20.05.2015 Views

Annual Report 11-12 - Fitzroy Legal Service

Annual Report 11-12 - Fitzroy Legal Service

Annual Report 11-12 - Fitzroy Legal Service

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.

Financial <strong>Report</strong>s<br />

Income Statement<br />

for the Year Ended 30 June 20<strong>12</strong><br />

<strong>Service</strong> Practice Publications Projects Total 20<strong>11</strong><br />

$ $ $ $ $ $<br />

Income<br />

Miscellaneous grants - - - 292,856 292,856 418,916<br />

Practice income - 196,943 - - 196,943 139,450<br />

Sales FLS Law Handbook current edition - - 79,178 - 79,178 87,476<br />

Sales FLS publication including previous LHB<br />

- - 4,329 - 4,329 4,480<br />

editions<br />

Sales other publications - - 5,848 - 5,848 4,917<br />

Postage recovered - - 8,988 - 8,988 5,692<br />

Australian government grant - VLA 173,520 - - - 173,520 170,622<br />

State government grant - VLA 372,340 - - - 372,340 366,420<br />

Advanced Grant brought forward - VLA 67,701 - - 67,701 (34,527)<br />

Bank interest received 8,289 - 19,915 - 28,204 30,387<br />

Membership - - 2,477 - 2,477 2,336<br />

Donations, Copyrights - 1,8<strong>12</strong> 294 - 2,106 6,397<br />

Other income 4,655 24,953 - - 29,608 19,241<br />

Total Income 626,505 223,708 <strong>12</strong>1,029 292,856 1,264,098 1,221,807<br />

<strong>Fitzroy</strong> <strong>Legal</strong> <strong>Service</strong> (Non-<strong>Report</strong>ing) Inc.<br />

ABN: 46 187 177 143 Reg no. A0002808B<br />

Balance Sheet<br />

as at 30 June 20<strong>12</strong><br />

<strong>Service</strong> &<br />

Practice<br />

Publications<br />

Total<br />

20<strong>12</strong><br />

Total<br />

20<strong>11</strong><br />

$ $ $ $<br />

CURRENT ASSETS<br />

Cash/Cheques on hand 14,428 600 15,028 433<br />

Operating Bank Accounts 30,085 <strong>11</strong>,529 41,614 156,570<br />

Investment accounts 147,868 394,969 542,837 516,<strong>12</strong>1<br />

Debtors 9,023 2,943 <strong>11</strong>,966 20,734<br />

Other Receivable 1,439 1,196 2,635 -<br />

Provision for doubtful debts (500) (1,000) (1,500) (1,500)<br />

Prepayments 1,995 - 1,995 3,679<br />

Inventories - 4,677 4,677 3,469<br />

Total Current Assets 204,338 414,914 619,252 699,506<br />

NON-CURRENT ASSETS<br />

Office furniture and equipment 83,641 5,<strong>12</strong>0 88,761 86,897<br />

Less: accumulated depreciation (69,751) (4,957) (74,708) (62,481)<br />

Total Non-Current Assets 13,890 163 14,053 24,416<br />

Less Publications Cost of Sales<br />

Production costs - - 21,081 - 21,081 23,649<br />

Purchase of other publications - - 4,235 - 4,235 3,459<br />

Total Publications Cost of Sales - - 25,316 - 25,316 27,108<br />

Gross Surplus (after cost of sales) 626,505 223,708 95,713 292,856 1,238,782 1,194,699<br />

Expenses<br />

Salaries 458,163 145,532 25,299 234,683 863,677 835,<strong>11</strong>4<br />

Superannuation 39,625 <strong>12</strong>,471 2,165 19,346 73,607 72,983<br />

Other employment oncosts 29,952 6,523 76 2,538 39,089 33,905<br />

Staff training/Conference 7,497 1,856 - 9,471 18,824 17,355<br />

Staff recruitment 1,377 1,035 - 560 2,972 6,242<br />

Rent 35,687 10,767 - 13,377 59,831 52,914<br />

Other premises costs 7,006 3,053 - <strong>11</strong>,288 21,347 20,090<br />

Repairs and maintenance 7,882 2,302 - - 10,184 5,179<br />

Insurance 1,553 437 - 437 2,427 2,373<br />

Communications <strong>12</strong>,275 4,167 - 8,050 24,492 24,972<br />

Library resources and subscriptions 16,748 3,275 - 650 20,673 20,743<br />

Office overheads 4,875 1,886 3,0<strong>11</strong> 6,974 16,746 15,700<br />

Depreciation 2,578 164 - 9,486 <strong>12</strong>,228 14,087<br />

Minor equipment purchases 3,357 988 - 2,739 7,084 1,505<br />

Finance, audit and accounting fees 1,771 1,186 - 486 3,443 3,420<br />

Travel 974 2,923 - 1,757 5,654 1,305<br />

Programming and planning 3,910 53 - 2,800 6,763 2,288<br />

Marketing expenses - - 2,566 6,516 9,082 27,760<br />

Distribution expenses - postage and couriers - - 5,155 - 5,155 6,292<br />

Law Handbook on-line support/maintenance - - 3,310 8,481 <strong>11</strong>,791 33,547<br />

Drug Users' <strong>Service</strong> Directory on-line<br />

- - 5,476 - 5,476 4,000<br />

maintenance<br />

Other expenses - - 6,589 1,268 7,857 2,336<br />

Client disbursements/Contractors 308 2,132 - 24,252 26,692 55,451<br />

Bad Debts - 1,600 962 - 2,562 1,107<br />

Stock loss/obsolete - - 677 - 677 362<br />

Supervision - - - 21,156 21,156 10,500<br />

Total Expenses 635,538 202,350 55,286 386,315 1,279,489 1,271,530<br />

Net Surplus /(Deficit) (9,033) 21,358 40,427 (93,459) (40,707) (76,831)<br />

Transfer to projects 93,459 93,459 49,271<br />

Total Changes in Equity (9,033) 21,358 40,427 - 52,752 (27,560)<br />

Balance of Equity at Beginning of Year 34,769 35,678 292,267 - 362,714 390,274<br />

Balance of Equity at End of Year 25,736 57,036 332,694 - 415,466 362,714<br />

The accompanying notes form part of this financial report.<br />

CURRENT LIABILITIES<br />

Trade creditors and accruals 31,525 4,567 36,092 36,238<br />

Provision for annual leave 53,908 2,647 56,555 66,267<br />

Provision for long service leave 55,705 - 55,705 22,509<br />

Provision for audit fees 3,000 - 3,000 3,000<br />

Taxes payable 2,173 - 2,173 7,721<br />

VLA Allowable Surplus - - - 67,700<br />

Unexpended project funds (10,855) 75,169 64,314 157,773<br />

Total Current Liabilities 135,456 82,383 217,839 361,208<br />

Net assets 82,772 332,694 415,466 362,714<br />

MEMBERS’ FUND<br />

Accumulated funds prior year 70,447 292,267 362,714 390,274<br />

<strong>Legal</strong> service (9,033) - (9,033) (61,907)<br />

Practice 21,358 - 21,358 (28,602)<br />

Publications - 40,427 40,427 62,949<br />

Total Members' Fund 82,772 332,694 415,466 362,714<br />

The accompanying notes form part of this financial report.<br />

Project Funds Summary<br />

for the Year Ended 30 June 20<strong>12</strong><br />

Project name<br />

Balance at<br />

30 June 20<strong>11</strong><br />

Income Expenditure Balance at<br />

30 June 20<strong>12</strong><br />

$ $ $ $<br />

Rooming House Project 1,149 - 1,149 -<br />

VLF - Activist Guide<br />

761 2,000 2,761 -<br />

Update<br />

Julian Gardner - Travelling<br />

335 - 335 -<br />

Assistance<br />

Drug Outreach solicitor 2,156 70,349 73,070 (565)<br />

City of Yarra - volunteer 25,005 26,256 55,648 (4,387)<br />

co-ordination<br />

Justice for all 32 413 (1,053) 1,498<br />

<strong>Legal</strong> Traineeship<br />

(6,907) 53,182 46,275 -<br />

2010/20<strong>11</strong><br />

<strong>Legal</strong> Traineeship<br />

17,727 31,762 (14,035)<br />

20<strong>11</strong>/20<strong>12</strong><br />

LSB Law Handbook<br />

100,102 - 100,102 -<br />

Online<br />

DOJ Law Handbook<br />

20,<strong>11</strong>2 - 20,<strong>11</strong>2 -<br />

Online<br />

City of Yarra - Human<br />

(96) - (96) -<br />

Rights<br />

DOJ Law Handbook<br />

<strong>11</strong>0,000 47,760 62,240<br />

Online (new)<br />

Law Handbook Online<br />

<strong>12</strong>,929 - <strong>12</strong>,929<br />

Sponsorship/Donation<br />

VLA Capital Grant - Phone 7,990 - 6,050 1,940<br />

& Printer (Depreciation)<br />

DHS Capital Grant -<br />

7,133 - 2,440 4,693<br />

Carpet (Deprecitaion)<br />

Total 157,772 292,856 386,315 64,313<br />

6<br />

The accompanying notes form part of this financial report.

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

Saved successfully!

Ooh no, something went wrong!