City of Surrey 2019 Annual Financial Report

SCHEDULE 4 UNAUDITED RESERVE FUNDS  CITY OF SURREY

As at December 31, 2019, [in thousands of dollars]

Equipment and Building Replacement

* Capital Legacy

** Municipal Land

Neighborhood Concept Plans

Park Land Acquisition

Balance, beginning of year DCC’s levied for the year

$

- - - - - -

$

- -

$

26,713

$

18,449

$

18,327

-

-

-

Investment income

16

274 296

189

188

Other revenue

14,948

9,958

4,812

Other Contributions/(Deductions)

-

-

-

-

14,964

570

10,147

5,000

Transfers (to) / from Operating funds

(244)

2,056

12,097

43

(4)

Capital funds

(39,692)

(494)

(19,564)

(4,708)

(9,960) (5,414) (15,378)

Internal Borrowing

39,936

(4,657) (3,095)

(8,074)

(11,144) (15,809)

- -

(15,541)

Balance, end of year

$

$

11,869

$

11,742

$

12,787

$

7,949

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 $ 47,847 Internal Borrowing (to) / from other reserves 54,312 Principal Repayable, East Clayton Hub Facility Loan (36,304)**** Principal Repayable, North Surrey Arena Replacement Loan (35,736)**** Principal Repayable, Surrey Museum Expansion Loan (9,236)**** Principal Repayable, Newton Fitness Facility Loan (7,736)**** Principal Repayable, Other Facilities, Parks and Culture Loans (6,507)**** Principal Repayable, Grandview Heights Pool Loan (2,161)**** Principal Repayable, Fleetwood Recreation & Library Envelope Loan (1,889)**** Principal Repayable, Hawthorne Rotary Park Improvements Loan (1,378)**** Principal Repayable, Cloverdale Library Renovations Loan (1,212)**** Funds on Hand for Financing Projects $ - *** 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 $ 7,382 Internal Borrowing (to) / from other reserves (9,464) Receivable From Property Owners 10,035 Equity, December 31, 2019 $ 7,953

84