FY21/21
AFRas of Dec 2021OSC AFR · FY21/21
Revenue
$140K
Appropriation
$206K
Net
$-66K
Revenue → appropriation
Slice
Water Enterprise · FY FY21/21 · revenue $140K → appropriation $206K (net $-66K deficit)· click a category to drill in
Revenue by category
| Category | FY21/21 |
|---|---|
| Charges for Services | $139K |
| Sales of Property and Compensation for Loss | $275 |
Appropriation by category
| Category | FY21/21 |
|---|---|
| Utilities | $204K |
| Employee Benefits | $1K |
Line items
Every account code in this fund for FY FY21/21. Budget and AFR columns are pulled from their respective sources; either column may be blank if data isn't available. Sorted by largest swing.
| Code | Label | Budget | Actual | Variance |
|---|---|---|---|---|
| SW8021 | Fund Balance - Beginning of Year | — | $816K | — |
| SW8022 | Restated Fund Balance - Beginning of Year | — | $816K | — |
| SW8029 | Fund Balance - End of Year | — | $750K | — |
| SW231 | Cash In Time Deposits Special Reserves | — | $699K | — |
| SW882 | Reserve For Repairs | — | $699K | — |
| SW2140 | Metered Water Sales | — | $137K | — |
| SW200 | Cash | — | $116K | — |
| SW83202 | Water Source of Supply, Power and Pumping | — | $107K | — |
| SW600 | Accounts Payable | — | $75K | — |
| SW915 | Assigned Unappropriated Fund Balance | — | $50K | — |
| SW83104 | Water Administration | — | $37K | — |
| SW83404 | Water Transportation and Distribution | — | $20K | — |
| SW83101 | Water Administration | — | $18K | — |
| SW83204 | Water Source of Supply, Power and Pumping | — | $13K | — |
| SW350 | Water Rents Receivable | — | $10K | — |
| SW83304 | Water Purification | — | $7K | — |
| SW83402 | Water Transportation and Distribution | — | $3K | — |
| SW2148 | Interest and Penalties on Water Rents | — | $2K | — |
| SW90308 | Social Security | — | $1K | — |
| SW2401 | Interest and Earnings | — | $275 | — |
| SW2144 | Water Service Charges | — | $0 | — |
Adoption timeline
Town budget amendments, draft revisions, and adoption resolutions aren't yet parsed for this site. When that ingestion comes online, this section will surface the timeline of events from proposed budget → adopted budget → in-year amendments → AFR close-out for this fiscal year, the way the Village page does.
Draft variants
When multiple budget drafts exist (preliminary vs adopted vs amended), this section will list them with per-line diffs so you can see what changed between drafts.
Sources: OSC Annual Financial Reports (actuals); Town Budget PDFs mirrored from the Town's DocumentCenter (adopted / preliminary, where available).