 |
ANNUAL REPORT 2006
STATEMENT OF FINANCIAL PERFORMANCE
for the year ended 30 June 2006
Budget
2006
$ |
|
Note |
Actual
2006
$ |
Actual
2005
$ |
|
|
| |
Operating income |
| 1,344,000 |
Government grant - baseline funding |
|
1,344,000 |
1,072,000
|
| 9,500 |
Interest |
|
23,133 |
9,427 |
| 502,900 |
Application fees and costs recoverable |
6 |
399,896 |
483,492 |
| 1,000 |
Bad debts and associated costs recovered |
|
- |
2,292 |
 |
 |
 |
 |
1,857,400 |
Total operating income |
|
1,767,029 |
1,567,211 |
 |
 |
 |
 |
|
Income for litigation fund |
| - |
Government grant |
5 |
35,000 |
- |
48,600 |
Interest |
5 |
47,439 |
48,594 |
 |
 |
 |
 |
48,600 |
Total litigation fund income |
|
82,439 |
48,594 |
 |
 |
 |
 |
1,906,000 |
Total income |
|
1,849,468 |
1,615,805 |
|
 |
|
|
|
Operating expenditure |
| 6,500 |
Audit fees |
|
6,755 |
5,500 |
| 200 |
Debt collection fees |
|
- |
3,164 |
| 38,000 |
Communication charges |
|
21,498
|
38,584 |
| 390,000 |
Members fees |
4 |
337,373 |
364,592 |
| 27,800 |
Printing and stationery |
|
24,853 |
27,754 |
| 120,000 |
Consultants and legal |
|
123,998 |
117,498 |
| 31,600 |
Services and supplies |
|
40,340 |
28,972 |
| 80,000 |
Travel and accommodation |
|
56,297 |
91,083 |
| 1,108,250 |
Securities Commission services |
3 |
1,115,956 |
888,626 |
 |
 |
 |
 |
1,802,350 |
Total operating expenditure |
|
1,727,070 |
1,565,773 |
| - |
Expenditure on litigation fund matters |
5 |
152,513 |
- |
 |
 |
 |
 |
1,802,350 |
Total expenditure |
|
1,879,583 |
1,565,773 |
 |
 |
 |
 |
$103,650 |
Net surplus (deficit) including litigation fund net income/(expenditure) |
|
$(30,115) |
$50,032 |
|
 |
|
|
| |
This is comprised of: |
|
|
|
| 55,050 |
Operating surplus (deficit) |
|
39,959 |
1,438 |
| 48,600 |
Litigation fund surplus (deficit) |
|
(70,074) |
48,594 |
 |
 |
 |
 |
| $103,650 |
|
|
$(30,115) |
$50,032 |
| |
 |
|
|
| |
|
|
|
|
STATEMENT OF FINANCIAL POSITION
as at 30 June 2006
Budget
2006
$ |
|
Note |
Actual
2006
$ |
Actual
2005
$ |
|
|
|
Current assets |
| 69,269 |
Cash |
|
17,333 |
9,610 |
| - |
Cash – litigation fund |
|
3,484 |
- |
| 300,000 |
Short term deposits - other |
|
261,399 |
322,897 |
| 749,307 |
Short term deposit - litigation fund |
|
597,308 |
700,707 |
| - |
Interest receivable - other |
|
1,112 |
- |
| 8,164 |
Interest receivable - litigation fund |
|
3,005 |
8,164 |
| - |
GST receivable |
|
35,439 |
- |
| 92,183 |
Sundry debtors and prepayments |
|
146,645 |
111,075 |
| (10,000) |
Less provision for bad debts |
|
(10,000) |
(10,000) |
 |
 |
 |
 |
1,208,923 |
Total current assets |
|
1,055,725 |
1,142,453 |
 |
 |
 |
 |
$1,208,923 |
Total assets |
|
$1,055,725 |
$1,142,453 |
|
 |
|
|
|
Current liabilities |
70,000
|
Creditors and accruals |
|
70,567 |
105,800
|
| 20,000 |
GST payable |
|
- |
21,380 |
 |
 |
 |
 |
90,000 |
Total current liabilities |
|
70,567 |
127,180 |
 |
 |
 |
 |
|
Equity |
361,452
|
Accumulated funds |
|
346,361
|
306,402
|
| 757,471 |
Litigation fund |
5 |
638,797 |
708,871 |
 |
 |
 |
 |
1,118,923 |
Total equity |
|
985,158 |
1,015,273 |
 |
 |
 |
 |
$1,208,923 |
Total equity and liabilities |
|
$1,055,725 |
$1,142,453 |
|
 |
|
|
The accompanying notes form part of these financial statements.
|
 |