VICTORIA FREENET ASSOCIATION
FINANCIAL STATEMENTS
OCTOBER 31, 1997
(Unaudited)
NOTICE TO READER
We have compiled the balance sheet of Victoria FreeNet Association as at October 31, 1997 and the statements of revenue and expense and changes in cash for the year then ended, from information provided by management. We have not audited, reviewed or otherwise attempted to verify the accuracy or completeness of such information. Readers are cautioned that these statements may not be appropriate for their purposes.
Victoria, British Columbia |
MacPherson Brown Flanagan & Fletcher |
January 7, 1998 |
CHARTERED ACCOUNTANTS |
BALANCE SHEET AS AT OCTOBER 31, 1997 |
|||
|
|
1997 |
1996 |
|
|
|
(Restated) |
|
|
|
(Note 5) |
ASSETS |
|
|
|
Current |
|
|
|
|
Cash and term deposits |
12,437 |
19,565 |
|
Accounts receivable |
25 |
13,126 |
|
Prepaid expenses |
1,962 |
788 |
|
|
14,424 |
33,479 |
Capital, at net carrying amount (Note 4) |
19,678 |
25,156 |
|
|
|
34,102 |
58,635 |
LIABILITIES |
|
|
|
Current |
|
|
|
|
Accounts payable |
3,914 |
16,553 |
|
Deferred revenue (Note 5) |
- |
11,400 |
|
|
3,914 |
27,953 |
MEMBERS' EQUITY |
|
|
|
Association balance, beginning of year |
30,682 |
35,087 |
|
Excess of expense over revenue for the year |
(494) |
(4,405) |
|
Association balance, end of year |
30,188 |
30,682 |
|
Total Liabilities and Equity |
34,102 |
58,635 |
STATEMENT OF REVENUE AND EXPENSE
FOR THE YEAR ENDED OCTOBER 31, 1997
1997 | 1996 | ||
---|---|---|---|
(Restated) | |||
(Note 5) | |||
Revenue |
|||
Casino and fund raising |
20,686 |
11,559 |
|
Donations |
16,695 |
21,793 |
|
Government funded contracts |
20,419 |
53,482 |
|
Member dues |
9,125 |
12,575 |
|
Sales |
429 |
1,924 |
|
67,354 |
101,333 |
||
Expense |
|||
Operations |
|||
Amortization |
8,602 |
6,830 |
|
Computer |
245 |
1,252 |
|
Goods and services tax |
4,004 |
4,503 |
|
Rent |
10,900 |
10,062 |
|
Telephone |
31,365 |
36,900 |
|
55,116 |
59,547 |
||
Contract services |
|||
B.C.C.N.A. contract |
4,407 |
27,220 |
|
Employment costs |
2,488 |
9,233 |
|
6,895 |
36,453 |
||
Fund raising |
|||
Casino |
160 |
5,142 |
|
Sundry |
- |
134 |
|
160 |
5,276 |
||
Administration |
|||
Advertising and promotion |
339 |
1,782 |
|
Bad debts |
58 |
90 |
|
Bank charges |
232 |
327 |
|
Dues and subscriptions |
65 |
327 |
|
Insurance |
425 |
425 |
|
Office and postage |
1,284 |
1,011 |
|
Professional fees |
3,274 |
500 |
|
5,677 |
4,462 |
||
Total expenses |
67,848 |
105,738 |
|
Excess of expense over revenue for the year |
(494) |
(4,405) |
STATEMENT OF CHANGES IN CASH
FOR THE YEAR ENDED OCTOBER 31, 1997
1997 |
1996 |
||||||
(Restated) |
|||||||
(Note 5) |
|||||||
Operating activities |
|||||||
Excess of expense over revenue for the year |
(494) |
(4,405) |
|||||
Add: Item not affecting cash |
|||||||
Amortization |
8,602 |
6,830 |
|||||
8,108 |
2,425 |
||||||
Cash provided (consumed) by changes in non-cash working capital items |
(12,112) |
13,612 |
|||||
(4,004) |
16,037 |
||||||
Investing activity |
|||||||
Purchase of capital assets |
(3,124) |
(17,334) |
|||||
Decrease in cash and term deposits during the year |
(7,128) |
(1,297) |
|||||
Cash and term deposits, beginning of year |
19,565 |
20,862 |
|||||
Cash and term deposits, end of year |
12,437 |
19,565 |
NOTES TO FINANCIAL STATEMENTS
OCTOBER 31, 1997
(a) Capital assets
Capital assets are recorded at cost, net of any Government funding.
Amortization is provided for using the following rates and methods:
Computer equipment: 30% declining balance
Software licenses: 5 year straight-line
One-half of the normal amortization is taken on assets acquired during a particular year.
(b) Revenue recognition
Revenue is recorded when earned. The Association follows the deferral
method of accounting for restricted contributions, whereby revenue is
recognized in the year in which the related expenses are incurred.
Government grants related to the acquisition of equipment are applied to
reduce the cost of the equipment as described in Note 2(a) above.
(c) Donated services
The Association receives the benefit of a significant amount of
donated services, the value of which is not recorded in the accounts.
1997 |
1996 |
||||||
Cost |
Accumulated Amortization |
Net Carrying Amount |
Net Carrying Amount |
||||
Computer equipment |
$77,504 |
$57,827 |
$19,677 |
$24,986 |
|||
Software licenses |
850 |
849 |
1 |
170 |
|||
$78,354 |
$58,676 |
$19,678 |
$25,156 |
The Association changed its method of revenue recognition to the deferral method as described in Note 2(b).
The change has been accounted for retroactively where the figures for the comparative year have been changed to reflect this change. Specifically, the Government funded contracts revenue, members' equity, and excess of expense over revenue for the 1996 year have been decreased by $11,400 and a deferred revenue item has been increased by $11,400 to reflect this change. There is no deferred revenue for the 1997 fiscal year.