2016-2020_Financial_Plan_Web
Surrey City Energy—Financial Summary (in thousands)
2014
2015
2015
2016
2017 PLAN
2018 PLAN
2019 PLAN
2020 PLAN
REVENUE SUMMARY
ACTUAL ACTUAL BUDGET BUDGET
Restated
Taxation
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Investment Income Penalties and Interest
- -
- -
- -
- - -
- -
- -
- -
- -
$
-
$
-
$
-
$
$
-
$
-
$
-
$
-
Departmental Revenues
$
104
$
316
$
121
$
1,086
$
2,122
$
3,389
$
4,463
$
6,098
$
104
$
316
$
121
$
1,086
$
2,122
$
3,389
$
4,463
$
6,098
EXPENDITURE SUMMARY
Departmental Expenditures
$
284
$
231
$
590
$
1,289
$
2,143
$
3,073
$
3,700
$
4,361
$
284
$
231
$
590
$
1,289
$
2,143
$
3,073
$
3,700
$
4,361
Interest Alloc'd to Approp. Surp Contrib'n to General Operating
$
-
$
-
$
(26)
$ $
-
$
-
$
-
$
-
$
-
366
26
26
26
65
127
203
268
1,757
2,841
3,948
13,933 $ (14,201) $
10,472
9,551
4,026
3,244
Contrib'n to Capital
Net Tsf To/(Frm) Surp/Resrv
(1,963)
(2,782)
(4,417)
(10,620) $
$
(9,438)
$
(3,531)
$
(1,873)
$
(180)
$
85
$
(469)
$
(203)
$
(21)
$
316
$
763
$
1,737
Surplus/(Deficit)
$
-
$
-
$
-
$
-
$
- -
$
- -
$
- -
$
- -
Transfers (To)/From Surplus
-
-
-
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Surrey City Energy Fund Expenditures
Surrey City Energy Operations 8% Capital 92%
2016-2020 FINANCIAL PLAN
295
Made with FlippingBook