FY 24/25
draft PDFs unavailable
AFRas of May 2025OSC AFR · FY24/25
Revenue
$2.38M
Appropriation
$1.80M
Net
$581K
Compare with 2 earlier versions
| State | As of | Revenue | Appropriation | Δ Appropriation vs canonical |
|---|---|---|---|---|
| Budget + amend. Budget + amendments at year-end (for variance comparison) | Nov 2024 | $4.14M | $4.14M | −$2.34M |
| Adopted Originally adopted budget (for forecast accuracy) | Apr 2024 | $560K | $560K | +$1.24M |
Inter-fund this FY↗$10K← another fund↙$30K→ another fund
Revenue → appropriation
Slice
Variant
Water Fund · FY FY24/25 · revenue $2.38M → appropriation $1.80M (net $581K surplus)· click a category to drill in
Appropriation: budget vs actual
budgetunder budgetover budget
Utilities
$1.21M
General Government Support+$369K
$410K
Home and Community Services
$263K
Debt Service−$76K
$60K
Employee Benefits+$1K
$91K
Interfund Transfers
$30K
Other Uses
$30K
Revenue: projection vs actual
budgetabove projectionbelow projection
State and Federal Sources
$1.79M
Charges for Services
$566K
Departmental Income
$560K
Sales of Property and Compensation for Loss
$11K
Other Sources
$10K
Other Local Revenues
$2K
Use of Money and Property
$500
Timeline
Every event recorded for this fiscal year, in order.
- 2024-04-08adoption
- 2024-11-04amendmentNet +$3.58M across 11 lines
Adopted-line streak: where each amended line ended up
For every line touched by an amendment this FY: the line’s starting amount before the first amendment, the signed effect of each amendment, and where it landed. Sorted by net dollar movement so the lines that ended up most different from their starting amount sit at the top.
| Code | Account | Starting* | 2024-11-04 | Ending | Net Δ |
|---|---|---|---|---|---|
| 6260 | WIIA Grant - Bond Antic Note | — | +$1.79M | $1,787,871 | +$1.79M |
| 8341.21 | Water Distr Capital Exp | — | +$1.72M | $1,721,738 | +$1.72M |
| 8341.22 | Engineering | — | +$41K | $40,500 | +$41K |
| 8341.23 | Bond Counsel | — | +$17K | $16,500 | +$17K |
| 8330.42 | Water Purification - Other | — | +$10K | $10,000 | +$10K |
| 8330.4 | Water Purification - Contr Exp - Other | $10,000 | −$10K | — | −$10K |
| 8310.1a | Highway Water Maintenance | $21,000 | +$10K | $31,000 | +$10K |
| 8320.47 | Water Repairs | $42,500 | −$9K | $33,625 | −$9K |
| 8341. | Financial Advisor | — | +$9K | $8,500 | +$9K |
| 2690 | Other Compensation for Loss | — | +$1K | $1,125 | +$1K |
| 8341.24 | Local Counsel | — | +$633 | $633 | +$633 |
* “Starting” is the QB current_budgetat the time of the first amendment, not the originally-adopted amount. They’re usually the same when a line hasn’t been touched before, but if you see a discrepancy that’s worth a closer look.
Where the money moved
For each mid-year amendment, the lines that lost dollars (left) and gained dollars (right). When the net is zero, money was reshuffled between lines, not added or removed from the total.
Lost dollars (2)
- EW8330.4Water Purification - Contr Exp - Other−$10K
- EW8320.47Water Repairs−$9K
Gained dollars (9)
- EW6260WIIA Grant - Bond Antic Note+$1.79M
- EW8341.21Water Distr Capital Exp+$1.72M
- EW8341.22Engineering+$41K
- EW8341.23Bond Counsel+$17K
- EW8330.42Water Purification - Other+$10K
- EW8310.1aHighway Water Maintenance+$10K
- EW8341.Financial Advisor+$9K
- EW2690Other Compensation for Loss+$1K
- EW8341.24Local Counsel+$633