You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Financial Statements 20<strong>15</strong><br />
City of Wanneroo<br />
Notes to the Financial Statements<br />
for the year ended 30 June 20<strong>15</strong><br />
Note 14. Notes to the Statement of Cash flows<br />
$<br />
Notes<br />
20<strong>15</strong><br />
Actual<br />
20<strong>15</strong><br />
Budget<br />
<strong>2014</strong><br />
Actual<br />
(a). Reconciliation of Cash<br />
For the purposes of the Statement of Cash Flows, cash<br />
includes cash on hand and cash equivalents, net of<br />
outstanding bank overdrafts. Cash at the end of the<br />
reporting period is reconciled to the related items in<br />
the Statement of Financial Position as follows:<br />
Cash and Cash Equivalents<br />
3<br />
302,529,381<br />
198,098,924 257,579,236<br />
(b). Reconciliation of Net Cash Provided<br />
By Operating Activities to Net Result<br />
Net Result<br />
103,442,355<br />
52,937,908<br />
101,599,078<br />
Depreciation<br />
Fair Value Adjustment to Other Financial Assets at Fair Value<br />
(Profit)/Loss on Sale of Assets<br />
Share of Net (Profits) of Associates<br />
Impairment of Assets<br />
Town Planning Scheme Income (Inc. Interest)<br />
Town Planning Scheme Expenses<br />
Decrease/(Increase) in Receivables<br />
Decrease/(Increase) in Provision for Doubtful Debts<br />
Decrease/(Increase) in Inventories<br />
Increase/(Decrease) in Payables & Accruals<br />
Increase/(Decrease) in Other Provisions<br />
Grants/Contributions for the Development of Assets<br />
Net Cash from Operating Activities<br />
37,294,753 32,050,000 30,094,147<br />
- - 288,260<br />
(6,676,386) (2,900,000) (4,642,656)<br />
(316,648)<br />
- (746,701)<br />
(2)<br />
- (112,426)<br />
(27,781,399) (22,946,125) (25,662,903)<br />
2,521,538 <strong>15</strong>,902,000 3,748,041<br />
240,347<br />
- 761,261<br />
190,578<br />
- 418,316<br />
(27,870)<br />
- 16,365<br />
3,049,097 (50,000) (574,264)<br />
1,462,650 50,000 764,218<br />
(63,946,455) (42,972,750) (67,234,517)<br />
49,452,558 32,071,033 38,716,219<br />
(c). Undrawn Borrowing Facilities<br />
Credit Standby Arrangements<br />
Bank Overdraft Limit<br />
Bank Overdraft at Balance Date<br />
Credit Card Limit<br />
Credit Card Balance at Balance Date<br />
Total Amount of Credit Unused<br />
1,000,000 1,000,000 1,000,000<br />
-<br />
-<br />
-<br />
50,000 50,000 62,000<br />
(17,824) - (12,178)<br />
1,032,176 1,050,000 1,049,822<br />
Loan Facilities<br />
Loan Facilities - Non-Current<br />
Total Facilities in Use at Balance Date<br />
10<br />
60,778,188 60,778,188 60,778,188<br />
60,778,188 60,778,188 60,778,188<br />
page 59<br />
196 | ANNUAL REPORT <strong>2014</strong>/20<strong>15</strong> | CITY OF WANNEROO | FINANCIAL REPORT