|
<br /> CITY OF ARDEN HILLS, MINNESOTA
<br /> SUPPLEMENTAL INFORMATION
<br />. SANITARY SEWER FUND - CASH FLOW PROJECTIONS-
<br />REVENUE INCLUDES BASE CHARGE AND INFLATED ro COVER COSTS
<br /> Actual
<br /> 2001 2002 2003
<br /> CASH FLOWS FROM OPERATING ACTIVITIES
<br /> OPERATING REVENUE
<br /> Permit fees $ 560 $ 350 $ 770
<br /> Miscellaneous 20,804 10,303 6,421
<br /> Charges for service 946,363 1,068,257 860,153
<br /> TOTAL OPERA TING REVENUE 967,727 1,078,910 867,344
<br /> OPERATING EXPENSES
<br /> Salaries and benefits 140,264 180,141 207,420
<br /> Supplies and maintenance 106,792 82,222 26,058
<br /> Other services and charges 53,919 67,447 194,055
<br /> Rent 15,750 16,150 16,500
<br /> Insurance 13,785 14,015 17,004
<br /> Utilities 22,872 23,738 25,632
<br /> Purchased services 4,682 8,293 8,089
<br /> Sewer charges 522,553 505,188 511,941
<br /> TOTAL OPERATING EXPENSES 880,617 897,194 1,006,699
<br /> NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES 87,110 181,716 (139,355)
<br />. CASH FLOWS FROM CAPlrAL
<br /> AND RELATED FINANCING ACTIVITIES
<br /> CAPITAL AND DEBT SERVICE REVENUE
<br /> Purchase of fixed assets (187,702) (63,656) (477,881)
<br /> CASH FLOWS FROM INVESTING ACTIVITIES
<br /> Interest income 83,277 56,937 13,221
<br /> NET INCREASE (DECREASE) IN CASH AND CASH EQUlV ALENTS (17,315) 174,997 (604,015)
<br /> CASH AND CASH EQUlV ALENTS, JANUARY 1 1,404,465 1,387,150 1,562,147
<br /> CASH AND CASH EQUIVALENTS, DECEMBER 31 $ 1,387,150 $ 1,562,147 $ 958,132
<br /> NONCASH ACTIVITY
<br /> Depreciation $ 100,629 $ 94,714 $ 89,891
<br />
<br />.
<br />
<br />-26-
<br />
|