2012 Comprehensive Annual Financial Report - the City of Tukwila
2012 Comprehensive Annual Financial Report - the City of Tukwila 2012 Comprehensive Annual Financial Report - the City of Tukwila
CITY OF TUKWILA: 2012 CAFRBASIC FINANCIAL STATEMENTSCITY OF TUKWILA, WASHINGTONSTATEMENT OF CASH FLOWSPROPRIETARY FUNDSFOR THE FISCAL YEAR ENDED DECEMBER 31, 2012Page 1 of 2GOVERNMENTFOSTER SURFACE TOTAL ACTIVITIESWATER SEWER GOLF WATER ENTERPRISE INTERNALUTILITY UTILITY COURSE UTILITY FUNDS SERVICE FUNDSCASH FLOWS FROM OPERATING ACTIVITIES:CASH RECEIVED FROM CUSTOMERS $ 5,166,491 $ 6,485,479 $ 1,336,482 $ 3,648,413 $ 16,636,865 $ 7,244,484CASH PAID TO SUPPLIERS (2,489,057) (3,662,869) (316,445) (424,750) (6,893,122) (5,935,324)CASH PAID FOR TAXES (735,331) (730,112) (65,471) (419,805) (1,950,719) -CASH PAID FOR INVENTORY 6,059 (806) (82,649) - (77,397) (48,317)CASH PAID TO EMPLOYEES (736,511) (410,537) (919,548) (960,500) (3,027,097) (477,030)OTHER CASH RECEIVED (PAID) - - 93,701 2,429 96,131 154,950NET CASH PROVIDED (USED)BY OPERATING ACTIVITIES 1,211,651 1,681,154 46,069 1,845,787 4,784,661 938,763CASH FLOWS FROM NONCAPITAL FINANCING ACTIVITIES:OPERATING GRANT RECEIVED - - - 64,829 64,829 -TRANSFERS IN 98,460 - 225,000 - 323,460 -TRANSFERS OUT (517,377) (446,980) (15,160) (400,786) (1,380,303) (394,591)NET CASH PROVIDED (USED) BY NON-CAPITAL FINANCING ACTIVITIES (418,917) (446,980) 209,840 (335,957) (992,014) (383,808)CASH FLOWS FROM CAPITAL AND RELATED FINANCING ACTIVITIES:PROCEEDS FROM SALE OF EQUIPMENT 9,038 - - (72) 8,966 79,251PURCHASE OF CAPITAL ASSETS (196,456) (434,592) - (1,024,079) (1,655,127) (233,086)CONTRIBUTED CAPITAL 3,550 103,800 - - 107,350 -CAPITAL GRANTS 3,791 1,513 - 65,885 71,189 -PREMIUM & BOND ISSUANCE COSTS 2,628 1,638 - (36) 4,229 -PRINCIPAL PAYMENT ON DEBT (438,880) (272,861) - (286,553) (998,293) -INTEREST PAYMENT ON DEBT (131,548) (67,682) - (31,112) (230,342) -NET CASH PROVIDED (USED) FOR CAPITALAND RELATED FINANCING ACTIVITIES (747,877) (668,184) - (1,275,967) (2,692,027) (153,835)CASH FLOW FROM INVESTING ACTIVITIES:PROCEEDS FROM SALE OF INVESTMENTS - - - - - 2,669,266PURCHASE OF INVESTMENTS - - - - - (908,579)INTEREST RECEIVED 53,895 21,084 21,660 13,744 110,384 259,881NET CASH PROVIDED (USED) IN INVESTING ACTIVITIES 53,895 21,084 21,660 13,744 110,384 2,020,568NET INCREASE (DECREASE) IN CASH ANDCASH EQUIVALENTS 98,753 587,075 277,569 247,607 1,211,003 2,421,688CASH AND CASH EQUIVALENTS-BEGINNING OF YEAR 1,086,760 997,382 33,212 2,097,280 4,214,634 4,776,824CASH AND CASH EQUIVALENTS-END OF YEAR $ 1,185,512 $ 1,584,458 $ 310,781 $ 2,344,887 $ 5,425,638 $ 7,198,512CASH AT END OF YEAR CONSISTS OF:CASH AND CASH EQUIVALENTS $ 912,764 $ 1,457,624 $ 253,483 $ 2,307,990 $ 4,931,861 $ 7,198,512RESTRICTED CASH-BOND PAYMENTS 266,713 126,834 - 36,897 430,444 -RESTRICTED CASH-CUSTOMER DEPOSITS 6,035 - 57,297 - 63,332 -TOTAL CASH $ 1,185,512 $ 1,584,458 $ 310,781 $ 2,344,887 $ 5,425,638 $ 7,198,512The notes to the financial statements are an integral part of this statement.44
CITY OF TUKWILA: 2012 CAFRBASIC FINANCIAL STATEMENTSCITY OF TUKWILA, WASHINGTONSTATEMENT OF CASH FLOWSPROPRIETARY FUNDSFOR THE FISCAL YEAR ENDED DECEMBER 31, 2012Page 2 of 2GOVERNMENTFOSTER SURFACE TOTAL ACTIVITIESWATER SEWER GOLF WATER ENTERPRISE INTERNALUTILITY UTILITY COURSE UTILITY FUNDS SERVICE FUNDSRECONCILIATION OF NET OPERATING INCOME TO NET CASHPROVIDED BY OPERATING ACTIVITIESOPERATING INCOME (LOSS) $ 680,568 $ 1,030,996 $ (274,062) $ 1,021,903 $ 2,459,406 $ 39,383ADJUSTMENTS TO RECONCILE OPERATING INCOME TO NET CASHPROVIDED (USED) BY OPERATING ACTIVITIES:DEPRECIATION 519,221 379,795 306,401 762,537 1,967,954 717,452ASSET (INCREASES) DECREASES :ACCOUNTS RECEIVABLE (15,905) (57,312) 2,888 (6,920) (77,248) -MISCELLANEOUS A/R-REVENUE 3,984 17,524 - (22,584) (1,076) 5,412INVENTORY 6,059 (806) 12,835 1,118 19,206 (5,429)LIABILITY INCREASES (DECREASES) :ACCOUNTS & VOUCHERS PAYABLE 21,501 317,879 1,684 (120,319) 220,744 181,942OTHER LIABILITIES PAYABLE (10,828) (2,575) 129 72,346 59,073 -DEPOSITS PAYABLE (445) - 96 - (349) -WAGES & BENEFITS PAYABLE (48,973) (40,205) (76,219) 61,013 (104,384) -COMPENSATED ABSENCES PAYABLE 56,469 35,857 72,317 76,691 241,334 -TOTAL ADJUSTMENTS 531,083 650,157 320,131 823,883 2,325,254 899,378-NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES $ 1,211,651 $ 1,681,154 $ 46,069 $ 1,845,787 $ 4,784,661 $ 938,763SCHEDULE OF NONCASH INVESTING, CAPITAL ANDFINANCING ACTIVITIESCAPITAL ASSETS ACQUIRED BY CONTRIBUTED CAPITAL $ 3,550 $ 103,800 $ - $ 28,253 $ 135,603 $-INCREASE (DECREASE) IN FAIR VALUE OF INVESTMENT 3,475 - - - 3,475 446,604TOTAL NON CASH INVESTING, CAPITAL ANDFINANCING ACTIVITIES $ 7,025 $ 103,800 $ - $ 28,253 $ 139,078 $ 446,604The notes to the financial statements are an integral part of this statement.45
- Page 6 and 7: CITY OF TUKWILA: 2012 CAFRTABLE OF
- Page 8: CITY OF TUKWILA: 2012 CAFRADMINISTR
- Page 11 and 12: CITY OF TUKWILA: 2012 CAFRLETTER OF
- Page 13 and 14: CITY OF TUKWILA: 2012 CAFRLETTER OF
- Page 15 and 16: CITY OF TUKWILA: 2012 CAFRLETTER OF
- Page 17 and 18: CITY OF TUKWILA: 2012 CAFRAUDITOR
- Page 19 and 20: CITY OF TUKWILA: 2012 CAFRAUDITOR
- Page 21 and 22: CITY OF TUKWILA: 2012 CAFRMANAGEMEN
- Page 23 and 24: CITY OF TUKWILA: 2012 CAFRMANAGEMEN
- Page 25 and 26: CITY OF TUKWILA: 2012 CAFRMANAGEMEN
- Page 27 and 28: CITY OF TUKWILA: 2012 CAFRMANAGEMEN
- Page 29 and 30: CITY OF TUKWILA: 2012 CAFRMANAGEMEN
- Page 31 and 32: CITY OF TUKWILA: 2012 CAFRMANAGEMEN
- Page 33 and 34: CITY OF TUKWILA: 2012 CAFRMANAGEMEN
- Page 35 and 36: CITY OF TUKWILA: 2012 CAFRMANAGEMEN
- Page 37 and 38: CITY OF TUKWILA: 2012 CAFRBASIC FIN
- Page 39 and 40: CITY OF TUKWILA: 2012 CAFRBASIC FIN
- Page 41 and 42: CITY OF TUKWILA: 2012 CAFRBASIC FIN
- Page 43 and 44: CITY OF TUKWILA: 2012 CAFRBASIC FIN
- Page 45 and 46: CITY OF TUKWILA: 2012 CAFRBASIC FIN
- Page 47 and 48: CITY OF TUKWILA: 2012 CAFRBASIC FIN
- Page 49: CITY OF TUKWILA: 2012 CAFRBASIC FIN
- Page 53 and 54: CITY OF TUKWILA: 2012 CAFRBASIC FIN
- Page 55 and 56: CITY OF TUKWILA: 2012 CAFRBASIC FIN
- Page 57 and 58: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 59 and 60: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 61 and 62: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 63 and 64: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 65 and 66: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 67 and 68: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 69 and 70: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 71 and 72: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 73 and 74: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 75 and 76: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 77 and 78: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 79 and 80: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 81 and 82: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 83 and 84: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 85 and 86: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 87 and 88: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 89 and 90: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 91 and 92: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 93 and 94: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 95 and 96: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 97 and 98: CITY OF TUKWILA: 2012 CAFRNOTES TO
- Page 99 and 100: CITY OF TUKWILA: 2012 CAFRNOTES TO
CITY OF TUKWILA: <strong>2012</strong> CAFRBASIC FINANCIAL STATEMENTSCITY OF TUKWILA, WASHINGTONSTATEMENT OF CASH FLOWSPROPRIETARY FUNDSFOR THE FISCAL YEAR ENDED DECEMBER 31, <strong>2012</strong>Page 2 <strong>of</strong> 2GOVERNMENTFOSTER SURFACE TOTAL ACTIVITIESWATER SEWER GOLF WATER ENTERPRISE INTERNALUTILITY UTILITY COURSE UTILITY FUNDS SERVICE FUNDSRECONCILIATION OF NET OPERATING INCOME TO NET CASHPROVIDED BY OPERATING ACTIVITIESOPERATING INCOME (LOSS) $ 680,568 $ 1,030,996 $ (274,062) $ 1,021,903 $ 2,459,406 $ 39,383ADJUSTMENTS TO RECONCILE OPERATING INCOME TO NET CASHPROVIDED (USED) BY OPERATING ACTIVITIES:DEPRECIATION 519,221 379,795 306,401 762,537 1,967,954 717,452ASSET (INCREASES) DECREASES :ACCOUNTS RECEIVABLE (15,905) (57,312) 2,888 (6,920) (77,248) -MISCELLANEOUS A/R-REVENUE 3,984 17,524 - (22,584) (1,076) 5,412INVENTORY 6,059 (806) 12,835 1,118 19,206 (5,429)LIABILITY INCREASES (DECREASES) :ACCOUNTS & VOUCHERS PAYABLE 21,501 317,879 1,684 (120,319) 220,744 181,942OTHER LIABILITIES PAYABLE (10,828) (2,575) 129 72,346 59,073 -DEPOSITS PAYABLE (445) - 96 - (349) -WAGES & BENEFITS PAYABLE (48,973) (40,205) (76,219) 61,013 (104,384) -COMPENSATED ABSENCES PAYABLE 56,469 35,857 72,317 76,691 241,334 -TOTAL ADJUSTMENTS 531,083 650,157 320,131 823,883 2,325,254 899,378-NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES $ 1,211,651 $ 1,681,154 $ 46,069 $ 1,845,787 $ 4,784,661 $ 938,763SCHEDULE OF NONCASH INVESTING, CAPITAL ANDFINANCING ACTIVITIESCAPITAL ASSETS ACQUIRED BY CONTRIBUTED CAPITAL $ 3,550 $ 103,800 $ - $ 28,253 $ 135,603 $-INCREASE (DECREASE) IN FAIR VALUE OF INVESTMENT 3,475 - - - 3,475 446,604TOTAL NON CASH INVESTING, CAPITAL ANDFINANCING ACTIVITIES $ 7,025 $ 103,800 $ - $ 28,253 $ 139,078 $ 446,604The notes to <strong>the</strong> financial statements are an integral part <strong>of</strong> this statement.45
Change language