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

  1. Purpose
    The purpose of the Association is to provide computer-based telecommunication services at no charge to the community, and promote electronic data exchange locally and on an international basis. The Association is registered under the provisions of the Society Act of British Columbia and provides its services on a not-for-profit basis. On November 1, 1997 the Society received a charitable registration number from Revenue Canada. The Association does business under the name Victoria Telecommunity Network.

  2. Summary of significant accounting policies

    (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.

  3. Income taxes
    The Association is exempt from income taxes under provisions of the Income Tax Act.

  4. Capital assets
               

    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

  5. Change of accounting policy

    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.