NDT Annual Report 2012/13 - Department of Tourism
NDT Annual Report 2012/13 - Department of Tourism
NDT Annual Report 2012/13 - Department of Tourism
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
<strong>Department</strong> <strong>of</strong> <strong>Tourism</strong> – Vote: 35<br />
APPROPRIATION STATEMENT<br />
for the year ended 31 March 20<strong>13</strong><br />
Appropriation per programme<br />
<strong>2012</strong>/<strong>13</strong> 2011/12<br />
Appropriation<br />
statement<br />
Adjusted<br />
appropriation<br />
Shifting<br />
<strong>of</strong> funds<br />
Virement<br />
Final<br />
appropriation<br />
Actual<br />
expenditure<br />
Variance<br />
Expenditure<br />
as % <strong>of</strong> final<br />
appropriation<br />
Final<br />
appropriation<br />
Actual<br />
expenditure<br />
R’000<br />
R’000<br />
R’000<br />
R’000<br />
R’000<br />
R’000<br />
%<br />
R’000<br />
R’000<br />
1. Administration<br />
Current payment<br />
Transfers and subsidies<br />
Payment for capital assets<br />
Payment for financial assets<br />
186,187<br />
20<br />
5,729<br />
-<br />
117<br />
542<br />
(743)<br />
84<br />
(14,783)<br />
-<br />
2,071<br />
-<br />
171,521<br />
562<br />
7,057<br />
84<br />
171,521<br />
562<br />
7,057<br />
84<br />
-<br />
-<br />
-<br />
-<br />
100%<br />
100%<br />
100%<br />
100%<br />
177,432<br />
312<br />
18,087<br />
6<br />
177,432<br />
312<br />
17,316<br />
6<br />
2. Policy & Knowledge<br />
Services<br />
Current payment<br />
Transfers and subsidies<br />
Payment for capital assets<br />
Payment for financial assets<br />
35,258<br />
757,419<br />
718<br />
-<br />
(219)<br />
88<br />
128<br />
3<br />
638<br />
-<br />
(9)<br />
-<br />
35,677<br />
757,507<br />
837<br />
3<br />
35,677<br />
757,507<br />
837<br />
3<br />
-<br />
-<br />
-<br />
-<br />
100%<br />
100%<br />
100%<br />
100%<br />
24,192<br />
670,488<br />
832<br />
-<br />
22,693<br />
670,488<br />
832<br />
-<br />
3. International <strong>Tourism</strong><br />
Current payment<br />
Transfers and subsidies<br />
Payment for capital assets<br />
Payment for financial assets<br />
37,214<br />
3,490<br />
1,126<br />
-<br />
(84)<br />
-<br />
84<br />
-<br />
(12,676)<br />
-<br />
(362)<br />
-<br />
24,454<br />
3,490<br />
848<br />
-<br />
22,795<br />
3,490<br />
848<br />
-<br />
1,659<br />
-<br />
-<br />
-<br />
93.2%<br />
100%<br />
100%<br />
-<br />
23,987<br />
2,086<br />
387<br />
1<br />
20,169<br />
1,533<br />
387<br />
1<br />
4. Domestic <strong>Tourism</strong><br />
Current payment<br />
Transfers and subsidies<br />
Payment for capital assets<br />
Payment for financial assets<br />
71,595<br />
273,402<br />
1,985<br />
-<br />
609<br />
100<br />
(709)<br />
-<br />
(14,992)<br />
40,257<br />
(156)<br />
12<br />
57,212<br />
3<strong>13</strong>,759<br />
1,120<br />
12<br />
57,212<br />
3<strong>13</strong>,234<br />
1,120<br />
12<br />
-<br />
525<br />
-<br />
-<br />
100%<br />
99.8%<br />
100%<br />
100%<br />
50,303<br />
294,898<br />
1,973<br />
1<br />
42,705<br />
294,398<br />
1,973<br />
1<br />
TOTAL<br />
1,374,143<br />
-<br />
-<br />
1,374,143<br />
1,371,959<br />
2,184<br />
99.8%<br />
1,264,985<br />
1,250,246<br />
Reconciliation with Statement <strong>of</strong> Financial Performance<br />
106<br />
Add:<br />
<strong>Department</strong>al receipts<br />
1,479<br />
1,893<br />
<strong>Department</strong> <strong>of</strong> <strong>Tourism</strong><br />
Actual amounts per Statement <strong>of</strong> Financial<br />
Performance (Total revenue)<br />
Actual amounts per Statement <strong>of</strong> Financial Performance<br />
(Total expenditure)<br />
1,375,622<br />
1,371,959<br />
1,266,878<br />
1,250,246