18.11.2019 Views

2018-19 Annual Report

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

STATEMENT OF COMPARISON OF BUDGET AND ACTUAL AMOUNTS<br />

for the year ended 31 March 20<strong>19</strong><br />

Approved<br />

Adjustments Final Budget Actual Variance<br />

Budget<br />

R ‘000 R ‘000 R ‘000 R ‘000 R ‘000<br />

REVENUE<br />

Non-exchange revenue 70,155 1,500 71,655 70,429 (1,226)<br />

Government grant/Transfer - Department Arts and Culture 68,493 - 68,493 68,493 -<br />

Amortised Government/Transfers/ Partnerships – Other 1,662 1,200 2,862 1,608 (1,254)<br />

Other income - 67 67 67 -<br />

Sundry Income - 35 35 35 -<br />

Interest received - <strong>19</strong>8 <strong>19</strong>8 226 28<br />

TOTAL EXPENSES (Excluding CAPEX) 69,155 950 70,105<br />

74,228 4,123<br />

Operating expenses <strong>19</strong>,276 2,775 22,051 23,640 1,589<br />

Administrative expenses 16,416 35 16,451 18,125 1,674<br />

Employee related costs 31,017 (1,940) 29,077 28,451 (626)<br />

Operating lease expenses 2,446 80 2,526 2,573 47<br />

Provision for Doubtful Debts - - - 480 480<br />

Debt written off - - - 42 42<br />

Finance costs - - - 41 41<br />

Depreciation - - - 776 776<br />

Amortisation - - - 100 100<br />

(DEFICIT)/SURPLUS FOR THE PERIOD 1,000 550 1,550 (3,799) (5,349)<br />

Capital Expenditure 1,000 550 1,550 1,550<br />

See Note 33 for significant budget variance explanations;<br />

Transfers and Partnerships – 33 (a),<br />

Operating Expenses – 33 (b),<br />

Administrative Expenses – 33 (c), and<br />

Employee Related Costs – 33 (d).<br />

66

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!