05.12.2012 Views

Department of Transport Annual Report 2010 - 2011

Department of Transport Annual Report 2010 - 2011

Department of Transport Annual Report 2010 - 2011

SHOW MORE
SHOW LESS

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

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

Saved successfully!

Ooh no, something went wrong!