ILLAWARRA DISTRICT (NOXIOUS) WEEDS AUTHORITY

Similar documents

12:45 PM Phoenix Bioinformatics Corporation. 03/27/15 Statement of Financial Income and Expense Accrual Basis January through December 2014

Texas Tech University Health Sciences Center (739) Statement of Net Position August 31, 2017 and 2016

Samostalna Liberalna Stranka

Neuqua Valley High School Athletic Booster Club Statement of Financial Position As of October 31, 2014

Athabasca University Students' Union Comparative Balance Sheet

Account Description 1st PP-FINAL UNADJ JE Ref # AJE ADJ JE Ref # RJE FINAL 12/31/ /31/ /31/ /31/2017

Disclosures - IFFCO TOKIO General Insurance Co. Ltd. for the period 1st April, st December, 2018 S.No. Form No Description

Hanmer Springs Thermal Pools and Spa - Group Activity Summary

2:40 PM Park County Animal Shelter. 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018

BANGALORE METROPOLITAN TRANSPORT CORPORATION

Department Mission: Mandated Services: Department Overview:

Athabasca University Students' Union Comparative Balance Sheet

Summary of Main Checking Account

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2017)

Printed by ADMIN on 12/31/16 at 9:00 AM Page 1

Fort Wayne Rescue Mission Ministries Balance Sheet As of 1/31/2018. Current Year

Florida Alliance for Assistive Services and Tec

July 12, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of June 30, 2017

HOW TO USE THE SBDC FINANCIAL TEMPLATE

Sample Statements and Charts

City of Caldwell BUDGET FY 2018

We Care Community Foundation Statement of Financial Income and Expense Accrual Basis January 1 through December 15, 2007

,000, ,000, ,000, , , , Property Taxes - Prior

FUND 573 HOUSING AND FOOD SERVICES FUND BALANCE SHEET JUNE 30, 2008 ASSETS

SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF

WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017

Statement of Financial Activities - Detailed 13/12/2018 1:15 PM For the Period Ending 30/11/2018 Page 1

GASB 34. Basic Financial Statements M D & A

Summary of All Units Change In Net Position For the Four Months Ending Tuesday, July 31, Annual Budget

ASSETS 175, , , , , ,936, ,210, ,210, , , , (5,975.00) 330.

Palatka Gas Authority Print Itemized Budgets. Itemized Budget Version For Year / Rev&Exp Accounts / Accts Matching: * BUDGET

PROJECT PROFILE ON THE ESTABLISHMENT OF RECREATIONAL CENTER

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019)

Balance Sheet Report Harbour Hill Condominium Apartments Association, Inc. As of December 31, 2015

Friends of the Museums of Florida History, Inc Balance Sheet Prev Year Comparison As of August 31, 2010

Statement of Financial Activities - Detailed 02/11/2018 4:46 PM For the Period Ending October Page 1

FY18 YTD Activity by Fund Group Summary For Fiscal: Period Ending: 11/30/2017

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS. Monday July 30th, 2018

The Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016

Independent Accountant's Compilation Report

FY ANNUAL FINANCIAL REPORT

Executive Committee PBID/ BID Agenda

City of Forest Hills Profit & Loss for the month and Fiscal Year May 2016

INCOME BEFORE CONTRIBUTIONS 32,373 Net Operating Gain/(Loss) (97,940) 70, ,619 32,373 Net Total Gain/(Loss) (97,940) 71, ,306

Statement of Financial Activities - Detailed :44 PM For the Period Ending April 30, 2018 Page 1

ASPIRE PUBLIC SCHOOLS Unaudited Actuals

City of Forest Hills Profit & Loss for the month and Fiscal Year October 2015

(Chair) Joe Hall, Keith Gudger, Tom Manheim, Maitreya Maziarz

Group : [2200] Investments Subgroup : [2220] Securities - General Fund UBS KN , , , ,861.

Lakeway MUD - General Fund. Balance Sheet March 31, 2014 ASSETS

THE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Budget Variance Report 12/31/2018

FLORIDA DEPARTMENT OF EDUCATION SUPERINTENDENT S ANNUAL FINANCIAL REPORT (ESE 145) DISTRICT SCHOOL BOARD OF SANTA ROSA COUNTY

Altadena Library District Final Budget Worksheet July 2018 through June 2019

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

0.00 2,420, ,420, ,512, , , , Property Taxes - Prior

Independent Accountant's Compilation Report

Case Doc 496 Filed 04/26/12 Entered 04/26/12 15:39:11 Desc Main Document Page 1 of 17

Date: June 14, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of May 31, 2017

Orange County Public Schools Orlando, Florida

JUNIOR LEAGUE OF INDIAN RIVER INC Balance Sheet As of February 29, 2016

Lakeway MUD - General Fund Balance Sheet March 31, 2012 ASSETS 167, , , , ,737.62

1000 General Fund 1030 Tax Collector Licenses, Fees and Permits Fees - NSF Check

ERNST TORNER, CHARTERED ACCOUNTANT

Orange County Public Schools Orlando, Florida

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018.

Hunters Ridge Community Association Pg 1 Balance Sheet - December, 2018

Jun 30, 18 ASSETS Current Assets Checking/Savings 1000 Cayman Iberia Operating 102, Cayman Iberia Reserve 38, TOTAL ASSETS 141,206.

Hunters Ridge Community Association Pg 1 Balance Sheet - November, 2018

Orange County Public Schools Orlando, Florida

FINANCIAL STATEMENTS OF THE COMPANY

Income Statement Lakeview Accrual Basis Jun 2018

REPORT. To: Chair and Directors Date: April 23, 2018

$1,111,343 (1) $216,295 Fringe benefits $245,434 $0 $28,138

2017 BLAWNOX PROPOSED BUDGET

City of Eagleville Budget Presentation Fiscal Year 2018

Sheet1. Total Unreserved Net Assets/Retained Earnings

January 5, 2016 FRIENDS OF THE COLUMBUS METROPOLITAN LIBRARY LIBRARY STORE REQUEST FOR LETTERS OF INTEREST PURPOSE

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Budget Overview:

5,288, ,288, ,790, , , ,500,

R E V E N U E *TOTAL STATE REVENUE 7,583,810.00CR 2,933.59CR 7,338,169.19CR 245,640.81CR 0% 97%

Apr 30, 18 ASSETS Current Assets Checking/Savings Wells Fargo Checking 47, Contingency Fund Svngs Account 11,004.

- EMSA - FINAL FINANCIAL STATEMENT

CITY OF EAST TAWAS Budget

A G E N D A 5:30 P.M. Offices of the Corporation

PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative

UK Windsurfing Association Management Accounts. 1 January to 31 December 2014

Current Assets 864, , (14,106.00) ,118.00

CITY OF OSAGE BEACH. Financial Statements

Stoughton Area School District Finance Committee. Financial Update Report November 2018

2018 City Budget - General and Water Works.irp :26 PM CITY OF CROSBYTON PAGE: 1 BUDGET LISTING AS OF: APRIL 30TH, GENERAL FUND

Fiscal Year Budget

All Souls Unitarian Universalist Church Statement of Financial Position As of November 30, 2018

2017 ANNUAL REPORT OF SOUTHERN CALIFORNIA EDISON COMPANY (U 338-E)

October 2018 Monthly Financial Statements

JANUARY 2017 FINANCIAL SUMMARY FOR ALL FUNDS COMBINED- UNAUDITED

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (32,464.57)

Nov 30, 17 ASSETS Current Assets Checking/Savings Cash 1000 Operating Accounts 1001 Bank of America Operating # , Petty Cash 300.

Fiscal Year Budget

Transcription:

ILLAWARRA DISTRICT (NOXIOUS) WEEDS AUTHORITY ANNUAL FINANCIAL REPORT FOR THE YEAR ENDED 30TH JUNE, 2017

INCOME STATEMENT Actual Actual REVENUE FROM CONTINUING OPERATIONS Notes $c $c Constituent Council Contributions 2(a) 142,795.88 140,271.00 Interest 2(b) 27,233.34 27,407.65 Grants & contributions for non capital purposes 2(d) 122,539.00 133,809.00 Grants & contributions for non capital purposes 2(e) 0.00 0.00 Gain from the sale of assets 4 6,640.15 0.00 Other revenues from ordinary activities 2(c) 57,266.61 113,303.43 TOTAL REVENUES FROM CONTINUING OPERATIONS 356,474.98 414,791.08 EXPENSES FROM CONTINUING OPERATIONS Employee Costs 3(a) 243,464.66 234,568.15 Borrowing Costs 3(b) 0.00 0.00 Depreciation and Amortisation 3(c) 23,017.94 20,122.77 Loss from the disposal of assets 4 0.00 0.00 Other expenses from ordinary activities 3(d) 108,726.67 89,901.25 TOTAL EXPENSES FROM CONTINUING OPERATIONS 375,209.27 344,592.17 NET OPERATING RESULT FOR YEAR (18,734.29) 70,198.91

STATEMENT OF FINANCIAL POSITION as at 30th June 2017 ASSETS Notes $s $s CURRENT ASSETS Cash assets 5 840,959.87 915,537.72 Investment securities 5 0.00 0.00 Receivables 0.00 0.00 Inventories 0.00 0.00 Other 0.00 0.00 TOTAL CURRENT ASSETS 840,959.87 915,537.72 NON - CURRENT ASSETS Investment securities 5 0.00 0.00 Receivables 0.00 0.00 Inventories 0.00 0.00 Other 0.00 0.00 Property, plant and equipment 6 142,726.39 65,884.31 TOTAL NON-CURRENT ASSETS 142,726.39 65,884.31 TOTAL ASSETS 983,686.26 981,422.03 LIABILITIES CURRENT LIABILITIES Payables 7 0.00 0.00 Interest Bearing Liabilities 7 0.00 0.00 Provisions 7 190,226.75 169,228.23 TOTAL CURRENT LIABILITIES 190,226.75 169,228.23 NON - CURRENT LIABILITIES Payables 7 0.00 0.00 Interest bearing liabilities 7 0.00 0.00 Provisions 7 0.00 0.00 TOTAL NON- CURRENT LIABILITIES 0.00 0.00 TOTAL LIABILITIES 190,226.75 169,228.23 NET ASSETS 793,459.51 812,193.80 EQUITY Accumulated Surplus 793,459.51 812,193.80 Asset Revaluation Reserve 0.00 0.00 TOTAL EQUITY 793,459.51 812,193.80

STATEMENT OF CHANGES IN EQUITY $c $c Asset Asset Accum Revaluation Total Accum Revaluation Total Surplus Reserve Equity Surplus Reserve Equity Balance at beginning of the period 812,193.80 0.00 812,193.80 741,994.89 0.00 741,994.89 Change in net assets resulting from (18,734.29) 0.00 18,734.29 70,198.91 0.00 70,198.91 operations Other adjustments 0.00 0.00 0.00 0.00 0.00 0.00 Transfers to asset reval. Reserve 0.00 0.00 0.00 0.00 0.00 0.00 Transfers from asset reval.reserve 0.00 0.00 0.00 0.00 0.00 0.00 Balance at end of reporting period 793,459.51 0.00 793,459.51 812,193.80 0.00 812,193.80

NOTE 1 STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES This financial report is a special purpose financial report prepared in order to satisfy the financial report preparation requirements of the Southern Councils Group. The member Councils have determined that the Group is not a reporting entity. The Management Committee has determined that the accounting policies adopted are appropriate to meet the needs of the member Councils. The financial report does not comply with International Financial Reporting Standards. It has been prepared on an accruals basis and is based on historic costs and does not take into account changing money values or, except where specifically stated, current valuations of non-current assets. The reporting layout is consistent with the requirements for Local Government authorities in New South Wales. The following specific accounting policies, which are consistent with the previous period unless otherwise stated, have been adopted in the preparation of this financial report: Investments Investments are brought to account at cost. Dividends and interests are brought to account when received. Property, Plant and Equipment All assets have been revalued to Fair Value. All assets, excluding freehold land, are depreciated over their useful lives.

NOTE 2 REVENUES FROM CONTINUING OPERATIONS Actual Actual $c $c (a) CONSTITUENT COUNCIL CONTRIBUTION: I.D.N.W.A: Wollongong City Council 0.00 0.00 Kiama Council 0.00 0.00 Shellharbour Council 0.00 0.00 NSW WAP: Wollongong City Council 65,044.10 63,894.00 Kiama Council 35,054.83 34,435.00 Shellharbour Council 42,696.95 41,942.00 TOTAL USER CHARGES 142,795.88 140,271.00 (b) INTEREST Interest on Investments - I.D.N.W.A 26,821.85 26,980.07 Interest on Investments - Bitou Bush Task Force 411.49 427.58 TOTAL INTEREST REVENUE 27,233.34 27,407.65 (c) OTHER REVENUES I.D.N.W.A: Private Works 51,958.44 107,313.22 Motor Vehicle Leaseback 4,958.17 5,269.21 Inspection fees 0.00 0.00 Certificates 150.00 721.00 Penalty Notice 200.00 0.00 Sundry 0.00 0.00 Sundry - Grow Me Instead 0.00 0.00 Sundry - SRCMA Bitou Bush Prog. 0.00 0.00 TOTAL OTHER REVENUE FROM CONTINUING OPERATIONS 57,266.61 113,303.43 (d) GRANTS & CONTRIBUTIONS Grant - General Purpose - NSW Dept.Primary Industry 84,039.00 103,402.00 Grant - CFC Boneseed Program 17,000.00 13,707.00 Grant - CFC Aquatic Weeds Program 12,000.00 0.00 Grant - Bitou Bush Program - SRCMA 0.00 0.00 Grant - V.C.L. Prog. 4,500.00 11,700.00 Grant - IDNWA Regional Group Prog. 0.00 0.00 Grant - Contain & Connect Program 5,000.00 5,000.00 TOTAL GRANTS & CONTRIBUTIONS 122,539.00 133,809.00

NOTE 3 EXPENSES FROM CONTINUING OPERATIONS Actual Actual (a) EMPLOYEE COSTS $c $c I.D.N.W.A. Salaries and Wages - Administration 19,064.11 23,438.01 Private Works 26,588.21 29,916.24 Employee Leave Entitlements 20,998.52 9,591.23 Workers Compensation Insurance 8,635.25 11,646.37 Superannuation 18,729.84 18,440.10 Fringe Benefits Taxation 0.00 2,032.08 Category A & B Weeds: Salaries and Wages - Property Inspections 37,786.63 39,515.34 African Lovegrass 31.13 232.08 Alligator Weed 466.97 2,109.11 Bitou Bush 0.00 1,332.50 Boneseed 342.44 0.00 Chilean Needle Grass 941.59 870.30 Gorse 0.00 1,332.50 Coolatai Grass 4,115.12 1,762.18 Groundsel Bush 2,864.10 2,829.18 Ludwigia 217.92 0.00 Mysore Thorn 2,342.26 2,324.62 Giant Parramatta Grass 9,263.48 7,082.79 Sea Spurge 0.00 30.28 Serrated Tussock 124.53 406.14 Spiny Burr Grass 0.00 0.00 St Johns Wort 622.63 738.94 Salvinia 249.04 60.57 Senegal Tea Plant 0.00 30.28 Scotch/English Broom 0.00 0.00 Water Hyacinth 902.82 484.56 Category C & D Weeds: Salaries and Wages - Property Inspections 17,937.59 18,941.67 African Boxthorn 0.00 0.00 Blackberry 5,321.46 5,602.38 Pampas Grass 31.13 587.72 Prickly Pear 0.00 0.00 Rhus Tree 0.00 0.00 African Lovegrass 124.53 720.32 Bitou Bush 11,537.80 13,742.30 Lantana Common Pink 1,399.71 408.79 NWC - WAP Priorities: Salaries and Wages - NRM Integration 3,240.63 1,122.73 Administration 20,114.25 16,668.08 Publicity 1,340.95 1,344.24 Training 4,436.71 3,024.42 Invasive Weeds 1,337.51 1,236.03 High Risk Pathways 7,832.15 7,759.85 Training Costs 824.22 150.00 SOTS Bitou Bush Program: Salaries and Wages - Property Inspections 0.00 5,027.17 Boneseed 3,139.86 1,595.24 Admin 1,331.76 0.00 LLS Contain & Connect Program: Salaries and Wages - Weed Control 1,731.28 431.81 SOTS Alligator Weed Program Salaries and Wages - Property Inspections 3,320.71 0.00 Workers Comp 308.82 0.00 Superannuation 669.81 0.00 Weed Control 3,197.19 0.00 TOTAL EMPLOYEE COSTS EXPENSED 243,464.66 234,568.15

NOTE 3 Cont. Actual Actual (b) BORROWING COST EXPENSE $s $s Interest on Loans 0.00 0.00 TOTAL BORROWING COSTS EXPENSED 0.00 0.00 (c) DEPRECIATION Vehicles 14,276.16 17,402.65 Plant & Equipment 4,595.21 2,196.00 Office Equip, Furniture & Fittings 4,146.57 524.12 TOTAL DEPRECIATION COSTS EXPENSED 23,017.94 20,122.77 (d) OTHER EXPENSES I.D.N.W.A. Administration: Audit Fees 800.00 750.00 Legal Expenses 0.00 0.00 Insurance 2,353.00 1,915.50 Admin. Fee - I.R.O.C. 8,388.00 8,240.00 Admin. Fee - Kiama Council 9,943.00 6,976.00 Sundry Expenses 166.64 3,319.88 21,650.64 21,201.38 I.D.N.W.A. Office Expenses: Printing & Stationery 351.94 39.44 Telephone 3,104.39 3,913.10 Postage 265.17 340.89 Photocopying 0.00 0.00 Rent 2,759.00 2,710.00 Office Equipment 0.00 0.00 Advertising 0.00 0.00 6,480.50 7,003.43 I.D.N.W.A. Other: Vehicle Running Costs 35,649.82 22,240.25 Plant & Equipment M. & R. 0.00 0.00 Chemicals 12,415.30 12,084.80 Contracts 6,380.36 7,172.92 Protective Clothing/Safety Equipment 642.66 1,020.23 Catering 0.00 0.00 Private Works Materials 557.27 5,983.64 55,645.41 48,501.84 I.D.N.W.A. Computer Expenses Maintenance - Computers 50.00 230.00 Contribution - Computer Bureau 0.00 393.16 50.00 623.16 V.C.L. Program Other Expenses: Contractors 11,700.00 5,863.64 VCL Project - IDNWA 3,465.00 1,397.98 Chemicals 0.00 0.00 15,165.00 7,261.62 SOTS Alligator Weed Program Contractor Charges 5,170.71 0.00 Chemicals 477.27 0.00 5,647.98 0.00 SOTS Bitou Bush Program Contractor Charges 3,686.00 0.00 Chemicals 153.16 0.00 3,839.16 0.00 CFC Aquatic Weed Control Other Expenses: Aquatic Weed Control (IDNWA) 0.00 0.00 0.00 0.00 NWC - WAP Priorities: Materials 0.00 0.00 Travel 0.00 309.82 0.00 309.82 LLS Contain and Connect Expenses: Chemicals 247.98 0.00 Contractor Charges 0.00 5000.00 247.98 5,000.00 TOTAL OTHER EXPENSES FROM CONTINUING OPERATIONS 108,726.67 89,901.25

NOTE 4 GAIN OR LOSS ON DISPOSAL OF ASSETS GAIN ( OR LOSS ) ON DISPOSAL OF BUILDINGS Actual Actual $ $ Proceeds from disposal 0.00 0.00 Less: Carrying amount of assets sold 0.00 0.00 Gain ( or Loss ) on disposal - - GAIN ( OR LOSS ) ON DISPOSAL OF VEHICLES Proceeds from disposal 31,009.09 0.00 Less: Carrying amount of assets sold 24,368.94 0.00 Gain ( or Loss ) on disposal 6,640.15 - GAIN ( OR LOSS ) ON DISPOSAL OF PLANT,EQUIP,OFFICE FURN & FITTINGS Proceeds from disposal 0.00 0.00 Less: Carrying amount of assets sold 0.00 0.00 Gain ( or Loss ) on disposal - - NET GAIN ( OR LOSS ) ON DISPOSAL OF ASSETS 6,640.15 -

NOTE 5 CASH ASSETS AND INVESTMENT SECURITIES Actual Actual Current Non-Current Current Non-Current $s $s $s $s CASH ASSETS Cash on Hand and at Bank 840,959.87 0.00 915,537.72 0.00 TOTAL CASH 840,959.87 0.00 915,537.72 0.00 INVESTMENTS 0.00 0.00 0.00 0.00 TOTAL INVESTMENTS 0.00 0.00 0.00 0.00 TOTAL CASH, CASH EQUIVALENTS AND INVESTMENTS 840,959.87 0.00 915,537.72 0.00 RESTRICTED CASH, CASH EQUIVALENTS AND INVESTMENTS SUMMARY Purpose Current Non-Current Current Non-Current $s $s $s $s EXTERNAL RESTRICTIONS Included in liabilities (offset liabilities) 0.00 0.00 0.00 Other - Grow Me Instead Prog. 0.00 0.00 0.00 0.00 - SRCMA Bitou Bush Prog. 0.00 0.00 0.00 0.00 - Bitou Bush Task Force 24,209.15 0.00 23,797.66 0.00 TOTAL EXTERNAL RESTRICTIONS 24,209.15 0.00 23,797.66 0.00 INTERNAL RESTRICTIONS Included in liabilities (offset liabilities) Employee Leave Ent. 190,226.75 0.00 169,228.23 0.00 TOTAL INTERNAL RESTRICTIONS 190,226.75 0.00 169,228.23 0.00 TOTAL UNRESTRICTED 626,523.97 722,511.83 TOTAL CASH, CASH EQUIVALENTS AND INVESTMENTS 840,959.87 915,537.72

NOTE 6 PROPERTY, PLANT AND EQUIPMENT AT 30/6/2016 MOVEMENTS DURING YEAR AT 30/6/2017 BY ASSET TYPE $c $c $c At At Accum Book Additions Cost of Dep'n & Transfers/ Sale Price Gain (Loss) Net At At Accum Book Cost Valuation Dep'n Value Disposals Impairment Adjustments On Disposal on Disposal Revaluation Cost Valuation Dep'n Value Vehicles - 135,378 78,486 56,892 84,879 80,522 14,276 56,153 31,009 6,640 - - 139,735 36,609 103,126 Plant & Equipment - 25,493 18,803 6,690 11,301-4,147 - - - - - 36,794 22,949 13,845 Office Equip.Furn. & Fittings - 13,659 11,357 2,302 28,049-4,595 - - - - - 41,708 15,952 25,756 Land - - - - - - - - - - - - - - - Land Imps. (depreciable) - - - - - - - - - - - - - - - Buildings - - - - - - - - - - - - - - - TOTALS - 174,530 108,646 65,884 124,229 80,522 23,018 56,153 31,009 6,640 - - 218,237 75,511 142,726

NOTE 7 PAYABLES, INTEREST BEARING LIABILITIES AND PROVISIONS PAYABLES ACTUAL ACTUAL Current Non-current Current Non-current $c $c $c $c Goods and Services 0.00 0.00 0.00 0.00 Accrued Expenses 0.00 0.00 0.00 0.00 Other - Security Deposits 0.00 0.00 0.00 0.00 TOTAL PAYABLES 0.00 0.00 0.00 0.00 INTEREST BEARING LIABILITIES Loans 0.00 0.00 0.00 0.00 Government Advances 0.00 0.00 0.00 0.00 TOTAL INTEREST BEARING LIABILITIES 0.00 0.00 0.00 0.00 PROVISIONS Annual Leave 23,221.34 0.00 18,092.73 0.00 Sick Leave 40,782.09 0.00 38,362.68 0.00 Long Service Leave 126,223.32 0.00 112,772.82 0.00 TOTAL PROVISIONS 190,226.75 0.00 169,228.23 0.00

NOTE 8 RECONCILIATION OF CASH FLOW MOVEMENTS (a) RECONCILIATION OF CASH ASSETS Actual Actual Notes $s $s Total Cash Assets 5 840,959.87 915,537.72 Less Bank Overdraft 0.00 0.00 BALANCES AS PER CASH FLOW STATEMENT 840,959.87 915,537.72 (b) RECONCILIATION OF NET OPERATING RESULT TO CASH PROVIDED FROM OPERATING ACTIVITIES ADD: Surplus(Deficit) from ordinary activities (18,734.29) 70,198.91 Depreciation 23,017.94 20,122.77 Increase in employee leave entitlements 20,998.52 9,591.23 Increase in payables 0.00 0.00 LESS: Loss on sale of assets Decrease in employee leave entitlements 0.00 0.00 Gain on sale of assets 6,640.15 0.00 NET CASH PROVIDED FROM (OR USED IN) OPERATING ACTIVITIES FROM CASH FLOW STATEMENT 18,642.02 99,912.91