S TATEMENT OF C HANGES IN E QUITY Statement <strong>of</strong> Changes in Equity for the year ended 30 June <strong>2005</strong> TOTAL RETAINED PROFITS CASH ASSET EQUITY SURPLUS RESERVES REVALUATION 2003/04 <strong>2004</strong>/05 2003/04 <strong>2004</strong>/05 2003/04 <strong>2004</strong>/05 2003/04 <strong>2004</strong>/05 $ $ $ $ $ $ $ $ Opening Balance 1 July 106,665,971 111,574,730 92,509,063 98,344,662 7,233,417 6,306,577 6,923,491 6,923,491 Change in net assets resulting 4,908,759 688,284 4,908,759 688,284 0 0 0 0 from Operations Revaluation <strong>of</strong> Assets 0 0 0 0 0 0 0 0 Transfer to Reserves 0 0 (1,417,102) (1,881,327) 1,417,102 1,881,327 0 0 Transfers from Reserves 0 0 2,343,942 994,889 (2,343,942) (994,889) 0 0 Closing Balance 30 June 111,574,730 112,263,014 98,344,662 98,146,508 6,306,577 7,193,015 6,923,491 6,923,491 78 TOWN OF VINCENT _ A NNUAL R EPORT <strong>2004</strong>-<strong>2005</strong>
S TATEMENT OF C ASH F LOWS Statement <strong>of</strong> Cash Flows for the year ended 30 June <strong>2005</strong> Actual Budget Actual Inflows/ Inflows/ Inflows/ (Outflows) (Outflows) (Outflows) 30-Jun-04 Note 30-Jun-05 30-Jun-05 $ $ $ Cash flows from operating activities Payments (8,644,502) Employee Costs (9,149,370) (11,903,001) (10,427,096) Materials and Contracts (8,259,049) (9,441,748) (1,560,187) Utilities (823,427) (1,597,525) (189,428) Insurance Expense (95,105) (250,392) (208,999) Other expenditure - (708,255) (21,030,213) Total Payments (18,326,951) (23,900,921) Receipts 12,931,646 Rates 13,533,575 13,530,749 - Grants and subsidies - - 1,414,425 Contributions, reimbursements and donations 718,894 1,392,823 6,772,504 Fees and Charges 6,495,286 8,897,944 770,666 Interest earnings 7 669,300 844,011 1,324,067 Goods and Services Tax 1,080,000 1,055,990 821,981 Other revenue/income 115,000 1,492,893 24,035,289 Total Receipts 22,612,055 27,214,410 3,005,076 Net cash flows from operating activities 12 (a) 4,285,104 3,313,489 Cash flows from investing activities Payments (11,943,853) Purchase Land and Building Assets 9 (b) (72,000) (3,572,012) (2,966,438) Purchase Infrastructure Assets (3,627,700) (2,607,001) (908,630) Purchase Plant and Equipment (784,310) (613,259) (77,674) Purchase Furniture and Equipment (120,260) (119,145) (4,040,919) Work in Progress (Uncompleted Works) (6,641,781) (781,002) (19,937,514) (11,246,051) (7,692,419) Receipts 256,091 Disposal <strong>of</strong> Plant and Equipment 4 (d) 245,770 206,920 - Disposal <strong>of</strong> Furniture and Equipment 4 (d) - - 27,500 Disposal <strong>of</strong> Land and Building 4 (d) 1,300,000 - - Contributions from Other Parties 6,149,000 - 283,591 1,667,437 206,920 (19,653,923) Net cash flows from investing activities (9,578,614) (7,485,499) 9,668,750 Borrowings 2,381,700 2,841,898 (146,631) Repayment <strong>of</strong> Borrowings - (1,712,906) 348,597 Net increase in Bonds and Deposits - 37,533 9,870,716 2,381,700 1,166,525 Receipts from appropriations/grants 721,394 Recurrent 684,000 2,245,367 5,836,133 Capital 765,834 544,306 6,557,527 1,449,834 2,789,673 (220,604) Net(decrease)/increase in cash held (1,461,976) (215,811) 10,001,132 Cash at 1 July <strong>2004</strong> 9,001,278 9,780,528 9,780,528 Cash at 30 June <strong>2005</strong> 11 7,539,302 9,564,717 TOWN OF VINCENT _ A NNUAL R EPORT <strong>2004</strong>-<strong>2005</strong> 79