City of Surrey 2017 - 2021 Financial Plan
Surrey Public Library—Departmental Operations (in thousands)
2015
2016
2016
2017
2018
2019
2020
2021
DIVISION SUMMARY
ACTUAL
ACTUAL BUDGET BUDGET
PLAN
PLAN
PLAN
PLAN
Revised
Administration Public Services
$
247
$
126
$
275
$
398
$
442
$
487
$
553
$
622
14,307
14,789
14,687
15,360
15,880
16,309
18,453
19,064
Targeted Departmental Savings
-
-
(153)
-
-
-
-
-
$
14,554
$
14,915
$
14,809
$
15,758
$
16,322
$
16,796
$
19,006
$
19,686
ACCOUNT SUMMARY
Revenues
Sales and Services
$
(193)
$
(256)
$
(107)
$
(132)
$
(132)
$
(132)
$
(202)
$
(202)
Grants, Donations and Other
(1,547) (1,740)
(1,367) (1,623)
(1,406) (1,513)
(1,388) (1,520)
(1,388) (1,520)
(1,388) (1,520)
(1,388) (1,590)
(1,388) (1,590)
Expenditures Salaries and Benefits
12,969
13,282
13,368
13,951
14,446
14,851
16,637
17,248
Operating Costs
2,978
2,988
2,819
2,965
3,025
3,085
3,570
3,630
-
-
-
-
-
Targeted Departmental Savings
-
-
(153)
Internal Services Used
315
334
288
362
371
380
389
398
Internal Services Recovered
(7) (6)
(18) (44)
- -
- -
- -
- -
- -
- -
External Recoveries
16,249
16,542
16,322
17,278
17,842
18,316
20,596
21,276
Net Operations Total
14,509
14,919
14,809
15,758
16,322
16,796
19,006
19,686
Transfers Transfer FromOwn Sources Transfer To Own Sources
-
(4)
- - -
- - -
- - -
- - -
- - -
- - -
45 45
-
(4)
$
$
19,006
19,686
$
14,554
$
14,915
$
14,809
$
15,758
$
16,322
$
16,796
4.79% of General Net Taxation allocated to Surrey Public Library
2017-2021 FINANCIAL PLAN
256
Made with FlippingBook