WATER EXPENDITURES - 4220Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-2026 Budget2026-2027 Budget
533.1100EXECUTIVE SALARIES000000
533.1200REGULAR SALARIES301,648198,68868,56431,91354,70870,484
533.1300ON CALL SALARIES5,5819,5020000
533.1400OTHER SALARIES, OT, HOLIDAY36,04425,9152001,7002,9162,998
533.1500SPECIFIED COMPENSATION (& CM DISCRETIONARY MERIT)000000
533.2100FICA TAXES16,50011,1474,2632,8053,5734,556
533.2101MEDICARE TAXES3,9002,4999975458361,065
533.2200FRS RETIREMENT CONTRIBUTIONS1,5042,741000
533.2201REGULAR EMPLOYEE PENSION PLAN8,85229,20530,71919,52033,91936,053
533.2202DEFERRED COMP (CITY SHARE)795796390340520520
533.2203REGULAR EMPLOYEE Defined Contribution PLAN19,58911,5062,322(589)2,3452,411
533.2300GROUP INSURANCE56,85239,51324,6878,13412,97514,994
533.2301GROUP INSURANCE (DEPENDENTS)11,35610,4049,2806491,2981,499
533.2302GROUP INSURANCE (RETIREES)1,8472,0592,0771,2091,7652,400
533.2304GROUP INSURANCE HRA9,9968,0532,0002,8542,9512,500
533.2400WORKMEN'S COMPENSATION INSURANCE7823,4824,1601222451,311
533.3100PROFESSIONAL SERVICES004,79510,59810,5985,000
533.3102PROFESSIONAL SERVICES - FDEP SRF PLANNING G/L000000
533.3200ACCOUNTING & AUDITING3,8854,0955,0754,2075,7265,726
533.3400CONTRACTUAL SERVICES61,812395,647842,463564,033966,9141,113,091
533.3403IT SUPPORT CONTRACTS8,6134,1315,0753,9765,0756,185
533.3404CONTRACTUAL SERVICES - LEAD & COPPER DW600460000000
534.3405CONTRACTUAL SERVICES - INTERCONNECT PROJ DW600431000332,850545,6300
533.4000TRAVEL PER DIEM1233550000500
533.4100COMMUNICATION SERVICES6,7759,3319,3444,9378,4638,886
533.4200POSTAGE AND FREIGHT6,4057,6508,1392,8174,8295,000
533.4300UTILITY SERVICES39,70642,03946,89427,63947,38149,750
533.4400RENTALS000000
533.4500GENERAL INSURANCE8,43718,38020,7901,1641,3312,290
533.4600REPAIR & MAINTENANCE81,78378,56950,00025,33443,43050,000
533.4604HURRICANE MILTON EXPNESES023,1010000
533.4900OTHER CURRENT CHARGES19,89821,10822,30613,80423,66424,847
533.4901OTHER CURRENT CHARGES - PY REFUND07,8750000
533.5100OFFICE SUPPLIES63600000
533.5200OPERATING SUPPLIES32,6647,7238,1501,4372,4633,000
533.5201IT OPERATING SUPPLIES48030761578615475
533.5202OPERATING SUPPLIES - FUEL12,4237,39710,0009831,6853,000
533.5203SMALL TOOLS & EQUIPMENT4,4483150000
533.5204SAFETY EQUIPMENT2600000
533.5205OPERATING SUPPLIES - WATER TREATMENT62,23540,2810000
533.5208IT LICENSES2,8011,8692,0891,7832,0893,026
533.5400BOOKS, PUBS, SUBS, & MEMBERSHIPS4847300404050
533.5401EDUCATION AND TRAINING6834072,17502,1752,175
533.5902BAD DEBT EXPENSE(73)(115)0000
533.72022017 FORD F150 TRUCK INTEREST000000
533.7205SRF SR48 UTILITY RELOCATION INTEREST (#600410)3,4843,2332,9782,9782,9782,719
533.7206SRF ELEVATED WATER TANK INTEREST (#600400)1,2156841381351350
533.72102017 WATER & SEVER BOND INTEREST20,24919,15218,03518,28618,28616,838
533.7212SRF DW600430 INTEREST (MASTER PLAN)1,4931,3471,1996181,1991,050
533.7301SRF SW600430 SERVICE FEE5,56000000
***WATER EXPENDITURE TOTAL***861,3801,051,1011,210,4191,086,8991,812,7571,444,399
BUDGET EXCESS/DEFICIENCY634,4301,171,726694,776469,494477,024322,269
Less Cash Provided From Operations For Capital370,504298,5840231,195186,079
Net income after Capitalization (Fund Balance Additions)634,430801,222396,192469,494245,829136,190