Annual Report 11-12 - Fitzroy Legal Service
Annual Report 11-12 - Fitzroy Legal Service
Annual Report 11-12 - Fitzroy Legal Service
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.