City of Surrey 2016 Annual Report
SCHEDULE 11 UNAUDITED RESERVE FUNDS CITY OF SURREY
As at December 31, 2016, [in thousands of dollars]
Equipment and Building Replacement $ 33,670
*** Municipal Land
Park Land Acquisition
*Capital Legacy
Neighborhood Concept Plans
Balance, beginning of year DCC’s levied for the year
$
- -
$
9,948
$ 19,486
$ 22,783
-
-
-
-
Investment income
233
12
69
134
157
Other revenue
-
324
9,931
- -
5,196
Other Contributions
345 578
14,200 14,536
-
-
10,000
134
5,353
Transfers from (to) Operating funds
(11,006)
(138)
-
(10,982)
220
Capital funds
10,929
29,714
1,261
14,964
5,268
Internal borrowing
-
(15,040)
-
-
-
(77)
14,536
1,261
3,982
5,488
Balance, end of year
$ 34,325
$
-
$ 18,687
$ 15,638
$ 22,648
ADDITIONAL INFORMATION:
* Capital Legacy Reserve Fund (created by Bylaw in 1999): The City borrows from this Fund to finance capital projects. Principal and interest repayment schedules are based upon reasonable business case plans approved by City Council. The debt costs are provided for annually within the operating budget of each capital project.
Capital Legacy Fund Prior to Borrowing Principal Repayable, Guildford Pool Loan
$ 46,120
(14,349) (5,219) (4,577) (4,220) (1,156)
Principal Repayable, East Clayton Fitness Facility Loan
Principal Repayable, RCMP Facility Loan
Principal Repayable, Newton Fitness Facility Loan Principal Repayable, Grandview Heights Pool Loan Principal Repayable, Other Facility, Parks and Culture Loans
$
(961)
Funds on Hand for Financing Projects
$ 15,638
** Local Improvement Financing Reserve Fund: The City borrows from this Fund to finance local improvement projects. The property owners’ share, repayable with interest over 10 years, is levied against the benefiting properties. The City’s share, repayable with interest over 10 years, is provided for annually within General Operating Fund debt costs. Funds on Hand For Financing Projects $ 8,042 Receivable From Property Owners 8,101 Equity, December 31, 2016 $ 16,143
86
Made with FlippingBook