|
CITY 01? LITTLE CANADA, MINNESOTA
<br />STATEMENT OF CASH FLOWS
<br />PROPRIETARY FUNDS
<br />For The Year Ended December 31, 2005
<br />Statement 8
<br />Business -Type Activities Enterprise Funds
<br />Water Sewer Totals
<br />Operating Operating 2005 2004
<br />Cash flows from operating activities:
<br />Receipts from customers and users $1,066,759 $1,085,707 $2,152,466 $2,158,280
<br />Payment to suppliers (652,529) (840,092) (1,492,621) (1,505,503)
<br />Payment to employees (202,009) (208,051) (410,060) (373,446)
<br />Miscellaneous revenue (expense) 1,054 3,991 5,045 (80)
<br />Net cash flows from operating activities 213,275 41,555 254,830 279,251
<br />Cash flows from noncapital financing activities:
<br />Transfer to Water /Sewer Equipment Replacement Fund
<br />(187,143) (108,547)
<br />Cash flows from capital and related financing activities:
<br />Acquisition of capital assets (18,853)
<br />Rent proceeds 17,869
<br />Net cash flows from capital and related financing activities (984)
<br />(295,690) (250,833)
<br />0
<br />(18,853) (14,406)
<br />17,869 15,863
<br />(984) 1,457
<br />Cash flows from investing activities:
<br />Investment income 13,969 21,402 35,371 29,296
<br />Net increase (decrease) in cash and cash equivalents 39,117 (45,590) (6,473) 59,171
<br />Cash and cash equivalents - January 1 210,484 374,022 584,506 525,335
<br />Cash and cash equivalents - December 31 $249,601 $328,432 $578,033 $584,506
<br />Reconciliation of operating income (loss) to net cash
<br />provided (used) by operating activities:
<br />Operating income (loss) ($56,046) $26,499 ($29,547) $18,590
<br />Adjustments to reconcile operating income (loss)
<br />to net cash flows from operating activities:
<br />Miscellaneous revenue 1,054 3,991 5,045 (80)
<br />Depreciation 187,343 108 ,547 295,890 250,833
<br />Changes in assets and liabilities:
<br />Decrease (increase) in receivables 69,513 (77,796) (8,283) (18,652)
<br />Decrease (increase) in prepaid items - (1,747) (1,747) (3,863)
<br />Increase (decrease) in payables 11,411 (17,939) (6,528) 32,423
<br />Total adjustments 269,321 15,056 284,377 260,661
<br />Net cash provided by operating activities
<br />$213,275 $41,555 $254,830 $279,251
<br />Noncash investing, capital and financing activities:
<br />Water system assets in the amount of$187,143 and $1,388,031 were contributed in 2005 and 2004, respectively.
<br />Sewer system assets in the amount of $137,083 and $734,615 were contributed in 2005 and 2004, respectively.
<br />A -9
<br />
|