Pacific Coast Council Annual Report 2011 - 2012 - Scouts Canada
Pacific Coast Council Annual Report 2011 - 2012 - Scouts Canada
Pacific Coast Council Annual Report 2011 - 2012 - Scouts Canada
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
<strong>Scouts</strong> <strong>Canada</strong> - <strong>Pacific</strong> <strong>Coast</strong> <strong>Council</strong><br />
Statement of Operations and Changes in Fund Balances<br />
Year ended August 31, <strong>2012</strong> Operating Fund<br />
REVENUES<br />
Community<br />
Gaming Grant<br />
Camp Byng<br />
Development<br />
Fund<br />
Restricted<br />
Funds<br />
Capital Asset<br />
Fund<br />
<strong>2012</strong> <strong>2011</strong><br />
Membership registrations $ 478,573 $ - $ - $ - $ - $ 478,573 $ 478,583<br />
Schools and Scouting 10,300 10,300 90,092<br />
Community Gaming grant -<br />
70,000 70,000 70,000<br />
United Way of the Lower Mainland 132,774 132,774 139,101<br />
City of Burnaby Community grant 5,000 5,000 5,000<br />
Donations 7,548 350 17,719 25,617 25,079<br />
Fundraising 192,353 23,661 7,000 223,014 248,132<br />
Camp rentals 59,584 26,962 86,546 93,546<br />
Youth events 127,955 19,424 147,379 50,740<br />
Training fees 1,860 784 2,644 7,650<br />
Income from Vancouver Foundation funds 24,249 24,249 17,849<br />
Investment income 12,032 12,032 11,293<br />
PJ <strong>2011</strong> -<br />
38,000 182,701 220,701 233,936<br />
Revenue sharing -<br />
-<br />
9,721<br />
Miscellaneous 26,031 507,637 133,627 667,295 28,460<br />
EXPENSES<br />
1,078,258 70,000 570,432 387,433 -<br />
2,106,123 1,509,182<br />
National membership fees 253,301 253,301 271,780<br />
Staff salaries and employee benefits 203,755 203,755 204,047<br />
Camp operations 99,844 288,838 12,672 401,353 248,203<br />
Schools and Scouting 9,713 9,713 83,629<br />
Fundraising 191,047 191,047 207,035<br />
Youth activities 56,880 70,000 25,414 152,294 68,442<br />
Area expenses 10,432 2,800 13,232 15,126<br />
Meetings and travel 56,668 809 57,477 55,727<br />
Communications and promotion 8,656 8,656 14,579<br />
Training 13,337 13,337 21,704<br />
Professional fees 5,824 5,824 7,485<br />
Share of expenses of BCY Operations Centre 175,902 175,902 145,503<br />
Office and miscellaneous 4,502 4,502 27,430<br />
Advance to PJ'11 -<br />
-<br />
178,936<br />
Bad debts -<br />
-<br />
4,375<br />
Other expenses 33,272 33,272 -<br />
1,089,861 70,000 288,838 74,967 -<br />
1,523,665 1,554,002<br />
Excess (Deficiency) of Revenues Over Expenses ( 11,603) -<br />
281,595 312,466 -<br />
582,458 -44,820<br />
Transfer of restricted fund balances 30,000 100,000 ( 130,000) -<br />
-<br />
Fund balance, beginning of year 329,731 1,000 58,244 1,099,912 6 1,488,893 1,533,712<br />
Revaluation of investments (Note 2 (c)) 671,547 671,547 558,962<br />
Fund balance, end of year $ 1,019,675 $ 1,000 $ 439,839 $ 1,282,378 $<br />
6<br />
Please contact <strong>Scouts</strong> <strong>Canada</strong> - BCY Service Centre for the complete financial statements<br />
$ 2,742,898 $ 2,047,854<br />
<strong>2011</strong>-<strong>2012</strong> <strong>Annual</strong> <strong>Report</strong> <strong>Pacific</strong> <strong>Coast</strong> <strong>Council</strong><br />
7