Department of Transport Annual Report 2010 - 2011
Department of Transport Annual Report 2010 - 2011
Department of Transport Annual Report 2010 - 2011
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
(d) Operating revenues<br />
Total income other than from state<br />
government<br />
The variation is primarily due to:<br />
• Increase in funding received for Country Age<br />
Pensioner fuel cards.<br />
• Increase in revenue from user fees and<br />
charges.<br />
• Increase in rent and lease revenue arising<br />
from rent reviews undertaken at market rates<br />
at Fremantle Fishing Boat Harbour and Hillary<br />
Boat Harbour.<br />
• Increase in commission received from the<br />
Insurance Commission WA, where the level<br />
<strong>of</strong> commission is based on an agreed rate<br />
that represents full cost recovery, and reflects<br />
both an increase in the volume <strong>of</strong> transactions<br />
and an increase in the charge per transaction.<br />
These increases are mainly <strong>of</strong>fset by:<br />
• Contribution not received from the<br />
<strong>Department</strong> <strong>of</strong> State Development for capital<br />
works associated with Port <strong>of</strong> Wyndham,<br />
rescheduled to be received in <strong>2011</strong>-12<br />
financial year.<br />
• One <strong>of</strong>f revenue adjustment for grain freight<br />
transition assistance in 2009-10.<br />
<strong>2011</strong><br />
Actual<br />
$ 000<br />
<strong>2010</strong><br />
Actual<br />
$ 000<br />
Variance<br />
$ 000<br />
183 044 171 592 11 452<br />
9 023<br />
8 021<br />
1 849<br />
1 814<br />
(5 000)<br />
(4 669)<br />
(iii) Significant variances between estimate and actual for <strong>2011</strong> – Capital contribution<br />
<strong>2011</strong><br />
Estimate<br />
$ 000<br />
<strong>2011</strong><br />
Actual<br />
$ 000<br />
Variance<br />
$ 000<br />
Total Capital Contribution 12 956 9 859 (3 097)<br />
Decrease in Capital Contribution is mainly<br />
attributable to project timing adjustments for:<br />
• Driver and Vehicle Services Reform and<br />
Maritime Facilities Program<br />
(3 469)<br />
(iv) Significant variations between actuals for <strong>2010</strong> and <strong>2011</strong> – Capital Contribution<br />
<strong>2011</strong><br />
Actual<br />
$ 000<br />
<strong>2011</strong><br />
Actual<br />
$ 000<br />
Variance<br />
$ 000<br />
9 859 9 010 849<br />
Increase in Capital Contribution is mainly<br />
attributable to the following:<br />
• Batavia Coast Marina - Additional Mooring Pens 700<br />
• Hillarys Boat Harbour - Replacement Pens<br />
• Section 25 transfer from the <strong>Department</strong><br />
428<br />
<strong>of</strong> Planning for Minor Works Program and<br />
Accommodation and Refurbishment<br />
783<br />
• General Increases for Capital Works Program 500<br />
• Deferral <strong>of</strong> Maritime Facilities Program to <strong>2010</strong>-11 1 165<br />
• Completion <strong>of</strong> the following projects in <strong>2010</strong>-11:<br />
• Hillarys Boat Harbour - Precinct Upgrade (1 520)<br />
• Albany Waterfront and Convention Centre (1 207)<br />
81