| CITY OF LAWRENCE, KANSAS | ||||||||||||||||||
| Combining Statement of Cash Flows | ||||||||||||||||||
| Internal Service Funds | ||||||||||||||||||
| For the Year Ended December 31, 2005 | ||||||||||||||||||
| Central | Health | |||||||||||||||||
| Maintenance | Stores | Insurance | Total | |||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||
| Receipts from customers and users | $ | 2,503,453 | 7,385 | 6,400,512 | 8,911,350 | |||||||||||||
| Payments to suppliers | (1,851,795) | (6,313) | (4,952,297) | (6,810,405) | ||||||||||||||
| Payments to employees | (592,112) | — | — | (592,112) | ||||||||||||||
| Net cash provided by (used in) operating activities | 59,546 | 1,072 | 1,448,215 | 1,508,833 | ||||||||||||||
| Cash flows from noncapital financing activities: | ||||||||||||||||||
| Transfers out | (7,000) | — | — | (7,000) | ||||||||||||||
| Cash flows from capital and related financing activities: | ||||||||||||||||||
| Acquisition and construction of capital assets | (8,980) | — | — | (8,980) | ||||||||||||||
| Proceeds from sales of capital assets | — | — | — | — | ||||||||||||||
| Net cash used in capital and related | ||||||||||||||||||
| financing activities | (8,980) | — | — | (8,980) | ||||||||||||||
| Cash flows from investing activities: | ||||||||||||||||||
| Receipt of interest and dividends | 8,691 | — | 109,474 | 118,165 | ||||||||||||||
| Purchases of investments | (502,193) | — | (7,308,985) | (7,811,178) | ||||||||||||||
| Sales of investments | 579,993 | — | 6,605,490 | 7,185,483 | ||||||||||||||
| Net cash provided by (used in) | ||||||||||||||||||
| investing activities | 86,491 | — | (594,021) | (507,530) | ||||||||||||||
| Net increase (decrease) in cash | 130,057 | 1,072 | 854,194 | 985,323 | ||||||||||||||
| Cash and cash equivalents, beginning of year | 255,443 | 26,983 | 4,956 | 287,382 | ||||||||||||||
| Cash and cash equivalents, end of year | $ | 385,500 | 28,055 | 859,150 | 1,272,705 | |||||||||||||
| Reconciliation of operating income to net cash | ||||||||||||||||||
| provided (used) by operating activities: | ||||||||||||||||||
| Operating income (loss) | $ | 42,024 | (3,430) | 1,543,006 | 1,581,600 | |||||||||||||
| Adjustments to reconcile operating income (loss) | ||||||||||||||||||
| to net cash provided by (used in) operating activities: | ||||||||||||||||||
| Depreciation and amortization expense | 33,763 | — | — | 33,763 | ||||||||||||||
| Other income | 14,183 | — | — | 14,183 | ||||||||||||||
| Change in: | ||||||||||||||||||
| Accounts receivable | (31,159) | — | (4,592) | (35,751) | ||||||||||||||
| Inventories of supplies | (30,504) | 4,502 | — | (26,002) | ||||||||||||||
| Accounts payable | 18,531 | — | 118,565 | 137,096 | ||||||||||||||
| Claims payable | — | — | (213,356) | (213,356) | ||||||||||||||
| Accrued payroll | 1,494 | — | — | 1,494 | ||||||||||||||
| Accrued vacation and sick pay | 11,214 | — | — | 11,214 | ||||||||||||||
| Deferred revenue | — | — | 4,592 | 4,592 | ||||||||||||||
| Total adjustments | 17,522 | 4,502 | (94,791) | (72,767) | ||||||||||||||
| Net cash provided by (used in) | ||||||||||||||||||
| operating activities | $ | 59,546 | 1,072 | 1,448,215 | 1,508,833 | |||||||||||||
| See independent auditor's report on the basic financial statements. | ||||||||||||||||||