| TOWN OF READING | ||||||||||||
| MUNICIPAL LIGHT DEPARTMENT | ||||||||||||
| BUSINESS-TYPE PROPRIETARY FUND | ||||||||||||
| STATEMENT OF CASH FLOWS | ||||||||||||
| FOR THE YEAR ENDED JUNE 30, 2006 | ||||||||||||
| Cash Flows From Operating Activities: | ||||||||||||
| Receipts from customers and users | $ | 79,072,683 | ||||||||||
| Payments to vendors and employees | (64,089,617) | |||||||||||
| Customer refund, purchase power, and fuel charge adjustments | (1,957,534) | |||||||||||
| Net Cash Provided By (Used For) Operating Activities | 13,025,532 | |||||||||||
| Cash Flows From Noncapital Financing Activities: | ||||||||||||
| Return on investment to Town of Reading | (1,946,870) | |||||||||||
| MMWEC refund | 661,311 | |||||||||||
| Other | 281,915 | |||||||||||
| Net Cash Provided By (Used For) Noncapital Financing Activities | (1,003,644) | |||||||||||
| Cash Flows From Capital and Related Financing Activities: | ||||||||||||
| Acquisition and construction of capital assets | (4,702,259) | |||||||||||
| Principal payment on notes | (855,000) | |||||||||||
| Interest expense | (146,214) | |||||||||||
| Contributions in aid of construction | 694,448 | |||||||||||
| Net Cash Provided By (Used For) Capital and Related Financing Activities | (5,009,025) | |||||||||||
| Cash Flows From Investing Activities: | ||||||||||||
| Investment income | 602,242 | |||||||||||
| (Increase) decrease in restricted cash and investments | (2,621,292) | |||||||||||
| Net Cash Provided By (Used For) Investing Activities | (2,019,050) | |||||||||||
| Net Change in Cash and Short-Term Investments | 4,993,813 | |||||||||||
| Unrestricted Cash and Short Term Investments, Beginning of Year | 10,677,046 | |||||||||||
| Unrestricted Cash and Short Term Investments, End of Year | $ | 15,670,859 | ||||||||||
| Reconciliation of Operating Income to Net Cash: | ||||||||||||
| Operating income | $ | 5,519,904 | ||||||||||
| Adjustments to reconcile operating income to net | ||||||||||||
| cash provided by (used for) operating activities: | ||||||||||||
| Depreciation expense | 2,790,346 | |||||||||||
| Changes in assets and liabilities: | ||||||||||||
| Restricted cash - Calpine liability | (33,424,860) | |||||||||||
| Accounts receivable | 1,863,585 | |||||||||||
| Prepaid and other assets | 453,772 | |||||||||||
| Inventory | (9,480) | |||||||||||
| Accounts payable | 2,570,371 | |||||||||||
| Accrued liabilities | (154,329) | |||||||||||
| Calpine liability - energy contract buy-out | 33,424,860 | |||||||||||
| Other liabilities | (8,637) | |||||||||||
| Net Cash Provided By (Used For) Operating Activities | $ | 13,025,532 | ||||||||||
| See notes to financial statements. | ||||||||||||