Upload
others
View
2
Download
0
Embed Size (px)
Citation preview
FY2010-2011
BUDGET
Functional Area Line Item Report
Functional Area
Functional Area Name AdoptedBudget
Page #
AA01 PRESCRIBED BURN $1,342,348 2AA02 EXOTIC PLANT CONTROL $8,200,070 4AA03 PUBLIC USE AND SECURITY $2,236,091 6AA04 CONTRACTED LAND MANAGEMENT SERVICES $800,204 8AA05 RESTORATION AND MONITORING $4,867,368 9AA06 CAPITAL PROJECTS $1,638,620 10AA11 EQUIPMENT & INFRASTRUCTURE MAINTENANCE $1,138,832 12AA12 MECHANICAL VEGETATION CONTROL $347,320 16AC01 INTERIM LANDS - INSPECTIONS & TAXES $966,364 17AZ00 LAND STEWARDSHIP PROGRAM SUPPORT $7,990,771 21B509 EAA STA COMPARTMENT B- DESIGN CONSTRUCTION $78,517,683 139B510 EAA STA COMPARTMENT C- DESIGN CONSTRUCTION $36,036,901 141B530 ROTENBERGER SUPPLEMENTAL ELECTRIC PUMPSTATION $1,675,527 143B599 EXPEDITED PROJECT PROGRAM SUPPORT $91,033,918 144BB01 LTP STA O&M $2,693,063 146BB38 CONTAMINATION $79,989 148BB41 MOVEMENT OF WATER $8,352,861 151BB45 STRUCTURE - PUMP STATION MAINTENANCE & REFURBISHMENT $6,048,461 154BB53 CANAL/LEVEE/BERM MAINTENANCE $997,070 173BB58 VEHICLE & EQUIPMENT MAINTENANCE $200,057 176BB62 MOSCAD, SECURITY, & TELEMETRY MAINTENANCE $1,372,082 179BB66 PLANT CONTROL $3,412,426 180BB77 GENERAL MAINTENANCE $29,189 183BB80 COMPLIANCE $2,250,313 185BB81 STA SITE MANAGEMENT $487,819 188BD08 EFA REG SOURCE CNTRL PROGRAM $6,690,270 189BE01 BE01/BC05 - ECP OPERATIONS MONITORING $2,771,853 191BE05 BE05/BC82.4 - ANALYSIS & INTERPRETATION $2,569,362 194BE60 SUPPLEMENTAL STA HYDRAULIC AND WATER QUALITY ANALYSES $7,682 197BF03 BF03/BC87.3- FIRE PROJECT - ECOSYSTEM RESPONSE TO PRESCRIBE $127,317 198BH01 LONG-TERM PLAN PROGRAM MANAGEMENT $713,570 199BJ01 ECOSYSTEM RESPONSE TO HYDROLOGY $858,133 200BJ02 MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATION $284,611 203BJ03 SCIENTIFIC PROJECT SUPPORT $545,570 205BJ04 SULFUR ACTION PLAN $186,101 208BZ00 EVERGLADES PROGRAM SUPPORT $15,113,053 209CA01 COMMUNICATION AND CONTROL SYSTEMS $4,207,191 23CA02 PUMP STATION MODIFICATION/REPAIR $9,136,169 25CA04 STRUCTURE MODIFICATION/REPAIR $33,374,401 26CA05 O&M FACILITY CONSTRUCTION/IMPROVEMENTS $4,901,012 30CA07 CANAL/LEVEE MAINT/CANAL CONVEYANCE $15,567,035 32CD01 CONTAMINATION ASSESSMENTS & REMEDIATION $257,012 34CE02 MOVEMENT OF WATER $4,087,350 38CE03 PUMPING OPERATIONS $8,999,203 41CE04 AUTOMATION $1,363,277 46CF01 CONSTRUCTION $1,299,937 48CF02 STRUCTURE MAINT - PREVENTATIVE $7,081,408 51CF03 STRUCTURE MAINT- OVERHAUL/REFURBISHMENT $1,676,407 60CF05 PUMP STATION MAINTENANCE $4,240,604 63CF06 PUMP STATION REFURBISHMENT $660,110 73CF07 MACHINE SHOP/MAINT SUPPORT FACILITY - WPB $738,234 75CG01 BERM/LEVEE MAINTENANCE $7,360,267 77CG03 MOWING $2,217,430 86CG04 TREE MANAGEMENT $999,424 88CG05 CANAL MAINTENANCE $1,421,345 90CI01 HEAVY EQUIPMENT-DEPTS OUTSIDE O&M $488,301 93CI03 AUTOMOTIVE-DEPTS OUTSIDE O&M $1,874,897 95CI04 OTHER EQUIPMENT MAINTENANCE $264,739 98CJ05 TELEMETRY MAINTENANCE $1,238,435 101CJ06 C&SF MONITORING & ASSESSMENT $10,791,363 104
FY2011 Functional Area Line Item ReportTable of Contents
Functional Area
Functional Area Name AdoptedBudget
Page #
FY2011 Functional Area Line Item ReportTable of Contents
CK01 AQUATIC PLANT CONTROL $7,217,706 108CK02 BIOCONTROL EXOTIC PLANT $467,160 115CK03 TERRESTRIAL PLANT CONTROL $2,921,320 116CK05 EXOTIC ANIMAL CONTROL $146,500 119CL01 PUBLIC USE $82,629 120CL03 PERMITTING $1,165,143 121CL04 COMPLIANCE/ENFORCEMENT $671,563 123CO03 GENERAL MAINTENANCE $2,634,819 124CQ00 WATER MANAGEMENT SYSTEM & NAVD88 CONVERSION $3,354,336 134CZ99 O&M PROGRAM SUPPORT $49,059,538 135DA01 REGIONAL WATER SUPPLY PLANS $1,526,358 395DA02 COMPREHENSIVE PLAN & RELATED DOCUMENT REVIEWS $494,580 397DA03 CENTRAL FL COORDINATION AREA MOU FACILITATION $891,593 398DA04 TECHNICAL ASSISTANCE TO LOCAL GOVT $117,654 399DB01 WATER SUPPLY PLAN IMPLEMENTATION $510,287 400DC01 WATER RESERVATIONS - KISSIMMEE $428,332 402DC07 ESTERO BAY RULEMAKING $28,022 404DC09 MFL WATER RESERVATION RULES STATUS $220,394 405DD01 REGULATORY INITIATIVES $371,297 406DD02 VOLUNTARY & INCENTIVE INITIATIVES-WATERSIP $357,062 407DD03 VOLUNTARY & INCENTIVE INITIATIVES-MOBILE IRRIGATION LABS $55,000 408DD04 VOLUNTARY & INCENTIVE INITIATIVES-STATE AGENCY PARTN $119,006 409DD05 VOLUNTARY & INCENTIVE INITIATIVES-OTHER $130,524 410DD06 VOLUNTARY & INCENTIVE INITIATIVES-RECOGNITION PROGR $133,130 411DD07 EDUCATION & MARKETING INITIATIVES-SCHOOL BASED EDUC $28,245 412DD09 EDUCATION & MARKETING INITIATIVES-PUBLIC INFO & OUTREACH-DPI $142,757 413DD10 EDUCATION & MARKETING INIT-PUBLIC INFO & OUTRCH-UTILITIES $210,815 414DE01 ALTERNATIVE WATER SUPPLY - DISTRICT WIDE $3,562,094 415DE02 ALTERNATIVE WATER SUPPLY - BIG CYPRESS BASIN $2,643,460 416DF01 HYDROGEOLOGIC DATA GATHERING & ANALYSIS $1,563,891 417DF02 RECALIBRATE MODELS AS NECESSARY $218,105 419DF03 FINALIZE PREDICTIVE RUNS E CENTRAL FL TRANSCIENT MODEL $45,846 420DF05 INTER-DISTRICT EVALUATION $1,985,654 421DF06 S MIAMI-DADE HYDROLOGIC ANALYSES $372,451 422DF07 POST-PROCESSING OF MODEL RUNS $48,296 423DR01 INITIATE CENTRAL FLORIDA COORDINATION AREA RULEMAKING $24,878 424DR02 STREAMLINE MINOR GP PERMITTING PROCESS $23,117 425DR03 UPDATE WATER WELL CONSTRUCTION STANDARDS $22,082 426DZ00 WATER SUPPLY PROGRAM SUPPORT $796,032 427FA07 CONSTRUCTION MONITORING & PROJECT SUPPORT $40,718 212FA08 HYDROLOGIC MONITORING & NETWORK MAINTENANCE $533,629 213FA09 KISSIMMEE BASIN MODEL AND OPERATIONS STUDY $326,525 215FA12 INTEGRATED ECOSYSTEM STUDY $2,136,571 216FB01 KCOL LONG-TERM MANAGEMENT PLAN, DEV, IMP & COORDINATION $628,239 218FB03 THREE LAKES WMA HYDROLOGIC REST $335,854 219FB07 ROLLING MEADOWS WETLANDS RESTORATION $1,551,256 220FD01 RESTORATION PROJ REAL ESTATE SUPPORT SERVICES $7,098,425 221FD02 MITIGATION IN LIEU OF ACQUISITION SOLUTIONS $544,512 222FZ00 KR PROGRAM SUPPORT $273,495 223HA00 ENVIRONMENTAL RESOURCE PERMITTING $8,000,221 429HA01 ENVIRONMENTAL RESOURCE PERMITTING COMPLIANCE $4,315,748 434HA05 ERP AG TEAM TECHNICAL ASSISTANCE $171,326 436HB00 WATER USE PERMITTING $4,849,500 437HB01 WATER USE COMPLIANCE $1,451,948 439HB05 WU AG TEAM TECHNICAL ASSISTANCE $61,156 440HZ00 REGULATION PROGRAM SUPPORT $2,047,492 441I517 LAKESIDE RANCH STA $15,437,596 225I524 LEMKIN CREEK $816,510 226IO01 LORSS $101,166 227IO03 HERBERT HOOVER DIKE REHABILITATION $1,912,990 228
Functional Area
Functional Area Name AdoptedBudget
Page #
FY2011 Functional Area Line Item ReportTable of Contents
IP01 IN-LAKE ASSESSMENT $978,119 229IP02 IN-LAKE NAVIGATION/RECREATION ENHANCEMENTS $1,042,495 231IP03 EXOTIC AND NUISANCE SPECIES CONTROL $263,716 232IP04 IN-LAKE RESTORATION $69,780 233IP05 IN-LAKE MODELING $180,542 234IP06 WATERSHED P REDUCTION PROJECTS $449,099 235IP09 WATERSHED MODELING $157,624 236IP12 ISOLATED WETLAND RESTORATION $47,791 237IP13 WQ ASSESSMENT AND REPORTING $338,463 238IP14 REGIONAL P CONTROL PROJECTS $196,513 239IP50 PHASE II TECHNICAL PLAN $592,697 240IR01 WOD $881,069 241IS04 ALTERNATE STORAGE PROJECTS $8,752,297 244IZ00 LAKE OKEECHOBEE PROGRAM SUPPORT $4,772,548 246JA01 LOCAL INITIATIVES - IRLIT $124,517 443JA02 IRL LICENSE TAG PROGRAM $339,556 444JA06 LOCAL INITIATIVES - SLRIT $49,433 445JA10 APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION $473,484 446JA50 ESTUARY PROTECTION PLAN $418,068 447JA58 DEVELOP AND IMPLEMENT SOURCE CONTROL STRATEGIES-ST. LUCIE $370,303 449JB01 LOCAL INITIATIVES-LOXAHATCHEE RIVER & ESTUARY $746,554 450JB10 APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION $361,049 451JC01 LOCAL INITIATIVES-LAKE WORTH LAGOON $10,828 452JD01 LOCAL INITIATIVES-BISCAYNE BAY $633,581 453JD10 APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION $78,715 454JE01 LOCAL INITIATIVES-FLORIDA BAY & FLORIDA KEYS $26,262 455JE10 APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION $867,467 456JF01 LOCAL INITIATIVES-ESTERO BAY $177,469 459JG01 LOCAL INITIATIVES - NAPLES BAY $45,000 460JG03 LOCAL INITIATIVES - BIG CYPRESS BASIN $3,871,535 461JG10 APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION $490,877 463JH01 LOCAL INITIATIVES-LOWER CHARLOTTE HARBOR $93,971 464JI01 LOCAL INITIATIVES-CALOOSAHATCHEE RIVER & ESTUARY $38,494 465JI10 APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION $542,255 466JI50 ESTUARY PROTECTION PLAN $501,470 467JI51 C-43 WATER QUALITY & TESTING PROJECT $4,412,075 468JI58 DEVELOP AND IMPLEMENT SOURCE CONTROL STRATEGIES-CALOOSA. $867,444 469JJ01 LOCAL INITIATIVES-FLOOD MANAGEMENT PLANNING $325,169 470JJ02 FLOOD MAP MODERNIZATION $171,519 471JJ03 LOCAL INITIATIVES - STORMWATER PLANNING & IMPLEMENTATION $546,904 472JZ00 COASTAL WATERSHEDS PROGRAM SUPPORT $1,921,055 473MB01 PORTAL DEVELOPMENT $1,022,113 323MB12 BUSINESS REPORTING CYCLE $2,699,086 324MB77 EMERGENCY MGMT/SECURITY $1,332,934 326MB78 ENTERPRISE PROJECT MANGEMENT $798,927 329MB79 Tax Collector/Property Appraiser Fees $8,312,060 331MB81 EXECUTIVE DIRECTION - EXO $1,223,859 332MB82 GENERAL COUNSEL $7,289,713 334MB83 INSPECTOR GENERAL $1,134,404 336MB84 FLEET SERVICES $2,017,115 338MB85 ADMINISTRATIVE SUPPORT $45,450,765 340MB86 PROCUREMENT/CONTRACT ADMINISTRATION $4,014,475 347MB87 HUMAN RESOURCES $3,132,737 349MB88 COMMUNICATIONS $1,263,662 352MB89 EXECUTIVE DIRECTION - IT $2,288,089 353MB90 ADMINISTRATIVE SERVICES $3,086,075 355MB91 APPLICATION DEVELOPMENT $15,409,714 358MB92 COMPUTER OPERATIONS $3,986,261 362MB93 NETWORK SUPPORT $2,205,698 365MB95 PUBLIC INFORMATION $338,749 367
Functional Area
Functional Area Name AdoptedBudget
Page #
FY2011 Functional Area Line Item ReportTable of Contents
MB97 FACILITIES CONSTRUCTION & MAJOR RENOVATION $581,720 368MB98 FACILITIES $5,119,751 369MB99 RESERVES $9,592,365 377MC20 SAP SOLUTIONS CENTER $8,989,307 378MC21 PBF $1,802,989 381MR84 FLEET SERVICES - SVS CENTERS $8,536 382MR85 ADMINISTRATIVE SUPPORT - RPA $3,688,972 383MR95 PUBLIC INFORMATION $5,909,519 388MR96 LOBBYING/LEGISLATIVE AFFAIRS $483,266 391MR98 FACILITIES - SVS CENTERS $1,012,504 393P101 LAKE OKEECHOBEE WATERSHED $132,133 248P104 C-43 BASIN STORAGE RESERVOIR PT1 $195,430 250P107 INDIAN RIVER LAGOON - SOUTH $13,460,433 251P112 WCA3 DECOMP & SHEETFLOW ENH PT1 $851,085 253P117 NORTH PALM BEACH COUNTY PT1 $2,970,065 254P128 BISCAYNE BAY COASTAL WETLANDS $23,181,622 261P129 C-111 N SPREADER CANAL $14,192,115 263P130 PICAYUNE STRAND RESTORATION $1,388,656 265P134 HILLSBORO ASR PILOT $149,304 266P136 L-31N SEEPAGE MANAGEMENT PILOT $95,336 267P140 SITE I IMPOUNDMENT $341,104 268P144 ASR REGIONAL STUDY $49,521 269P145 BROWARD COUNTY WPA $133,297 270P150 MELALEUCA ERADICATION $68,142 271P201 PROGRAM MANAGEMENT & SUPPORT $19,094,588 272P203 RECOVER $142,390 275P207 DATA MANAGEMENT PLAN $1,480,218 276P209 INTERAGENCY MODELING CENTER $683,640 278P210 ADAPTIVE ASSESSMENT & MONITORING $3,583,683 279PA02 SOUTHWEST FL FEASIBILITY STUDY $70,578 281PB01 TEN MILE CREEK WPA CRP $1,220,559 282PB04 S CREW/IMPERIAL R FLOWAY CRP $8,255,070 283PB05 LAKE TRAFFORD RESTORATION CRP $2,163,736 285PB06 LAKE OKEE WTR RETENTION/PHOS REM CRP $128,478 286PH99 CERP SUPPORT $26,309,012 288PK03 C-111/MWD/CSOP $634,713 291PR01 RIVER OF GRASS $195,088,935 293SA01 CAPABILITY MATURITY MODEL INTEGRATION $1,011,144 295SA02 REGIONAL MODEL MAINTENANCE & ENHANCEMENT $1,449,508 296SA03 WATER QUALITY MODULE DEVELOPMENT $411,356 297SA04 APPLICATIONS $1,496,763 298SA05 SUPPORT FOR EVOLVING MODELING ISSUES $451,589 299SA07 MODEL GRAPHICAL USER INTERFACE $297,336 300SB11 WATER QUALITY MONITORING OPERATIONS $442,061 301SB12 WATER QUALITY MONITORING - COMPLIANCE $1,747,395 304SB13 WQ MON RE-ENGINEERING & STRATEGIC PLANNING $41,627 306SB14 WTR QUALITY MONITORING - MISSION DRIVEN $737,854 307SB31 ANALYTICAL SERVICES OPERATIONS $955,465 309SB32 ANALYTICAL SERVICES - COMPLIANCE $1,016,563 312SB33 ENVIRONMENTAL SVCS LABORATORY RELOCATION $5,632,939 313SB34 ANALYTICAL SERVICES - MISSION DRIVEN $621,447 314SB51 ASSESSMENT & REPORTING - COMPLIANCE $1,529,407 315SB53 ENVIRONMENTAL LITIGATION & TOC SUPPORT $825,166 317SB54 SOUTH FL ENVIRONMENTAL REPORT PRODUCTION $172,496 318SB56 CENTER OF EXCELLENCE $85,864 319SB71 SCIENTIFIC DATA MANAGEMENT $131,261 320SZ00 PROGRAM SUPPORT $1,956,178 321
Grand Total $1,072,755,407
PRESCRIBED BURNAA01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530200
541301
541500
541600
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Land Management
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Rent/Lease Equipment
22463
19511
22584
22590
22596
Contract Burn Support-DOF-Upper Lakes
Contract BurnSupport-DOF-Everglade
Safety Equipment-All Regions
Aerial Ignition Supplies-All Regions
Helicopter Rental-All (Aerial Burn)
10,000
5,000
4,000
10,000
30,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
14.35
1.00
15.35
15.35
14.35
14.35
14.35
14.35
14.35
14.35
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$811,069
$3,120
$62,286
$95,425
$159,214
$14,868
$1,548
$209
$2,998
$4,508
$15,000
$4,000
$10,000
$30,000
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 2 of 474
PRESCRIBED BURNAA01
542100
589500
Oper Expense - District Travel
Capital Outlay - Vehicles
19813
19924
22933
22927
Business Travel - Program Wide
Certifications & Training
Frontloader 544E repl V1285
Truck Compact SUV Hybrid 4WD repl V1766
3,000
2,500
90,000
32,603
Total
Total
-
-
Amount
2.00
2.00
Total PRESCRIBED BURN
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,342,348
Item NameQty
$5,500
$122,603
1.00
1.00
1.00
1.00
202000
202000
202000
202000
5415182100
5415182100
5010170400
5010170400
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 3 of 474
EXOTIC PLANT CONTROLAA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Aquatic Spraying
22178
20210
22196
22138
23946
20129
21647
20189
19530
20190
19534
22468
22470
22481
22483
22484
24181
Exotic Removal MR
Exotics Removal MR
Melaleuca Mgmt. FWC Match Req
Melalu. & Other Exotic Plant Cntrl (FWC)
Dade Broward Seepage Mitigation (AB32)
Exotic Plant Control
Exotic Plant Control - BALANCE
Exotics - Cypress Creek
Exotics - Kiss/Okee
Exotics - Southern Glades
Exotics - Upper Lakes
Exotics- 8.5 Square Mile
Exotics- Lakeside Ranch
Exotics-Lamb Island Dairy
Exotics-Nubbin Slough
Exotics-Southern Glades
Pennsucco Land Acq-Restoration (AB32)
6,277
46,869
760,800
1,000,000
1,404,676
1,146,256
141,879
100,000
186,600
50,000
100,000
50,000
20,000
50,000
25,000
85,000
18,160
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
17.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$321,371
$24,585
$37,666
$62,133
$5,801
$609
$86
$1,172
$1,856
$5,191,517
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
211000
202000
202000
207000
211000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
211000
5415182000
5415182000
5415182000
5415182000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 4 of 474
EXOTIC PLANT CONTROLAA02
530301
540010
542100
590020
Cont Serv - Terrestrial Spraying
Oper Expense - Inventory Chemicals
Oper Expense - District Travel
Reserves-Managerial
22036
22037
22033
22031
22034
22035
22030
22047
22038
22044
22045
22046
22049
22158
19552
19553
22541
22075
22076
22074
19812
24182
24125
Exotics- Cell 17 & 18 [AB02]
Exotics- DuPuis [AB12]
Exotics- DuPuis [AB47]
Exotics- ECB Cell 28 [AB35]
Exotics- Model Lands [AB53]
Exotics- S-5A Mitigation [AB46]
Exotics-CREW [AB06]
Exotics-London Creek (AB21)
Exotics-Model Lands [AB47]
Exotics-Pennsuco [AB32]
Exotics-Shingle Creek [AB41]
Exotics-Southern Glades [AB17]
Exotics-Strazulla [AB47]
Melalu & Other Exotic Plant Cntrl (FWC)
Chemicals - Kiss/Okee
Chemicals - Upper Lakes
Chemicals- L-31N
Chemicals-CREW [AB06]
Chemicals-DuPuis [AB46]
Chemicals-Shingle Creek [AB41]
Training - herb.appl. CEUs-all techs
Pennsucco Land Acq-LTM (AB33)
Dade Broward Seepage Mitigation (AB33)
31,200
41,600
75,887
20,000
156,000
5,000
260,000
50,000
24,996
400,000
80,000
1,227
52,000
200,000
5,000
5,000
5,000
1,040
5,200
500
2,250
14,440
1,116,934
Total
Total
Total
Total
-
-
-
-
Amount
13.00
7.00
1.00
2.00
Total EXOTIC PLANT CONTROL
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$8,200,070
Item NameQty
$1,197,910
$221,740
$2,250
$1,131,374
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
211000
211000
211000
211000
211000
211000
211000
211000
211000
211000
211000
211000
211000
207000
202000
202000
202000
211000
211000
211000
202000
701000
701000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
9999999899
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 5 of 474
PUBLIC USE AND SECURITYAA03
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
19503
19504
19505
22739
19544
19545
19546
22055
19517
22534
Land Mgt Services - CREW Trust
Land Mgt Services - DuPuis-CES/FAU
Land Mgt Services - KR-CES/FAU
Land Mgt Svc-Osceola Cty Agreement[AB41]
Recreation Allapattah Trailhead Maint
Recreation DuPuis Campgr'd Repair
Recreation KR Maintenance
Shingle Creek-Trail Maintenance[AB41]
Enhanced Patrol - Districtwide
Enhanced Patrol- 8.5 Square Mile
109,272
75,000
25,000
100,000
20,000
25,000
31,000
5,000
603,479
23,413
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.80
5.80
5.80
.35
5.80
5.80
5.80
5.80
5.80
5.80
4.00
4.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$407,233
$31,152
$47,728
$1,617
$67,341
$6,363
$629
$93
$1,213
$1,985
$309,272
$81,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
211000
202000
202000
202000
211000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 6 of 474
PUBLIC USE AND SECURITYAA03
531102
541300
541400
541900
580011
Cont Serv - Security Services
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
Oper Expense - Other
Capital Outlay - Land Improvements
22539
22540
22063
22061
22072
22073
22064
19822
23985
19670
19811
24126
23945
Enhanced Patrol- L-31N Rocky Glades
Enhanced Patrol- Northern Everglades
Enhanced Patrol-CREW [AB05]
Enhanced Patrol-London Creek [AB21]
Enhanced Patrol-Lox Bank [AB46]
Enhanced Patrol-Pennsuco [AB32]
Enhanced Patrol-Shingle Creek [AB41]
Recreation Materials KCOL
Entrance Signs for District Lands
Recreation Misc-Kioks/Sign'ge/Tble
Recreation Outreach(RIW Meetings)
Pennsucco Land Acquisition (AB31)
Shingle Creek Land Acquisition (AB40)
25,413
46,020
50,000
13,800
7,250
29,000
20,150
22,000
85,000
32,000
5,000
167,940
150,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
9.00
1.00
2.00
1.00
2.00
Total PUBLIC USE AND SECURITY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,236,091
Item NameQty
$818,525
$22,000
$117,000
$5,000
$317,940
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
211000
211000
211000
211000
211000
202000
202000
202000
202000
211000
211000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
3510144000
3510144000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 7 of 474
CONTRACTED LAND MANAGEMENT SERVICESAA04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530200
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Land Management
19523
19522
19611
22458
Land Mgt Serv-L.Walk-n-Water-Polk
Land Mgt Services - Lox River-DEP
Land Mgt Services - TNC-Universal
Land Mgt Services-FWC
36,300
111,955
10,000
565,380
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
4.00
Total CONTRACTED LAND MANAGEMENT SERVICES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$800,204
Item NameQty
$53,414
$4,086
$6,260
$11,095
$1,036
$108
$16
$209
$345
$723,635
1.00
1.00
1.00
1.00
202000
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 8 of 474
RESTORATION AND MONITORINGAA05
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530200
580720
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Land Management
Capital Outlay - AUC Design/Engineering Contracts
22024
22023
22029
22478
Monitoring-CREW [AB05]
Monitoring-Jay Scrub-Shingle Crk [AB41]
Monitoring-Pennsuco [AB32]
8.5 Square Mile Mitigation Project[AB51]
5,000
2,500
5,000
4,600,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.30
2.30
2.30
.10
2.30
2.30
2.30
2.30
2.30
2.30
3.00
1.00
Total RESTORATION AND MONITORING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$4,867,368
Item NameQty
$187,576
$14,349
$21,984
$528
$26,374
$2,487
$250
$40
$482
$798
$12,500
$4,600,000
1.00
1.00
1.00
1.00
211000
211000
211000
211000
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
100246
Page: 9 of 474
CAPITAL PROJECTSAA06
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
23948
23949
23947
23986
24127
23451
23981
23982
23984
23983
Dade Brwd Engineering Support
Dade Brwd Hydrologic Monitoring
Dade Brwd Levee Seepage Drilling
SW Lake Kissimmee Boat Ramp
Admin Svcs for Lake Belt Mit Committee
Allapattah Road Improvements
Bird Rookery Parking Area
DuPuis Campground Host Site
Hickory Hammock Campground
Nine Gems Parking Area
30,000
20,000
100,000
29,533
10,000
700,467
170,000
150,000
215,000
50,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.65
1.65
1.65
.20
1.65
1.65
1.65
1.65
1.65
1.65
4.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$116,991
$8,950
$13,711
$924
$20,013
$1,912
$179
$26
$345
$569
$179,533
$10,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
219000
219000
219000
202000
219000
202000
101000
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
100182
NR
100231
100209
100534
100534
100661
Page: 10 of 474
CAPITAL PROJECTSAA06
580011 Capital Outlay - Land ImprovementsTotal -
Amount
5.00
Total CAPITAL PROJECTS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,638,620
Item NameQty
$1,285,467
Fund FundCenter
LAND STEWARDSHIP
Fund Prg Grant
Page: 11 of 474
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530121
530200
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Water and Sewer Services
Cont Serv - Land Management
22455
19696
19697
19518
19519
17691
17659
16903
22522
20188
Fencing-Upper Lakes
Septic Services / Dumpster - DuPuis
Septic Services / Dumpster - Kiss/Okee
Land Mgt Services - DOC - Martin
Land Mgt Services - DOC -- Okeechobee
Dupuis Reserve - A/C Maintenance
Dupuis Reserve-General Maintenance
Maintenance & Repair (Survey)
Aerial Ignition Device Repair
Equipment Repair - CREW
30,000
15,000
5,000
58,000
58,000
4,000
5,000
2,000
3,000
50,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$56,464
$4,320
$6,618
$11,094
$1,034
$108
$14
$208
$338
$30,000
$20,000
$116,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
2111109200
2111109200
3510142700
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 12 of 474
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
530600
530608
530611
531100
531103
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
19541
19542
22523
22524
22525
22057
23989
19783
19786
17439
16097
16099
19819
19821
22190
22528
19549
19550
22060
20615
19843
22129
17655
Equipment Repair - Homestead FS
Equipment Repair - Kissimmee FS
Housing Maintenance- 12 LEO Houses
Housing Maintenance- Pearce Lockett
Road Maintenance- Kissimmee/Okeechobee
Road Maintenance-London Creek [AB21]
Maint & Repair Med/Light Vehicles
LMD-Automotive Services (outside O&M)
LMD-Heavy Equip Services (outside O&M)
Support Equip Rep - SOR
Maint & Repair Heavy Equipment
Maint & Repair small equip, chainsaws
Equipment Repair - DuPuis (non-fleet)
Equipment Repair - Kiss/Okee(non-fleet)
Building Repairs - SOR
Fence/Veg Clearing- Kissimmee/Okeechobee
Janitorial / Bldg Maint -- CREW
Janitorial / Bldg Maint -- DuPuis
LEO Housing ECB-Dade [AB53]
Solid Waste/Demolition-All Region
Surveying & Fencing - Kiss/Okee
Industrial Waste Disposal - SOR
East Coast Buffer Strip - Debris Removal
5,000
7,500
25,000
50,000
5,000
6,000
1,000
4,000
6,000
43,000
1,000
1,000
8,000
5,000
500
54,657
15,000
34,500
31,200
97,193
100,000
260
2,049
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
11.00
3.00
5.00
7.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$162,500
$11,000
$58,000
$333,050
$2,309
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
211000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
211000
202000
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5111172000
5211174000
5211174000
5110171100
5111172000
5111172000
5415182100
5415182100
5110171100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5110171100
5312177000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 13 of 474
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
540030
540040
540050
541100
541300
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Construction Materials
20385
17452
17453
24012
24007
24001
19787
19789
17461
22137
22192
22139
17671
19574
22078
22077
19576
22579
22542
22543
22141
22079
22586
22588
Fuel - Dupuis
Fuel - SOR
Oil/Hydraulic Fluid - SOR
Oil/Lubricants/Solvents
Oil/Lubricants/Solvents
Oil/Lubricants/Solvents
LMD-Oil & Lube Automotive (outside O&M)
LMD-Oil & Lube Heavy (outside O&M)
Tires - SOR
Parts & Repairs Manual
Lumber - Dump Trucks/Equip Trailers SOR
Metal - Repairs SOR
ECB Strip Gate Repairs/Jersey Barrriers
Concrete/Lumber/Metal - DuPuis
Concrete/Lumber/Metal CREW [AB05]
Concrete/Lumber/Metal Shingle Crk [AB41]
Concrete/Lumber/Metal- Everglades
Concrete/Lumber/Metal-Everglades
Concrete/Lumber/Metal-Kiss/Okee
Concrete/Lumber/Metal-Upper Lakes
Small Tools - SOR
Small Tools & Equip-Shingle Crk[AB41]
Small Tools & Equipment-All Regions
Small Tools & Equipment-Shingle Creek
38,000
12,000
3,640
33
34
68
500
750
7,200
207
539
2,180
131
5,000
5,200
2,000
5,000
5,000
5,000
8,000
207
3,500
15,000
4,500
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
6.00
1.00
1.00
10.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$50,000
$5,025
$7,200
$207
$38,050
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
211000
211000
202000
202000
202000
202000
202000
211000
202000
202000
5110171100
5110171100
5110171100
5111172000
5111172000
5111172000
5211174000
5211174000
5110171100
5110171100
5110171100
5110171100
5312177000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5110171100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 14 of 474
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
541400
541500
541502
541503
541505
541600
543701
543800
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Rent/Lease Equipment
Oper Expense - Electrical Service
Oper Expense - Freight
22144
19791
19790
19837
17455
17958
19792
19793
22591
22153
19677
22081
22593
22594
20693
22154
Support Equipment - SOR
LMD-Parts & Fittings Auto (outside O&M)
LMD-Parts & Fittings Heavy (outside O&M)
Equip, Parts & Supplies - All Regions
Equipment Repair Parts - SOR
Parts, Supplies & Expense - Other Equipm
LMD-Tires & Tubes Auto (outside O&M)
LMD-Tires & Tubes Heavy (outside O&M)
Dupuis Facility Supplie
Electrical PM - SOR
Equipment Rental - DuPuis
Equipment Rental-CREW [AB05]
Equipment Rental-Okeechobee/Kissimmee
Equipment Rental-Upper Lakes
Electrical Services - All Regions
Freight - SOR
1,500
5,000
6,000
39,998
50,300
100
750
1,500
5,000
188
14,750
15,600
8,000
15,000
38,000
400
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
4.00
4.00
4.00
1.00
1.00
4.00
1.00
1.00
Total EQUIPMENT & INFRASTRUCTURE MAINTENANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,138,832
Item NameQty
$23,207
$52,498
$52,650
$5,000
$188
$53,350
$38,000
$400
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
211000
202000
202000
202000
202000
5110171100
5211174000
5211174000
5415182100
5110171100
5111172000
5211174000
5211174000
5415182100
5110171100
5415182100
5415182100
5415182100
5415182100
5415182100
5110171100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 15 of 474
MECHANICAL VEGETATION CONTROLAA12
530200
530402
Cont Serv - Land Management
Cont Serv - Tree Management Services
22465
22026
22467
22028
22025
22520
22521
22052
Veg Mgt- Kissimmee/Okeechobee
Veg Mgt- London Creek [AB21]
Veg Mgt- Upper Lakes
Veg Mgt-Dupuis [AB47]
Veg Mgt-Shingle Creek [AB41]
Veg Mgt- L-31N
Veg Mgt- Lakeside Ranch (Mowing)
Veg Mgt-Bellalago [AB01]
40,000
15,000
80,000
112,320
10,000
60,000
25,000
5,000
Total
Total
-
-
Amount
5.00
3.00
Total MECHANICAL VEGETATION CONTROL
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$347,320
Item NameQty
$257,320
$90,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
211000
202000
211000
211000
202000
202000
211000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 16 of 474
INTERIM LANDS - INSPECTIONS & TAXESAC01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
543301
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Permits & Fees
22989
22734
22012
22013
21998
21999
22000
22001
22002
22003
Appraisal Services - Surplus Lands
CSX Transportation DOT628048R
00374608000005000 Palm Beach County
00374617000000900 Palm Beach County
00374619000001000 Palm Beach County
00374620000009000 Palm Beach County
00374621000009000 Palm Beach County
00374622000009000 Palm Beach County
00374623000007010 Palm Beach County
00374626000003000 Palm Beach County
75,000
942
9,592
19,136
9,444
19,131
19,140
19,117
3,593
13,149
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.15
4.15
4.15
.20
4.15
4.15
4.15
4.15
4.15
4.15
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$249,333
$19,074
$29,221
$924
$47,747
$4,500
$449
$61
$868
$1,328
$75,000
$942
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
204000
204000
204000
204000
204000
204000
204000
204000
204000
3514148000
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 17 of 474
INTERIM LANDS - INSPECTIONS & TAXESAC01
22004
22005
22006
22007
22008
22009
22010
22011
22514
22497
22498
22504
22102
22103
22104
22105
22106
22107
22108
22109
22110
22111
22113
22114
22115
22117
22118
22119
22120
22121
22122
22123
22506
22511
22510
22509
22476
22512
22499
00374627000009000 Palm Beach County
00374628000001000 Palm Beach County
00374629000009000 Palm Beach County
0037463000001000 Palm Beach County
00374631000001000 Palm Beach County
00374632000001000 Palm Beach County
00374634000001000 Palm Beach County
00374635000001000 Palm Beach County
00384524000001010 Palm Beach County
043937000000001000 Martin County
053937000000000107 Martin County
063839000000000103 Martin County
1344701a0000010000 Hendry County PILT
1344702a0000010000 Hendry County PILT
1344703a0000010000 Hendry County PILT
1344704a0000010000 Hendry County PILT
1344709a0000010000 Hendry County PILT
1344710a0000010000 Hendry County PILT
1344711a0000010000 Hendry County PILT
1344712a0000010000 Hendry County PILT
1344713a0000010000 Hendry County PILT
1344713a0000020000 Hendry County PILT
1344713a0000030000 Hendry County PILT
1344713a0000040000 Hendry County PILT
1344713a0000050000 Hendry County PILT
1344714a0000010000 Hendry County PILT
1344715a0000010000 Hendry County PILT
1344716a0000010000 Hendry County PILT
1344721a0000010000 Hendry County PILT
1344722a0000010000 Hendry County PILT
1344723a0000010000 Hendry County PILT
1344727a0000010000 Hendry County PILT
1838390000000001080000 Martin County
2138380000000001040000 Martin County
2238380000000001020000 Martin County
2338380000000001000000 Martin County
234424P2000110010 Lee County
2438380000000001080000 Martin County
2838370000000002090000 Martin County
19,134
9,387
19,132
9,335
3,475
7,181
7,117
7,096
1,593
6,808
48
5,100
5,396
5,133
3,652
3,352
3,177
3,523
5,155
5,447
4,782
162
162
162
162
4,675
3,569
1,714
8
2,218
5,104
262
305
159
159
954
688
159
70
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 18 of 474
INTERIM LANDS - INSPECTIONS & TAXESAC01
22513
22507
22500
22495
22493
22501
22477
22479
22502
22503
22508
22480
21966
21967
21968
21969
21970
21971
21973
22490
21976
21979
21980
21981
21982
21983
21984
21977
21985
21986
21988
21987
21989
21990
21991
21993
21992
21994
21995
2838380000000001090000 Martin County
2838380000000002070000 Martin County
2938370000000002070000 Martin County
311211100010001 St. Lucie County
311311100010004 St. Lucie County
3238370000000001030000 Martin County
3247260000002010000 Lee County
3247260000003000000 Lee County
3338370000000002090000 Martin County
3438370000000002070000 Martin County
3438380000000001070000 Martin County
3646270000001000000 Lee County
38440800000102000 Palm Beach County
39440401001001200 Palm Beach County
39440901001002000 Palm Beach County
39441600000102000 Palm Beach County
39442101001002000 Palm Beach County
39442801001002000 Palm Beach County
39443301001003000 Palm Beach County
5234328A0000070000 Hendry County
73404333000005010 Palm Beach County
73404334000005010 Palm Beach County
73404335000003010 Palm Beach County
73404338000000021 Palm Beach County
73404339000000032 Palm Beach County
73404340000000041 Palm Beach County
73404340000000043 Palm Beach County
73404402000001000 Palm Beach County
73404403000001010 Palm Beach County
73404404000001000 Palm Beach County
73404409000001000 Palm Beach County
73404409000001010 Palm Beach County
73404410000001000 Palm Beach County
73404410000007000 Palm Beach County
73404414000009000 Palm Beach County
73404415000001010 Palm Beach County
73404415000001030 Palm Beach County
73404415000005000 Palm Beach County
73404422000001000 Palm Beach County
318
1,890
363
1,400
1,500
567
203
203
649
226
159
348
18
2,023
2,200
728
873
812
632
27,894
4,395
309
177
38
58
365
1,303
16,003
1,218
11,761
366
3,460
12,074
3,908
15,983
3,804
2,125
2,225
25
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 19 of 474
INTERIM LANDS - INSPECTIONS & TAXESAC01
543640 Oper Expense - Property Taxes Paid for District Property
21996
21978
21997
22127
22518
22126
22515
22124
22516
22125
22517
22519
73404423000001000 Palm Beach County
73404424000001010 Palm Beach County
73404424000001040 Palm Beach County
A254230A0000500000 Glades County PILT
A254230A00005N0000 Glades County
A264230A0001200000 Glades County PILT
A264230A00012N0000 Glades County
A354230A0000100000 Glades County PILT
A354230A00001N0000 Glades County
A364230A0000300000 Glades County PILT
A364230A00003N0000 Glades County
Property Taxes All Counties
5,954
8,268
1,000
2,488
4,297
3,270
6,430
20,371
6,387
16,403
6,429
65,000
Total -
Amount
98.00
Total INTERIM LANDS - INSPECTIONS & TAXES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$966,364
Item NameQty
$536,917
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
204000
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 20 of 474
LAND STEWARDSHIP PROGRAM SUPPORTAZ00
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530900
541300
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
Oper Expense - Construction Materials
Oper Expense - Parts and Supplies
18653
20182
17822
16052
17772
21078
Survey Services
TNC Natural Areas Train'g Academy
Survey Control Services
Witness Posts/Signage
Parts, Supplies & Expense - Office
Parts, Supplies & Expense - Office
50,000
3,750
7,000
349
477
3,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
11.60
11.60
11.60
.75
11.60
11.60
11.60
11.60
11.60
11.60
2.00
1.00
1.00
.90
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$688,539
$52,676
$80,699
$4,561
$135,108
$12,779
$1,254
$170
$2,426
$3,612
$53,750
$7,000
$349
$3,477
1.00
1.00
1.00
1.00
.40
.50
202000
202000
202000
202000
202000
202000
3510142700
5415182100
3510142700
3510142700
3510142700
3510144000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 21 of 474
LAND STEWARDSHIP PROGRAM SUPPORTAZ00
541510
541900
542000
542100
543650
590600
590700
591600
591700
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Space Rental
Principal Retirement - 2002 Bonds
Principal Retirement - 2003 Bonds
Interest Expense - 2002 Bonds
Interest Expense - 2003 Bonds
19675
22991
19987
20093
19595
19734
19732
22082
17683
17684
17685
17686
Office Supplies - all regions
Licenses & Certifications
Training & Conferences
Training & Conferences
Business Travel - Survey & Mapping
Business Travel - Land Acquisition
Business Travel - Land Resources Support
Storage Bldg Rental-Shingle Crk [AB41]
Principal Retirement - 2002 Bonds
Principal Retirement - 2003 Bonds
Interest Expense - 2002 Bonds
Interest Expense - 2003 Bonds
15,000
150
3,973
5,000
334
2,688
504
12,000
2,060,000
3,355,000
478,539
1,011,183
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
.50
2.00
2.25
1.00
1.00
1.00
1.00
1.00
Total LAND STEWARDSHIP PROGRAM SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$7,990,771
Item NameQty
$15,000
$150
$8,973
$3,526
$12,000
$2,060,000
$3,355,000
$478,539
$1,011,183
1.00
.50
1.00
1.00
.25
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
211000
204000
204000
204000
204000
5415182100
3514148000
3510144000
5010170300
3510142700
3510144000
3510144000
5415182100
9999999799
9999999799
9999999799
9999999799
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 22 of 474
COMMUNICATION AND CONTROL SYSTEMSCA01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530107
530600
541500
560210
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Computer Consulting Services
Cont Serv - Maintenance and Repairs
Oper Expense - Parts and Supplies
Principal - Bank Loans
23531
23524
23513
21719
16988
Out of Band Managment Network
Microwave Consultant
Aids to Navigational Marker Replacement
Parts & Supplies Microwave
DS- Line of Credit: Draw #1 ($2M + 2.8M)
129,000
116,000
554,600
190,000
690,125
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.05
4.05
4.05
4.05
4.05
4.05
4.05
4.05
4.05
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$353,846
$27,071
$41,474
$44,947
$4,204
$440
$72
$849
$1,405
$129,000
$116,000
$554,600
$190,000
$690,125
1.00
1.00
1.00
1.00
1.00
402000
402000
402000
101000
202000
5613222000
5613222000
5613222000
2214116000
9999999799
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
100677
NR
NR
Page: 23 of 474
COMMUNICATION AND CONTROL SYSTEMSCA01
560240
580800
Interest - Bank Loans
Capital Outlay - Water Control Structures
19195
23530
23493
23495
23504
23473
23506
DS- Line of Credit: Draw #1 ($2M + 2.8M)
IT Shelters
North Center Loop Towers/FAES
North Shore Path Comand & Control
S-6 Tower (NEW)
S-65D Tower
S-9 Tower (NEW)
13,036
209,090
98,826
107,058
245,000
969,348
410,800
Total
Total
-
-
Amount
1.00
6.00
Total COMMUNICATION AND CONTROL SYSTEMS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$4,207,191
Item NameQty
$13,036
$2,040,122
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
402000
402000
402000
402000
402000
402000
9999999799
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100298
100356
100154
100303
100018
100305
Page: 24 of 474
PUMP STATION MODIFICATION/REPAIRCA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Capital Outlay - Water Control Structures
23521
23510
23489
23478
23500
23480
23505
23481
23471
23502
Emissions Control
S-129, S-131, S-133, S-135 Paving, Trash
Fuel Tank Platforms
S-140 Refurbishment
S-140 Trash Rake
S-331 PS Hardening
S-331 Repower
S-332D Hurricane Hardening
S-6 Service Bridge Repair
S5A Hardening and Service Bridge Repair
750,000
294,000
1,694,575
2,639,181
54,125
281,382
1,875,000
173,504
172,048
300,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.60
8.60
8.60
8.60
8.60
8.60
8.60
8.60
8.60
1.00
1.00
8.00
Total PUMP STATION MODIFICATION/REPAIR
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$9,136,169
Item NameQty
$663,630
$50,770
$77,780
$95,424
$8,910
$932
$137
$1,798
$2,973
$750,000
$294,000
$7,189,815
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
402000
402000
402000
402000
402000
402000
402000
402000
402000
402000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100500
100319
100161
100357
100477
100162
100158
100296
100056
Page: 25 of 474
STRUCTURE/BRIDGE MODIFICATION/REPAIRCA04
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530100
530202
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Surveying Services
20703
20705
18651
23470
23496
23499
Monitoring Well Drilling - GG 6&7 Permit
Well Bench Mark Surveys
Survey Services - BCB Capital Program
G-420, G-422 and S-26 Roof Replcmt
S-20F Structures Wing Wall
S-59,S-63 Concrete Repairs
25,000
10,000
30,000
284,724
523,695
1,729,208
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
33.55
1.00
34.55
34.55
2.90
33.55
33.55
33.55
33.55
33.55
33.55
1.00
2.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,709,880
$3,530
$207,584
$318,016
$17,024
$397,001
$37,693
$3,632
$535
$7,026
$11,381
$303,206
$35,000
$30,000
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
402000
402000
402000
3314225200
3314225200
3510142700
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
100067
100156
100487
Page: 26 of 474
STRUCTURE/BRIDGE MODIFICATION/REPAIRCA04
530600
530602
530900
541000
541100
541300
541301
541400
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Professional
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
23472
23475
22549
23511
23515
23519
23520
23514
23509
16914
17775
20544
16753
16051
14779
17773
17772
S-62 Concrete Repairs
S-72 Concrete Repairs
Alight Software Maintenance
Bridge Service Inspection
Engineering Support Svc for Process
Fall Protection Annual Inspections
Fall Protection for Existing Structures
Roof Maintenance Program
Structure Inspection Program
Maps & Blueprints
Books & Reference Materials
RS Means Cost Engineering Subscription
Subscriptions & Newspapers
Witness Posts/Signage
Uniforms & Safety Shoes
Uniforms/Safety Shoes/Protective Equip
Parts, Supplies & Expense - Office
866,115
1,101,454
3,000
1,100,000
977,137
32,500
550,000
290,000
1,100,000
2,000
1,797
1,100
236
974
412
372
716
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
5.00
1.00
6.00
1.00
2.50
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$4,505,196
$3,000
$4,049,637
$2,000
$3,133
$974
$412
$372
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
1.00
1.00
1.00
1.00
1.00
.60
402000
402000
202000
402000
402000
402000
402000
402000
402000
202000
202000
202000
202000
202000
202000
202000
202000
5613222000
5613222000
5611187000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5611187000
5611187000
5611187000
5611187000
3510142700
5611187000
3510142700
3510142700
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100487
100486
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 27 of 474
STRUCTURE/BRIDGE MODIFICATION/REPAIRCA04
541500
541510
541600
542100
580720
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Capital Outlay - AUC Design/Engineering Contracts
23523
23976
23977
17777
24194
19587
19575
19595
19595
19435
19598
23890
23532
23892
23486
23484
24072
23490
23492
23491
23534
23476
23477
23501
23517
Manatee Pressure Strips S-22 #1
Manatee Pressure Strips S-22 #2
Manatee Pressure Strips S-29 #2
Office Supplies
FTE CONVERSION
Travel-District Business
Travel-District Business
Business Travel - Survey & Mapping
Business Travel - Survey & Mapping
WPBFS AOR Travel
Travel-District Business
Golden Gate #6 & 7 Replacement
Golden Gate #3 Replacement
Henderson Creek Diversion
Corrosion Protection
Corrosion Protection
G-103 Wier Replacement
G-58 Replacement
G-72 Replacement
G-78, 79, 81 Automation
Golden Gate #6 & 7 Replacement
S-124 Gates/Culvert Replace
S-131, S-135, G-36 Lock Hoist
S-142/143 Automation
S-150 Replacement
45,000
45,000
45,000
2,349
11,250
552
521
335
335
250
700
155,000
195,000
100,000
876,808
1,452,505
139,850
75,600
503,400
1,978,240
1,450,000
1,234,454
423,933
1,739,349
1,180,955
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.60
1.00
1.00
4.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$135,716
$2,349
$11,250
$2,693
$155,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.25
.25
.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
402000
402000
402000
202000
202000
202000
202000
203000
202000
202000
202000
403000
403000
403000
402000
402000
402000
402000
402000
402000
403000
402000
402000
402000
402000
5613222000
5613222000
5613222000
5611187000
5611187000
3314225400
3315217000
3510142700
3510142700
5210173000
5611187000
5613222000
3315216600
3315216600
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100153
100126
100574
100489
100488
100481
100482
100483
100312
100153
100479
100393
100160
100521
Page: 28 of 474
STRUCTURE/BRIDGE MODIFICATION/REPAIRCA04
580800
589300
589500
Capital Outlay - Water Control Structures
Capital Outlay - Equipment
Capital Outlay - Vehicles
23498
23503
23507
24071
23497
23508
23474
24262
24196
S-193 Navigational Lock Replacement
S-197 Replacement
S-21 Cathodic Protection
S-343 A&B Catwalk & Gate
S-44, G-57 Gate Oper Replacement
S-46 Structure Enhancement (NEW)
S-65, S-65A, S-61, S-65D Nav Locks
Structure Inspection Program ROV
TRUCK, 1T, UTIL, EC, 4WD, NEW COMP B
46,000
57,000
590,237
8,900
2,068,100
250,000
5,932,830
40,000
78,000
Total
Total
Total
-
-
-
Amount
20.00
1.00
2.00
Total STRUCTURE/BRIDGE MODIFICATION/REPAIR
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$33,374,401
Item NameQty
$20,303,161
$40,000
$78,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
402000
402000
402000
402000
402000
402000
402000
402000
202000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5010170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100498
100242
100170
100499
100480
100234
100492
NR
NR
Page: 29 of 474
O&M FACILITY CONSTRUCTION/IMPROVEMENTSCA05
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530203
530600
580020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Property Appraisal Services
Cont Serv - Maintenance and Repairs
Capital Outlay - Land
20674
23525
23535
24041
23482
23487
23494
Appraisals, Mapping
Security
West Palm Beach FS Roofs
BCB Field Station Land Acquisition
B47 Building Replacement (MIami FS) NEW
FTL Field Station Vehicle Wash Station
Okeechobee SCADA Building
10,000
200,000
168,412
2,210,000
211,786
472,442
300,611
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.70
1.70
1.70
.40
1.70
1.70
1.70
1.70
1.70
1.70
1.00
2.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$167,585
$12,819
$19,641
$2,116
$22,275
$2,166
$186
$28
$357
$588
$10,000
$368,412
$2,210,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
402000
402000
403000
402000
402000
402000
3514148000
5613222000
5613222000
3510144000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
100575
NR
100682
100318
100179
Page: 30 of 474
O&M FACILITY CONSTRUCTION/IMPROVEMENTSCA05
580100
580720
Capital Outlay - Buildings
Capital Outlay - AUC Design/Engineering Contracts
23913 BCB Field Station Relocation 1,100,000
Total
Total
-
-
Amount
3.00
1.00
Total O&M FACILITY CONSTRUCTION/IMPROVEMENTS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$4,901,012
Item NameQty
$984,839
$1,100,000
1.00 403000 5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
100450
Page: 31 of 474
CANAL/LEVEE MAINT/CANAL CONVEYANCECA07
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
20621
23485
23483
23529
23488
23518
23069
23072
23512
23516
BCB - Faka Union Canal R/W Survey
C-100/C-2 Bank Stabilization
C-24 Canal Bank Repairs
C-41A Bank Stabilization
G-08 Hillsboro Canal Bank Stabilization
Levee Repairs
ProjNet Annual User Fee (Dr. Checks)
ACAD Civil 3-D/ArcGIS Updates Trng
Canal Conveyance Capacity
Survey and Boundary ROW
100,000
1,360,000
2,742,007
1,597,790
1,363,701
1,753,000
11,084
1,400
50,000
800,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
10.95
10.95
10.95
.10
10.95
10.95
10.95
10.95
10.95
10.95
1.00
5.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$887,645
$67,908
$104,030
$528
$122,350
$11,446
$1,186
$175
$2,294
$3,751
$100,000
$8,816,498
1.00
1.00
1.00
1.00
1.00
1.00
.34
2.00
1.00
1.00
203000
402000
402000
402000
402000
402000
202000
202000
402000
402000
3510142700
5613222000
5613222000
5613222000
5613222000
5613222000
3315206000
3315218200
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100196
100586
100095
100510
NR
NR
NR
NR
NR
Page: 32 of 474
CANAL/LEVEE MAINT/CANAL CONVEYANCECA07
530900
542100
542310
580011
580800
Cont Serv - Professional
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Capital Outlay - Land Improvements
Capital Outlay - Water Control Structures
23074
23073
23893
23526
District Travel - BCB
ASCE/FES Memberships
Lake Trafford ORV Park Site Assessment
C-4 Gravity Wall - Sweetwater
1,500
240
5,000
4,580,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
4.34
1.00
1.00
1.00
1.00
Total CANAL/LEVEE MAINT/CANAL CONVEYANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$15,567,035
Item NameQty
$862,484
$1,500
$240
$5,000
$4,580,000
1.00
1.00
1.00
1.00
203000
202000
403000
402000
3315218200
3315218000
3315216500
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
100016
Page: 33 of 474
CONTAMINATION ASSESSMENTS & REMEDIATIONCD01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530405
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Equipment Inspections
18402
18418
20554
20553
18533
18404
17949
17698
17945
18627
17318
17989
17729
Fuel Monitor
Electronic Fuel Monitoring
UST Inspection by CSI - Ft. Pierce Subst
UST Inspection by CSI - MIA FS
Fuel Tank System Maintenance
Hazardous Waste Inspection
Fuel Analysis (sulfur monitor) FTL
Fuel Analysis (sulfur monitor) OKEE
Fuel Analysis (sulfur monitor) WPB
Fuel Polish Units
Fuel System Polishing - Pump Stations
Fuel Tank Inspection CLE FS
Fuel Tank Inspection FTL FS
1,739
4,635
8,000
8,000
2,000
1,550
400
400
700
43,907
25,000
1,000
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.80
.80
.80
.80
.80
.80
.80
.80
.80
2.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$65,129
$4,982
$7,633
$8,876
$829
$86
$13
$167
$276
$6,374
$16,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5211174000
5312177000
5611187000
5611187000
5111172000
5211174000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 34 of 474
CONTAMINATION ASSESSMENTS & REMEDIATIONCD01
17887
17993
17728
17977
18023
17886
17988
18022
20587
20586
20584
17888
17703
20548
17925
17697
17885
17719
17752
18030
20546
17918
24022
20552
18626
17954
17716
18009
17737
18039
17720
18020
24023
17732
18011
18014
18013
18037
18015
Fuel Tank Inspection Ft Pierce
Fuel Tank Inspection G-404
Fuel Tank Inspection G420 & G422
Fuel Tank Inspection HOM FS
Fuel Tank Inspection MIA FS
Fuel Tank Inspection OKEE FS
Fuel Tank Inspection S-236
Fuel Tank Inspection S-25B & S-26
Fuel Tank Inspection S-332C
Fuel Tank Inspection S-356
Fuel Tank Inspection S-357
Fuel Tank Inspection S-382
Fuel Tank Inspection S-5A
Fuel Tank Inspection S-5A Adm
Fuel Tank Inspection S-6
Fuel Tank Inspection S127-S129-S131
Fuel Tank Inspection S133-S135-S140
Fuel Tank Inspection S2-S3-S4
Fuel Tank Inspection S331-S332B & D
Fuel Tank Inspection S8-S9-S9A-S13
Fuel Tank Inspection St. Cloud FS
Fuel Tank Inspection WPB FS
Fuel inspection G-700
Mechanical In Line Leak Detector Inspect
Monitoring Well Sampling S-357
Opacity/Visible Emissions Test FTL
Opacity/Visible Emissions Test WPB
Storage Tank M&R CLE FS
Storage Tank M&R FT LAUD FS
Storage Tank M&R Ft Pierce
Storage Tank M&R G-200
Storage Tank M&R G-404
Storage Tank M&R G-700
Storage Tank M&R G420 G422
Storage Tank M&R HOM FS
Storage Tank M&R L-28 Intercepter Canal
Storage Tank M&R Miami FS
Storage Tank M&R OKEE FS
Storage Tank M&R S-13
1,000
1,000
2,000
1,000
1,000
1,000
1,000
2,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
3,000
3,000
3,000
3,000
4,000
1,000
1,000
1,000
500
500
1,000
1,000
600
600
600
600
600
600
1,200
600
600
600
600
600
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
2.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
3.00
3.00
3.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 35 of 474
CONTAMINATION ASSESSMENTS & REMEDIATIONCD01
530610
542100
Cont Serv - Maint and Repairs Environmental
Oper Expense - District Travel
17990
18012
20595
20597
20594
18040
17707
18017
17699
18038
17721
18010
20555
17708
19597
17717
18623
20599
20600
18267
17976
17749
17750
17723
17735
17892
18622
17731
24026
18034
18025
17891
18027
Storage Tank M&R S-236
Storage Tank M&R S-25B,S-26
Storage Tank M&R S-332C
Storage Tank M&R S-356
Storage Tank M&R S-357
Storage Tank M&R S-382
Storage Tank M&R S-5A & S-6
Storage Tank M&R S-8 & S-9
Storage Tank M&R S127-S129-S131
Storage Tank M&R S133-S135-S140
Storage Tank M&R S2-S3-S4
Storage Tank M&R S331-S332B & D
Storage Tank M&R St. Cloud FS
Storage Tank M&R WPB FS
Travel-District Business
County AIR PERMIT S-2 & S-3
County AIR PERMIT S-332B & D
County AIR PERMIT S-332C
County AIR PERMIT S-356
County AIR PERMIT S-357
County AIR PERMITS G-420 & G-422
County Air Permit G-335
County Air Permit Renewal G-335
FL Fee Storage Tank CLE FS
FL Fee Storage Tank FTL FS
FL Fee Storage Tank Ft Pierce
FL Fee Storage Tank G-404
FL Fee Storage Tank G-420 & G-422
FL Fee Storage Tank G-700
FL Fee Storage Tank HOM FS
FL Fee Storage Tank MIA FS
FL Fee Storage Tank OKEE FS
FL Fee Storage Tank S-13
600
1,200
600
600
600
600
1,200
1,200
1,800
1,800
1,800
1,800
600
600
200
300
960
400
400
480
960
960
480
75
75
50
50
50
25
50
75
100
25
Total
Total
-
-
Amount
87.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$137,757
$200
1.00
2.00
1.00
1.00
1.00
1.00
2.00
2.00
3.00
3.00
3.00
3.00
1.00
1.00
1.00
2.00
2.00
1.00
1.00
1.00
2.00
2.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 36 of 474
CONTAMINATION ASSESSMENTS & REMEDIATIONCD01
543301 Oper Expense - Permits & Fees
18061
18024
20569
20567
18511
17893
17919
17879
18029
18028
17700
17890
17722
17751
20564
17704
24025
17709
17933
17734
18042
FL Fee Storage Tank S-236
FL Fee Storage Tank S-25B & S-26
FL Fee Storage Tank S-332C
FL Fee Storage Tank S-356
FL Fee Storage Tank S-357
FL Fee Storage Tank S-382
FL Fee Storage Tank S-5A
FL Fee Storage Tank S-6
FL Fee Storage Tank S-8
FL Fee Storage Tank S-9/9A
FL Fee Storage Tank S127-S129-S131
FL Fee Storage Tank S133-S135-S140
FL Fee Storage Tank S2-S3-S4
FL Fee Storage Tank S331 332B & D
FL Fee Storage Tank St. Cloud FS
FL Fee Storage Tank WPB FS
General Air Permit S-140, S-331, S382
Title V Air Permit S-5A
Title V Air Permit S-6
Title V Air Permit S-9/9A
Title V Air Permits S-8 & G-404
25
50
50
50
50
50
125
50
50
75
150
150
175
150
75
100
800
250
250
250
250
Total -
Amount
52.00
Total CONTAMINATION ASSESSMENTS & REMEDIATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$257,012
Item NameQty
$8,690
1.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
3.00
1.00
3.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 37 of 474
MOVEMENT OF WATERCE02
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530112
530608
540030
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Lock Tender
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
18647
22071
20379
17332
Meteor Data Services (WxTap, Baron)
Locktender Contract
Light Vehicle Repairs
Gasoline/Diesel Fuel
5,000
840,033
2,000
21,600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
31.05
6.00
37.05
37.05
4.50
31.05
31.05
31.05
31.05
31.05
31.05
1.00
1.00
1.00
.15
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,053,992
$202,499
$172,615
$264,464
$23,589
$384,593
$36,915
$3,361
$455
$6,494
$9,876
$5,000
$840,033
$2,000
$21,600
1.00
1.00
1.00
.15
202000
202000
202000
202000
5411179000
5110171100
5110171100
5111172000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 38 of 474
MOVEMENT OF WATERCE02
540050
541301
541400
541502
541503
541510
542100
Oper Expense - Inventory Parts and Supplies
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
17262
17534
249
17017
20415
20422
210
17443
17451
16160
17405
127
17072
17337
19579
19801
19805
198
57
Tires - Fleet Vehicles
Uniforms
Small Tools, Equipment & Gauges
Stage/Flow Monitoring Device
Heavy, Light & Other Equip. Repairs
Paint, Epoxy
Office Supplies
Parts, Supplies & Expense - Office
Parts, Supplies & Expense - Printers
Office & Computer Supplies WPBFS,S5A,S6
Office Supplies
Field Station Office Supplies
Printer/Supplies/Diskettes
Office Supplies
Structure Maintenance
Travel Expense
Travel - District Business
Postage
Postage
500
756
500
27,466
2,000
3,000
4,794
520
650
10,486
700
380
50
6,426
856
70
300
250
100
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
.50
.10
2.00
1.00
1.00
4.85
2.14
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$500
$756
$27,966
$2,000
$3,000
$24,006
$1,226
.50
.10
1.00
1.00
1.00
1.00
1.00
.20
.25
1.00
.20
.20
1.00
1.00
1.00
.14
1.00
.50
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5211174000
5411179000
5411179000
5110171100
5310175100
5110171100
5111172000
5111172000
5210173100
5211174000
5312177000
5312177000
5410178000
5110171100
5211174000
5411179000
5110171100
5111172000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 39 of 474
MOVEMENT OF WATERCE02
543600 Oper Expense - Postage
164 Postage 60
Total -
Amount
1.70
Total MOVEMENT OF WATER
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$4,087,350
Item NameQty
$410
.20 202000 5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 40 of 474
PUMPING OPERATIONSCE03
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530608
530611
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
18408
18570
25
20514
18410
19704
Oil Change Contract
PM Contract for Light Vehicle (P.S.)
Satellite Equip Maint/Weather Camera
WPBFS/PS Shop Towels/Mats
PS-Bottled Water
Bottled Water - Pump Stations
699
1,000
2,665
12,000
1,044
3,090
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
35.35
7.00
42.35
42.35
1.30
35.35
35.35
35.35
35.35
35.35
35.35
1.00
1.20
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,799,752
$421,717
$169,944
$260,358
$5,556
$403,287
$37,931
$3,826
$515
$7,389
$11,178
$75,785
$1,699
$2,665
.20
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
5211174000
5211174000
5411179000
5210173100
5211174000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 41 of 474
PUMPING OPERATIONSCE03
531100
531103
540030
540040
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
16186
17295
15976
18502
20213
18559
17431
17300
16866
16870
16735
16862
19684
17658
23376
18669
18031
16100
16101
16685
15983
16132
15962
17312
16878
16684
16113
16114
16682
15984
Industrial Waste Disposal - P/S
Waste Disposal Services(tire,debris etc)
Pump Stations - Waste Disposal
Fuel - Pump Stations
Fuel
S-5A Fuel
S-6 Fuel
Fuel Pump Stations
Diesel Fuel G-420
Diesel Fuel G-422
Diesel Fuel S-25B
Diesel Fuel S-26B
Diesel Fuel S-356
Diesel Fuel for G-423
Fuel
Gasoline / Diesel Fuel
Gasoline/Diesel Fuel, PS-357
Reimbursable PS-332B/Gas/Diesel Fuel
Reimbursable PS-332D/Gas/Diesel Fuel
Reimbursable/60, PS-332C/Gas/Diesel Fuel
Fuel - Pumping Operations
S-5A Oil
S-6 Oil
PS-Oil and Grease
Oil for S-380
Oil, Lubricants, Solvents / PS-357
Reimbursable PS-332B/Oil, Lub, Solvents
Reimbursable PS-332D/Oil, Lub, Solvents
Reimbursable/60, PS-332C/Oil,Lub,Solvent
Oil/Lube/Solvents - Pump Operations
536
1,988
6,378
65,700
111,462
331,258
305,000
121,293
26,541
17,353
26,541
26,541
5,000
215
500,000
127,581
75,000
75,000
75,000
75,000
834,513
20,000
5,000
7,259
65
4,571
4,571
4,571
4,571
15,324
Total
Total
Total
Total
-
-
-
-
Amount
3.00
2.70
17.50
8.53
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$16,134
$8,902
$2,798,998
$65,932
1.00
.70
1.00
.90
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.60
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.53
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5211174000
5312177000
5110171100
5210173100
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5210173100
5210173100
5211174000
5310175100
5311176000
5311176000
5311176000
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 42 of 474
PUMPING OPERATIONSCE03
541100
541200
541301
541400
541502
541503
541505
541510
Oper Expense - Books/Subscriptions
Oper Expense - Heating Fuel
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
17550
16877
20418
15970
17530
17600
16163
17589
16727
19567
17328
17517
16146
17363
17407
17406
15988
17074
WPBFS Reference Materials
LP
LP
Uniforms/Safety - P/S
Pump Station - Uniforms
PPE/Apparel-Stores
S-5A Tools
S-6 Tools
Pump Stations - Misc. Tools
Pumping Operations Equipment VMF
Pump Station-Fleet Maintenance
Pump Stations - Tires & Tubes
S-5A & S-6 Buildings & Grounds
Pump Station Electrical Supplies
PS-Office Supplies
Printer Cartridges
Pump Station Office Supplies
Pump Stations-Printer Supplies/Diskettes
3,564
1,216
909
2,398
949
19,502
1,224
1,224
900
16,785
8,764
1,711
3,000
3,345
845
545
1,400
700
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
2.00
2.00
4.00
3.00
1.00
1.00
3.33
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$3,564
$2,125
$3,347
$22,850
$27,260
$3,000
$3,345
$3,490
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.33
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5210173100
5310175100
5310175100
5110171100
5211174000
5210173100
5210173100
5210173100
5312177000
5210173100
5211174000
5211174000
5210173100
5211174000
5211174000
5211174000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 43 of 474
PUMPING OPERATIONSCE03
541600
542100
543600
543701
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Postage
Oper Expense - Electrical Service
17602
24154
19655
19719
17069
16027
15991
16221
17263
17264
16220
17899
15973
173
16028
16873
16868
16872
16874
16736
16864
16876
18033
16105
16106
16673
17674
17675
17676
WPBFS AOR Rental Equipment
NEW - Picayune (1 Lap top)
Travel-District Business (Non-Training)
Pump Stations - Core Team Per Diem Reimb
WPBFS Postage
Pump Station-Postage
Pump Stations - Postage for Oil Samples
Electrical - P/S
Electrical - P/S -Nubbin/Taylor
Electrical - Struct - Nubbin/Taylor
Electrical - Structures
G700 - Utilities
S-5A & S-6 - Electricity
Electrical Service For Admin Support Fac
Pump Station-Electrical Services
Electric Demand Charge
Electric Service G-420
Electric Service G-422
Electric Service G-423
Electric Service S-25B
Electric Service S-26B
Electric Service S-380
Electrical Services, PS-357
Reimbursable PS-332B/Electrical
Reimbursable PS-332D/Electrical
Reimbursable/60, PS-332C/Electrical
Electric Service - Structures
Electric Services - Pump Stations
S-9A Electrical Service
14,800
2,250
50
100
202
60
30
88,717
53,000
4,687
30,649
30,000
58,087
3,010
3,832
23,700
5,814
8,431
664
11,377
11,379
664
17,306
17,306
17,306
17,306
94,081
116,372
122,957
Total
Total
Total
Total
-
-
-
-
Amount
2.00
1.10
3.00
21.12
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$17,050
$150
$292
$736,645
1.00
1.00
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.12
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5210173100
5313301000
5311176000
5312177000
5210173100
5211174000
5312177000
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5211174000
5211174000
5310175100
5310175100
5310175100
5310175100
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 44 of 474
PUMPING OPERATIONSCE03
543702
543800
589500
590020
Oper Expense - Water/Sewer Service
Oper Expense - Freight
Capital Outlay - Vehicles
Reserves-Managerial
16222
16030
15993
15992
24152
22916
23466
Water Service - P/S
Pump Station-Water and Sewer Service
Pump Stations - Water & Sewer Service
Pump Stations - Freight Charges
TRUCK, 1T, UTIL, EC, 4WD, NEW COMP B
Truck 1T Pickup CC 4WD repl V2179
Fuel Reserves
742
1,275
300
5,200
39,000
38,000
2,000,000
Total
Total
Total
Total
-
-
-
-
Amount
3.00
1.00
2.00
1.00
Total PUMPING OPERATIONS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$8,999,203
Item NameQty
$2,317
$5,200
$77,000
$2,000,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
203000
202000
202000
5110171100
5211174000
5312177000
5312177000
5010170400
5010170400
9999999899
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 45 of 474
AUTOMATIONCE04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530611
541100
541510
589320
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maint and Repairs Equipment
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Capital Outlay Computer Software
20436
16849
206
16850
17394
23956
NOAAPORT Software Maintenance
OCC Display System Maintenance
Books & Reference Materials
Tech Reference for Visual Software
Printer Cartridges
ODSS (R/B)
4,240
1,000
1,200
200
510
578,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.15
6.15
6.15
6.15
6.15
6.15
6.15
6.15
6.15
1.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$585,863
$44,818
$68,663
$68,237
$6,372
$664
$99
$1,287
$2,124
$4,240
$1,000
$1,400
$510
$578,000
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
5411179000
5411179000
5411179000
5411179000
5411179000
5410178000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
100293
Page: 46 of 474
AUTOMATIONCE04
Amount
Total AUTOMATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,363,277
Item NameQty Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 47 of 474
CONSTRUCTIONCF01
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
23966
23967
23969
23968
23959
23965
23960
23963
23971
23958
23962
23957
23972
Replace PC 04/L-63N
Replace PC 05/C-15
Replace PC 05/C-16
Replace PC 06/C-15
Replace PC 07/C-24
Replace PC 16/C-24
Replace PC 1B/C-24
Replace PC 36/C-23
Replace PC 44/C-14
Replace PC 50/C-23
Replace PC 53/C-23
Replace PC 55/C-23
Replace PC 7/C-34
20,509
10,488
10,993
10,993
21,884
68,305
11,715
15,546
37,810
9,896
9,896
23,225
11,610
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
7.15
1.00
8.15
8.15
.20
7.15
7.15
7.15
7.15
7.15
7.15
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$348,434
$17,300
$27,979
$42,865
$1,044
$81,035
$7,607
$773
$106
$1,495
$2,232
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
402000
402000
402000
402000
402000
402000
402000
402000
402000
402000
402000
402000
402000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 48 of 474
CONSTRUCTIONCF01
530600
530608
531100
541300
541301
541500
541501
542100
542400
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - General Maintenance
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - District Travel
Oper Expense - Professional Licences
23973
18479
18536
212
213
18678
18050
19712
17884
17022
16672
19434
195
23403
Replace PC 8/C-34
Heavy Equipment Repairs
Signs - Outsource
Culvert Boards
Sheet Piling/H-Beams
C14/PC21, 3 - 66" x 74" (3)
C14/PC21, 3 - 66" x 74" (3)
C14/PC44, 2 - 66" x 68" (2)
Uniforms/Safety - Construction
Support Equipment - Construction
Grass/Seed/Sod - Proj. Culverts
Culvert Replacements
Licenses - CDL
Field Station Capital Equipment
11,610
7,500
2,600
1,639
15,876
60,000
21,000
12,500
1,799
8,597
2,153
900
159
359,864
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
14.00
1.00
1.00
7.00
1.00
1.00
1.00
1.00
.15
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$274,480
$7,500
$2,600
$111,015
$1,799
$8,597
$2,153
$900
$159
1.00
1.00
1.00
1.00
1.00
1.00
3.00
1.00
1.00
1.00
1.00
1.00
.15
1.00
402000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5613222000
5110171100
5111172000
5110171100
5110171100
5312177000
5312177000
5312177000
5110171100
5110171100
5110171100
5110171100
5110171100
5010170300
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 49 of 474
CONSTRUCTIONCF01
589300 Capital Outlay - EquipmentTotal -
Amount
1.00
Total CONSTRUCTION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,299,937
Item NameQty
$359,864
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 50 of 474
STRUCTURE MAINT - PREVENTATIVECF02
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530104
530106
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Diving Services
Cont Serv - Alligator Protection Services
18444
19678
18526
18403
18482
23987
17285
18542
Contract Diving
Trapping Services, Dive
Alligator Protection Srvs Coastal Struct
Gator Service
Parts Washer Service
Parts, Brakes Cleaner/Hazardous Waste
Structure Maint Vehicle/Equip Maint Rep
Annual Fire Extinguisher Insp. Structure
5,000
5,940
3,000
7,000
1,209
600
14,804
650
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
73.25
8.10
81.35
81.35
3.30
73.25
73.25
73.25
73.25
73.25
73.25
.91
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$3,748,630
$149,499
$298,212
$456,875
$14,426
$842,542
$79,405
$7,919
$1,071
$15,322
$23,080
$10,940
$10,000
.25
.66
1.00
1.00
.30
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5310175100
5210173100
5211174000
5110171100
5111172000
5210173100
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 51 of 474
STRUCTURE MAINT - PREVENTATIVECF02
530600
530606
530608
530611
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
18392
20397
18420
20406
18663
23897
49
17844
17845
18555
17284
48
23898
18093
15979
23992
18537
18408
18571
19799
15562
16881
20432
19637
21
17242
23997
17283
16117
Chain Link Fence for Structure
Pest Extermination-Bee Control
Structure Maintenance-Cylinder Rental
Fire Extinguisher inspections (F/S)
Fence Repair - Vandalism @ Structures
Seal & Stripe - Parking Lots
Generator Inspections and Repairs
S-5A Pressure Clean Fuel Tanks and Admin
S-6 Pressure Clean Fuel Tanks
Electric Motor Repairs - Structures
Repair Services-Structures
Maintenance & Repair, Dist. Works
Coco-1 Major Gate Overhaul (2)
Maint & Repair Svcs - District Works
Oil Changes - Light/Med Equip
Maint & Repair Med/Light Vehicles
Vehicle PM Outsource
Oil Change Contract
PM Contract for Light Vehicle(Structure)
Struct Maint Fleet Oil Samples
Outsource Repairs Fleet Equip - ongoing
PM's for Light, Medium, Heavy vehicles
Towing
Vehicle & Equipment - Maintenance
Electric Motor Maint/Repairs
Sup Eq Rep - Struc - Nubbin/Taylor
Maint & Repair small equip, chainsaws
Dive Gear Repair/Replacement
Shop- Structure Maint. H/L Equip. Maint.
5,141
3,000
1,015
1,000
6,400
3,000
2,080
1,500
1,500
2,500
4,569
5,000
4,000
10,000
5,888
3,000
4,453
699
1,000
200
2,594
3,569
1,240
5,000
1,000
867
2,500
2,500
4,398
Total
Total
Total
Total
-
-
-
-
Amount
9.30
8.00
6.98
5.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$36,819
$31,149
$27,643
$11,265
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
.11
.33
.34
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
5211174000
5211174000
5211174000
5310175100
5312177000
5313301000
5210173100
5210173100
5210173100
5211174000
5211174000
5311176000
5313301000
5313301000
5110171100
5111172000
5111172000
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5313301000
5110171100
5110171100
5111172000
5210173100
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 52 of 474
STRUCTURE MAINT - PREVENTATIVECF02
531100
531103
540030
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
17244
18485
23999
19493
18397
18661
19717
19706
197
17319
155
16124
16178
17332
160
18669
118
21721
16810
16181
17251
16180
17334
24005
24010
16133
17315
161
69
16130
119
M&R Bldg/Grd-Struct-Nubbin/Taylor
Signs
Shop Cleaners - Rags
Signs
Cleaning Service
Shop Towels
Painting of Structures & Facilities
Signage Replacements
Industrial Waste Disposal
Waste Disposal (Dumpster/S65)
Waste Disposal
Maint. Shop Waste Disposal
Fuel - LP Gas & Generators
Gasoline/Diesel Fuel
Fuel
Gasoline / Diesel Fuel
Fuel
LP Gas
Enviro. Safe Oil for Hyd. Systems
Oil/Hydraulic Fluid
Oil/Hydrualic Fluid-Struc-Nubbin/Taylor
Structure PM
Oil/Lubricants/Solvents
Oil/Lubricants/Solvents
Oil/Lubricants/Solvents
Coastal Structures Oil
Structures-Preventative Maintenance
Oil/Lube/Solvents
Oil/Lubricants/Solvents
Shop - Oil/Lubes for Equip Cycle PM's
Structure Generator Tune-ups/Oil Changes
1,267
15,000
1,000
7,500
2,478
594
4,680
5,000
386
2,500
9,425
1,475
595
28,800
19,810
21,264
31,678
2,000
5,777
1,311
110
6,302
3,888
125
375
1,997
339
1,735
1,303
981
392
Total
Total
Total
-
-
-
Amount
7.33
1.50
2.20
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$37,519
$13,786
$104,147
1.00
1.00
1.00
1.00
1.00
.33
1.00
1.00
.20
1.00
.10
.20
.31
.20
.18
.10
.41
1.00
1.00
.16
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.17
.20
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5312177000
5312177000
5110171100
5111172000
5310175100
5312177000
5110171100
5111172000
5310175100
5311176000
5312177000
5313301000
5110171100
5110171100
5110171100
5110171100
5111172000
5111172000
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 53 of 474
STRUCTURE MAINT - PREVENTATIVECF02
540040
540050
541100
541200
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Heating Fuel
16125
18096
16807
16836
174
86
16240
17274
17361
15967
17867
18386
19718
16190
16189
16192
16218
17018
17479
17521
19506
17926
20520
17626
17435
17427
17438
169
Structure Maint. PM's (Oil/Lube/Solvent)
Oil/Lubricants/Solvents
Tires - Heavy Equipment
Tires & Tubes
Tires & Tubes
Tires and Tubes
Shop - S/M Tires/Tubes for Lt. Equip
Repair Manuals/Code Books
Books & Reference Materials
Books & Reference Materials
Coastal Structures (Propane)
Propane for Structures
Propane- LP Tanks@ Structures & Forklift
Bull Panels, Wire & Structure Handrails
Concrete - Structure Maintenance
Lumber - Dump Trucks/Equipment Trailers
Metal - HE Repairs/Trailers/Airboats
Metal - Handrails and ladder guards
Lumber & Wood Products
Metal Products
Coastal Structure Maintenance Lumber
Coastal Structure Maintenance Metal
Coastal Structures Fencing
Structure Concrete Repair
Catwalks Galvanized
Culvert Boards
Material For Fabrication
Fencing Materials
463
1,287
3,415
2,291
4,110
1,568
1,368
220
150
146
12,584
9,061
1,500
5,356
3,214
164
130
7,546
832
1,558
2,080
6,000
2,163
5,000
11,597
1,062
9,169
832
Total
Total
Total
Total
-
-
-
-
Amount
11.22
3.30
2.21
3.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$26,385
$12,752
$516
$23,145
.59
.10
1.00
1.00
.20
.10
1.00
1.00
1.00
.21
1.00
1.00
1.00
1.00
1.00
.10
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.67
.40
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5313301000
5110171100
5111172000
5310175100
5311176000
5312177000
5110171100
5111172000
5310175100
5210173100
5211174000
5312177000
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5111172000
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 54 of 474
STRUCTURE MAINT - PREVENTATIVECF02
541300
541301
Oper Expense - Construction Materials
Oper Expense - District Uniforms
171
172
81
83
129
17091
14739
16216
18109
18110
19738
17880
16816
17534
175
89
16243
16251
17529
16162
17473
17483
17493
17490
17498
17964
17502
14777
16227
16228
20695
130
18111
Lumber & Wood Products
Metal Products
Lumber & Wood Products
Metal Products
Struct. Maint - Catwalk Repairs
Struct. Maint. - Misc. Wood Repl
Structure Maint - Metal for PM's (38)
Structure Maint.- Welding Products
Fencing Materials
Lumber & Wood Products
Metal Products
Uniforms/Safety - Structure
Uniforms/Safety Shoes/Protective Equip
Uniforms
Uniforms/Safety Shoes/Protect. Equip
Uniforms/Safety Shoes/Protective Equip.
Struct. Maint- Safety Shoe Reimbursement
Struct. Maint. - Protective Safety Gear
Small Tools, Equipment & Gauges
Structure Maintenance Tools
SM.B-89, B-85, B-88, B-69, B156, B320
Shop-Equip Cycle PM's/Repairs
Struct Maint- Preventative Maint Tools
Struct Maint-Nylon Slings (repl)
Struct Maint-Small Hand Tools (repl)
Structure Maint - Lock Replacement
Structure Maint Welding
Small Tools, Equipment & Gauges
Struct Maint PM's Tools - sawzall,drills
Structure Elec. PM's- sockets, misc.
Structure Maint - Piggy Back Operator
Structure Maint - Welding Supplies
Small Tools, Equip & Gauges
1,135
1,566
450
17,134
5,084
541
2,250
2,306
2,122
2,122
2,000
5,996
520
1,209
2,995
2,106
900
1,200
2,700
2,020
750
300
1,545
525
2,120
204
750
3,749
1,050
1,000
800
1,000
5,000
Total
Total
-
-
Amount
20.47
4.28
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$93,413
$14,926
.35
.15
.10
.60
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
.16
.32
.30
1.00
1.00
1.00
1.00
1.00
.25
1.00
1.00
1.00
1.00
1.00
.23
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
5310175100
5310175100
5311176000
5311176000
5312177000
5312177000
5312177000
5312177000
5313301000
5313301000
5313301000
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
5312177000
5111172000
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5310175100
5312177000
5312177000
5312177000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 55 of 474
STRUCTURE MAINT - PREVENTATIVECF02
541400
541500
541502
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
17258
18547
17410
17400
17401
17403
17404
17355
18655
20423
166
20545
77
16213
16209
16210
16211
16198
20609
19125
23377
16852
15554
24017
16758
16755
17520
17329
163
74
16237
16175
Support Equip - Struct-Nubbin/Taylor
Support Equipment - Structure
Parts, Supplies & Expense - Other Equipm
Safety Boat Barriers
Structure Maint-Misc Fittings
Structures, Clear Stem Cover Replacement
Structures, Stem Flex Boots
Structures-Misc Materials
Hyacinth Barrier Contract
PLC Replacement, S-26
Parts, Supplies, & Exp. - Support Equip
Boat Barriers
Parts,Supplies & Expense-Other Equip
Struct. Maint - Misc. Supplies
Struct. Maint- Generator Tuneup Supplies
Struct. Maint. - Misc. Welding Supplies
Structure Maint - PM Parts & Fittings
Structure Maint. PM Supplies (38 sites)
Parts & Supplies - Buoys & Cables
Parts & Supplies - Structures
Manatee PED Protection System Cust Elect
Heavy, Light & Other Equip. Repairs
Support Equipment - Fleet
Parts, Supplies & Expense - Fleet
Hydraulic Equipment VMF
Structure Maintenance Equipment VMF
Structure Maint - Tires & Tubes
Structure Maint-Fleet Maintenance
Fleet Parts
Parts, Supplies & Expense - Fleet
Shop - Equip Cycle PM's/Repairs
Shop - Struct. Maint- P/S/EX Equip Maint
933
32,445
9,448
3,378
6,187
2,000
1,500
2,703
12,000
1,200
6,000
2,000
5,756
1,331
4,160
2,215
4,762
10,920
2,000
5,000
30,785
26,787
4,280
7,738
5,516
16,785
3,424
20,157
17,570
4,628
300
6,413
Total
Total
Total
-
-
-
Amount
13.48
19.30
8.40
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$23,513
$146,723
$113,598
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.15
1.00
.15
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.15
1.00
1.00
1.00
1.00
1.00
.15
.10
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5111172000
5211174000
5211174000
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5311176000
5312177000
5312177000
5312177000
5312177000
5312177000
5313301000
5313301000
5611187000
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5211174000
5310175100
5311176000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 56 of 474
STRUCTURE MAINT - PREVENTATIVECF02
541503
541505
541510
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
17254
17377
20420
75
16840
18102
17256
17028
17031
17027
17392
17487
17370
165
76
126
18104
17311
17443
17451
17405
17406
18666
127
17073
17978
17979
17900
23901
23902
Bldg/Grnds Maint-Struc-Nubbin/Taylor
Parts, Supplies & Expense - Buildings &
Buildings & Grounds Supplies
Parts,Supplies & Expense -Building & Gr
Structure Maint - Exterior Painting
Parts, Supplies & Expense - Bldgs & Grd
Elect Parts/Supp-Struc-Nubbin/Taylor
Electrical PM - Control Houses
Electrical PM - Structures
Encoder (Baluff) Sensors
Parts, Supplies & Expense - Electrical
Struct Maint- Electrical PM's
Structure Maint Electrical Supplies
Electrical Supplies
Parts, Supplies & Expense - Electrical
Structure Maint. Electrical PM's
Parts, Supplies & Exp Electrical
Manatee, Electrical Parts & Supplies
Parts, Supplies & Expense - Office
Parts, Supplies & Expense - Printers
Office Supplies
Printer Cartridges
Digital Camera Replacement
Field Station Office Supplies
Printer/Supplies/Diskettes
Coastal Structures Boat Barrier Maint.
Coastal Structures Maintenance
Coastal Structures Parts & Supplies
Coco-1 Major Gate Overhaul (2) - P&S
Disconnect Switches - Coco-1, 2 & 3
700
4,386
10,452
6,628
1,500
5,000
933
5,175
18,630
9,000
3,052
550
5,797
7,000
5,366
8,291
10,000
18,674
520
650
700
545
300
380
100
3,000
15,400
6,500
1,000
5,000
Total
Total
Total
-
-
-
Amount
5.02
10.36
3.18
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$28,666
$92,468
$3,195
1.00
1.00
.67
.35
1.00
1.00
1.00
1.00
1.00
1.00
.50
1.00
1.00
.56
.30
1.00
1.00
1.00
.20
.25
.20
.33
1.00
.20
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
5110171100
5111172000
5310175100
5311176000
5312177000
5313301000
5110171100
5110171100
5110171100
5110171100
5111172000
5211174000
5211174000
5310175100
5311176000
5312177000
5313301000
5611187000
5111172000
5111172000
5211174000
5211174000
5310175100
5312177000
5312177000
5210173100
5210173100
5210173100
5313301000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 57 of 474
STRUCTURE MAINT - PREVENTATIVECF02
541512
541600
542100
542400
543600
543701
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Professional Licences
Oper Expense - Postage
Oper Expense - Electrical Service
16669
279
16834
177
90
16730
16259
21714
19801
19689
19655
19722
195
17008
14738
17540
270
18057
108
18695
164
19524
Crane Rental - Structure Projects
Unilift/Scaffolding
Rent/Lease - Equipment
Rental
Rent/Lease - Equipment
Struct. Maint - PM Misc. Rentals
Travel - District Business (Non-Training
WPBFS AOR Travel
Travel Expense
Travel
Travel-District Business (Non-Training)
Struct. Maint - Per Diem Reimbursements
Licenses - CDL
CDL Licenses
CDL
CDL License
CDL Licenses
CDL License Reimbursement - Struct. Main
Structure Maint - Electricians Licensing
Professional Licenses - CDL
Postage
C&SF Structure
3,974
2,442
4,517
1,400
1,338
2,001
229
300
105
1,000
50
100
423
234
418
348
400
50
770
61
60
31,632
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
5.00
3.13
3.31
5.51
.20
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$30,900
$15,672
$1,784
$2,704
$60
$31,632
.30
.38
1.00
.35
.10
1.00
1.00
.50
.21
.50
.10
1.00
.40
1.00
1.00
.40
.40
1.00
1.00
.31
.20
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
5110171100
5110171100
5111172000
5310175100
5311176000
5312177000
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5110171100
5111172000
5210173100
5211174000
5310175100
5312177000
5312177000
5313301000
5211174000
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 58 of 474
STRUCTURE MAINT - PREVENTATIVECF02
543800
580800
589300
589310
589500
Oper Expense - Freight
Capital Outlay - Water Control Structures
Capital Outlay - Equipment
Capital Outlay - Equipment Computer Hardware
Capital Outlay - Vehicles
17010
58
170
157
65
115
18118
24301
24110
22547
21975
22548
22932
22925
22917
22934
Freight - General
Freight
Freight
Freight
Freight
Shop- Structure Maint. - Freight Charges
Freight
Florida City Flood Control Project
Golden Gate #1 Improvements
Projection System - Clewiston FS
Coco-1 Generator & Transfer Switch Repla
NETWORK PLOTTER
Trailer 20T Traveling axle repl V0239
Trailer Flatbd Tilt 6T Tandem repl V1530
Trailer Utility Single Axle repl V1623
Truck 3/4T Pickup 4WD repl V1970
1,534
700
2,295
2,450
364
520
1,200
350,000
40,000
7,225
20,000
12,000
12,000
12,000
5,000
31,819
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.79
2.00
2.00
1.00
4.00
Total STRUCTURE MAINT - PREVENTATIVE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$7,081,408
Item NameQty
$9,063
$390,000
$27,225
$12,000
$60,819
.23
.25
.36
.35
.10
1.00
.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
203000
401000
203000
202000
203000
202000
202000
202000
202000
202000
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
5313301000
3314226000
5313301000
2214116000
5313301000
2212114000
5010170400
5010170400
5010170400
5010170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
100696
NR
NR
NR
NR
NR
NR
NR
Page: 59 of 474
STRUCTURE MAINT- OVERHAUL/REFURBISHMENTCF03
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530104
530106
530405
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Diving Services
Cont Serv - Alligator Protection Services
Cont Serv - Equipment Inspections
18444
18540
19678
20359
19709
18518
Contract Diving
Gate Overhauls (Divers)
Trapping Services, Dive
Alligator Trapper - S65 Gate Overhaul
Gate Overhauls - Gator Control Services
Lead Testing/Gate Inspection
15,000
6,000
1,530
2,080
5,600
1,051
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
16.47
3.00
19.47
19.47
.25
16.47
16.47
16.47
16.47
16.47
16.47
1.92
2.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$812,454
$30,862
$64,512
$98,838
$958
$184,871
$17,312
$1,790
$239
$3,450
$5,208
$22,530
$7,680
$1,051
.75
1.00
.17
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5310175100
5111172000
5312177000
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 60 of 474
STRUCTURE MAINT- OVERHAUL/REFURBISHMENTCF03
530600
530606
540030
540040
541300
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Construction Materials
16667
19468
19710
16178
16125
16126
15978
16191
17396
16217
18544
17030
17024
20433
20656
20576
20577
20740
20623
20637
20578
16199
20698
16212
19844
Machine Shop Work
Contracted Gate Overhauls Services
Electrical Motor Rewinds & Repairs
Fuel - LP Gas & Generators
Structure Maint. PM's (Oil/Lube/Solvent)
Structure Overhauls (Oil/Lubes/Solvents)
Cable/Structure/Facility Repairs
Lumber - Structure Boards
Seals, Paint, Hardware Contract Overhaul
Struct. Main - Catwalk Handrail Repl
S-83 #1 Gate Overhaul
S-84 #1& #2 Gate Overhaul
Support Equipment - Structure
SCFS Costs Major Gate Overhaul S-65
WPB FS Shop Cost S60 Gate & Gear Overhau
Gate/Gearbox Overhaul
Gate/Gearbox Overhaul, S-22
Gate/Gearbox Overhaul, S118
S-148, #1 Gate and Gearbox Overhaul
S-148, #2 Gate and Gearbox Overhaul
S-179, #1 Gate & "hydraulic" Overhaul
G-56 Overhaul (Spillway #1, 2 & #3)
S-7 Backflow Gate Overhauls (Gates #1-3)
Struct. Maint. - Staff Gauge Replacement
Structure Maint - Door Refurbs
2,500
103,000
5,200
1,325
321
196
7,064
4,821
30,000
112
13,684
13,684
40,954
15,000
6,346
10,320
18,000
8,736
8,824
8,824
10,392
19,000
29,032
3,640
2,506
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
2.00
.69
1.41
4.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,500
$108,200
$1,325
$517
$41,997
1.00
1.00
1.00
.69
.41
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5210173100
5312177000
5110171100
5312177000
5312177000
5110171100
5110171100
5210173100
5312177000
5110171100
5110171100
5110171100
5111172000
5111172000
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 61 of 474
STRUCTURE MAINT- OVERHAUL/REFURBISHMENTCF03
541500
541505
541511
541600
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Rent/Lease Equipment
16200
16075
16669
279
Struct. Maint. Misc. Electrical Supplies
Security System Parts
Crane Rental - Structure Projects
Unilift/Scaffolding
2,912
45,000
9,274
3,985
Total
Total
Total
Total
-
-
-
-
Amount
15.00
1.00
1.00
1.32
Total STRUCTURE MAINT- OVERHAUL/REFURBISHMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,676,407
Item NameQty
$208,942
$2,912
$45,000
$13,259
1.00
1.00
.70
.62
202000
202000
202000
202000
5312177000
5010170300
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 62 of 474
PUMP STATION MAINTENANCECF05
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530115
530120
530404
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Thermo Graphic Services
Cont Serv - Electrical Services
Cont Serv - Mowing Field Stations/Pump Stations
18500
19473
17281
17292
17289
WPBFS Thermography
General Electrical Contractual Services
Lawn Service Pump Stations S-2, S-3, S-4
S-5A R/O Semi Annual Maint. Inspections
S-6 R/O Semi Annual Maint Inspect/Serv
1,000
5,000
22,600
2,020
2,020
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
38.55
3.00
41.55
41.55
.20
38.55
38.55
38.55
38.55
38.55
38.55
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,176,800
$151,001
$178,084
$272,826
$768
$429,429
$40,137
$4,165
$595
$8,079
$12,842
$1,000
$5,000
$22,600
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
5210173100
5210173100
5211174000
5210173100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 63 of 474
PUMP STATION MAINTENANCECF05
530405
530600
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
17287
17330
18543
17836
17298
18499
17833
18560
18562
18565
19795
18412
18575
18590
18596
18601
20407
18671
18432
18435
18436
18438
18440
18442
17857
16713
19474
18525
17297
18524
17286
17270
16677
Vibration Analysis
Crane Inspect Overhead Pump Stations-30
KFS-G700 Fencing, Security
Machine Shop Srv- Trades Support
Machine Shop/Repairs/Serv-Hydraulics
Shop Tool Repair
Annual Fire Extinguisher Insp. P.S.
General Electrical Contractual Services
Machine Shop Work
Overhead Crane Repairs - Pump Station
PS Oil Samples
Pump Station Fuel Tank Manager Repairs
Pump Stations Electric Motor Repairs
S-2 Pressure Clean Fuel Tanks
S-3 Pressure Clean Fuel Tanks
S-4 Pressure Clean Fuel Tanks
Fire Extinguishers (P/S)
Pump Station - Fence Repairs (Vandalism)
Pump & Engine Repairs S-127
Pump & Engine Repairs S-129
Pump & Engine Repairs S-131
Pump & Engine Repairs S-133
Pump & Engine Repairs S-135
Pump & Motor Repairs - Nubbin
Pump & Motor Repairs - Taylor
Electric Motors Repairs
Pump Overhauls
S-5A Fuel Tank Manager Repairs
S-5A Overhead Crane Repairs
S-6 Fuel Tank Manager Repairs
S-6 Overhead Crane Repairs
Pump Stations Repair Services
Outsource Repairs - Pump Stations
5,000
5,695
500
5,408
4,680
600
280
1,700
2,250
1,700
800
4,725
2,500
3,500
500
3,500
250
1,500
2,200
1,330
880
2,200
1,700
8,425
3,000
15,306
3,000
2,500
1,200
2,500
1,200
7,839
5,000
Total
Total
-
-
Amount
4.00
16.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$14,735
$34,393
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5210173100
5611187000
5111172000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5310175100
5312177000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 64 of 474
PUMP STATION MAINTENANCECF05
530606
530608
530611
531100
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
16678
18515
16112
16111
16676
18052
19713
18051
19798
17243
17007
17864
17865
17866
24
23
17055
17245
17249
18411
18514
18508
17408
17409
17294
16865
16869
Mntc Rep-Oth Eq, / PS-357
Pump Station Oil Changes
Reimbursable, PS-332D/Mntc Rep-Oth Eq
Reimbursable, PS332B/Mntc Rep-Oth Eq
Reimbursable/60, PS-332C/Mntc Rep-Oth Eq
P/S - Misc Auxiliary Equip Repairs
Pump Station Electrical - Contractual
S-8 Gantry Crane Repairs (Interior)
Pump Station Fleet Oil Samples
Sup Eq Rep - P/S - Nubbin/Taylor
Support Equip Rep - P/S
S-2 Quarterly A/C Maintenance
S-3 Quarterly A/C Maintenance
S-4 Quarterly A/C Maintenance
Maint.& Repair Other Equipment
Shop - Pump Station H/L Equipment Maint.
Shop - SE PS Maint. Crew Equip. Maint.
M&R Bldg/Grd - PS -Nubbin/Taylor
PS-Pest Control Spraying Services
PS-Shop Materials-Rags
Bottled Water/Pump Stations
Shop Rags
S-5A Hazardous Disposal/Maint Support
S-6 Hazardous Disposal/Maint Support
PS- Waste Disposal Service(tires,debris)
Waste Disposal G-420
Waste Disposal G-422
5,200
25,800
5,200
5,200
5,200
17,500
8,000
2,500
200
1,560
2,667
200
200
200
7,234
1,040
2,080
1,600
2,123
2,155
415
2,431
2,000
2,000
5,299
379
379
Total
Total
Total
Total
-
-
-
-
Amount
23.00
1.00
7.20
4.60
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$132,880
$200
$15,181
$8,724
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
1.00
1.00
1.00
1.00
.60
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
5211174000
5110171100
5110171100
5211174000
5211174000
5211174000
5311176000
5312177000
5312177000
5110171100
5211174000
5211174000
5311176000
5311176000
5210173100
5210173100
5211174000
5310175100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 65 of 474
PUMP STATION MAINTENANCECF05
531103
540030
540040
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
16738
16861
16680
16109
16110
16679
63
16681
16124
17057
18502
17939
15972
17246
16135
17501
17506
17512
17516
17313
16867
16871
16875
16737
16863
16683
69
15984
16127
86
131
Waste Disposal S-25B
Waste Disposal S-26B
Waste Disposal S-356
Reimbursable PS-332B/Waste Disposal
Reimbursable PS-332D/Waste Disposal
Reimbursable/60, PS-332C/Waste Disposal
Waste Disposal
Waste Disposal / PS-357
Maint. Shop Waste Disposal
Pump Sta - Waste Water & Fuel Disposal
Fuel - Pump Stations
G700
Oil/Hydraulic Fluid - P/S
Oil/Hydraulic Fluid - P/S- Nubbin/Taylor
Hydraulics (District-Wide)
S-5A Biobor
S-5A Lube Oil Analysis
S-6 Biobor
S-6 Lube Oil Analysis
Pump Stations Preventative Maintenance
Oil for G-420
Oil for G-422
Oil for G-423
Oil for S-25B
Oil for S-26B
Oil for S-356
Oil/Lubricants/Solvents
Oil/Lube/Solvents - Pump Operations
Shop - Oil/Lubes for Equip Cycle PM's
Tires and Tubes
Shop - P/S Tires/Tubes for H/L Equip
379
394
270
281
281
281
2,204
281
1,475
562
7,300
3,636
15,756
1,357
10,400
3,149
2,420
3,523
1,210
598
1,258
1,258
65
1,258
1,258
2,000
1,302
13,590
1,611
1,568
2,340
Total
Total
Total
-
-
-
Amount
13.30
1.10
15.67
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$16,465
$10,936
$62,013
1.00
1.00
1.00
1.00
1.00
1.00
.10
1.00
.20
1.00
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
.47
1.00
.10
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5110171100
5111172000
5110171100
5110171100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
5310175100
5310175100
5310175100
5311176000
5312177000
5312177000
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 66 of 474
PUMP STATION MAINTENANCECF05
540050
541100
541300
541301
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Construction Materials
Oper Expense - District Uniforms
17095
17552
17065
16062
17633
18587
17425
17432
17960
80
81
83
16882
16699
16697
16698
16694
16695
16696
18055
17093
15990
16250
17930
16289
17966
17466
Shop- SE PS Maint Crew - Tires/Tubes
NEC Code Manuals
SE Pump Stat Maint Crew Manuals
Metal - Pump Station Repairs
S-5A Metal Products Trades Support
S-6 Metal Products Trades Support
PS-General Maint of Existing Fences
PS-Lumber and Wood Products
PS-Material for Fabrication
Fencing Materials
Lumber & Wood Products
Metal Products
P/S - Misc. Repairs
Pump Stations - Plywood for Engine Maint
S-13 Stair/Workbench Repl
S-140 Stair/Workbench Repl
S-7 Stair/Workbench Repl
S-8 Stair/Workbench Repl
S-9 Stair/Workbench Repl
S-9A Workbench
SE PS Maint Crew - Misc. Welding Proj.
Pump Station- Safety Shoe Reimbursements
Pump Stations - Protective Safety Gear
Electrical Tools,Equipment,Gauges
Trades Support Tools
P/S Equipment/Gauges
Pump Station Misc Tools
2,080
1,000
1,000
2,717
5,720
5,720
544
1,062
4,639
250
900
2,856
4,274
300
150
150
150
150
150
150
3,375
1,250
1,000
4,732
3,788
1,138
1,545
Total
Total
Total
Total
-
-
-
-
Amount
2.10
2.00
15.55
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$5,988
$2,000
$33,257
$2,250
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.25
.20
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5210173100
5312177000
5110171100
5210173100
5210173100
5211174000
5211174000
5211174000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5210173100
5210173100
5211174000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 67 of 474
PUMP STATION MAINTENANCECF05
541400 Oper Expense - Tools and Equipment
17467
17469
17470
17963
17483
84
16726
15989
16725
16233
16724
16231
16234
16723
17029
17259
17021
18473
18640
18641
17433
17442
17436
17430
17440
17441
20541
20542
20540
17426
17423
17422
19584
17420
17417
17414
Pump Station Nylon Slings (Repl)
Pump Station Small Hand Tools (Repl)
Pump Station Socket Sets (repl)
Pump Stations - Lock Replacement
Shop-Equip Cycle PM's/Repairs
Small Tools, Equipment & Gauges
Metric Tool Set for Generator & Gearbox
Pump Station - Cordless Drills
Pump Station - Replenish Nuts & Bolts
Pump Stations - Saw Blades
Pump Stations - 1/2" Drill & Bits
Pump Stations - Repl Small Hand Tools
Pump Stations - Socket Sets
S-9A Tool Set & Tool Box
Pump Station Automation/Electrical PM
Support Equip - P/S - Nubbin/Taylor
Support Equipment - P/S
Parts-Supplies & Expense-G700
Fuel Analysis Test Kits
M&W Pumps Parts & Fittings
S-5A 1000 hr PM's Chaincase #1
S-5A 1000 hr PM's Chaincase #2
S-5A 1000 hr PM's Chaincase #3
S-5A 1000 hr PM's Chaincase #4
S-5A 1000 hr PM's Chaincase #5
S-5A 1000 hr PM's Chaincase #6
S-5A 1500 hr Engine #4
S-5A 1500 hr PM Engine #2
S-5A 1500 hr PM Engine #6
S-5A 8 Air Filters for 6 Engines
S-5A Annual PM's Emergency Generators
S-5A Annual PM's Main Air Compressors
S-5A Drum of Blue Soap
S-5A Oil Absorbent Diapers/Rags
S-5A Parts & Fittings Trades Support
S-5A Replenish Bolt & Pipe Bins
1,000
2,120
535
204
300
2,571
200
200
1,000
150
200
1,300
100
200
11,365
2,867
21,321
2,000
1,200
5,000
850
850
850
850
850
850
10,000
10,000
10,000
4,141
1,818
1,005
600
1,010
5,000
600
Total -
Amount
16.40
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$21,283
1.00
1.00
1.00
1.00
.25
.15
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5211174000
5211174000
5211174000
5211174000
5211174000
5311176000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 68 of 474
PUMP STATION MAINTENANCECF05
18002
17412
20539
20536
20537
20538
17474
17465
17471
18642
17447
18004
17444
16757
17386
17353
17393
20424
20395
20400
20402
20401
19591
77
16103
16104
16671
16204
16203
16689
19847
17090
16841
17661
19845
17666
17664
17665
17663
S-5A Replenish Parts Cleaner Fluid
S-5A Spare Parts Allowance Replacements
S-6 #2 Reduction Gears
S-6 #3 Reduction Gears
S-6 2000 hr PM #3 Main Diesel Engine
S-6 Air Filters for 3 Engines
S-6 Annual PM's Emergency Generators
S-6 Annual PM's Main Air Compressors
S-6 Oil Absorbent Diapers/Rags
S-6 Parts & Fittings Trades Support
S-6 Replenish Bolt & Pipe Bins
S-6 Replenish Parts Cleaner Fluid
S-6 Spare Parts Allowance Replacements
Trades Support Equip Pump Refurbishment
PS-Fittings & Adaptors
Pump Station-Misc Materials
S-2 Misc. Fittings and Adaptors
Support Equipment Supplies
Generator PM / S-332D
Inspections / S-332D
Jacket Water Cooler
Overhead Gantry Crane Inspection/S-331
Parts, Supplies, Exp- Oth Eq / PS-357
Parts,Supplies & Expense-Other Equip
Reimbursable PS-332B/P,S,E- Oth Eq
Reimbursable PS-332D/P,S,E- Oth Eq
Reimbursable/60, PS-332C/P,S,E- Oth Eq
P/S - Misc. Circuit Board Controls
P/S- Digital Gauges for Control Panels
Pump Station-G123 Misc. Parts & Fittings
Pump Stations - Absorbent Material
Pump Stations - Misc. Fittings & Adapter
Pump Stations - Misc. Supplies
S-13 Main Engine PM Parts & Fittings
S-140 Engine Overhaul (ME #3)
S-140 Main Engine PM Parts & Fittings
S-7 Main Engine PM Parts & Fittings
S-8 Main Engine PM Parts & Fittings
S-9 Main Engine PM Parts & Fittings
500
5,000
1,352
1,250
4,320
2,000
1,818
1,005
1,010
5,500
500
500
5,000
16,785
6,859
2,703
5,000
10,500
1,400
150
2,500
150
12,480
7,675
12,480
12,480
12,480
17,600
4,500
5,000
4,250
5,200
1,000
6,240
20,478
10,400
12,480
15,600
11,441
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.58
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 69 of 474
PUMP STATION MAINTENANCECF05
541500
541502
541503
541505
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
17662
16756
74
16235
124
17071
17255
16187
18001
18003
75
19759
19762
17077
17668
15985
18054
17656
18053
16842
17257
16158
17916
17917
17368
18670
76
15986
S-9A Main Engine PM Parts & Fittings
Structure Maintenance Pump Maint VMF
Parts, Supplies & Expense - Fleet
Shop - Equip Cycle PM's/Repairs
Shop - Pump Station P/S/EX Equip Maint
Shop - SE PS Maint. Crew P/S/EX Equip.
Bldg/Grnds Maint-P/S-Nubbin/Taylor
Building/Grounds Maint - P/S
S-5A General Maintenance Supplies
S-6 General Maintenance Supplies
Parts,Supplies & Expense -Building & Gr
G-123 Painting Supplies
G-200 Painting Supplies
Pump Station - Security Camera PM
Pump Station - Signs
Pump Station Cleaning Supplies
S-7 Painting Supplies
S-8 Painting Supplies
S-9 Painting Supplies
S-9A Painting Supplies
Elect Parts/Supp-P/S-Nubbin/Taylor
Electric Motors Parts
S-5A Parts and Fittings Electricial
S-6 Parts and Fittings Electrical
Pump Station Pumps-Electrical Supplies
Electrical/Electronic Repairs/All PS's
Parts, Supplies & Expense - Electrical
P/S- Misc. Electrical Supplies
8,320
11,037
4,628
300
3,189
1,830
1,133
5,200
500
1,000
3,787
500
500
750
780
1,100
1,500
2,000
1,500
350
5,000
10,921
3,000
3,860
7,806
10,000
8,944
6,500
Total
Total
Total
Total
-
-
-
-
Amount
60.78
4.10
13.20
7.50
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$348,933
$20,984
$20,600
$56,031
1.00
1.00
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5210173100
5311176000
5312177000
5312177000
5312177000
5110171100
5110171100
5210173100
5210173100
5311176000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5110171100
5210173100
5210173100
5210173100
5211174000
5311176000
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 70 of 474
PUMP STATION MAINTENANCECF05
541510
541512
541600
542100
542400
543701
543800
589500
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Professional Licences
Oper Expense - Electrical Service
Oper Expense - Freight
Capital Outlay - Vehicles
15987
17472
18549
16026
18056
19796
19720
18609
17604
17468
17265
199
17613
17549
65
16258
22943
22918
Pump Station - Digital Camera Supplies
Hydraulic Repairs/ Structures Dist-wide
Rental Equipment - P/S
Pump Station-Rental/Lease Equipment
P/S Rentals - PMs - (Hi Lift) Interior
PS-Travel Expense
Pump Stations - Diesel Training Per Diem
CDL
Journeyman
Electrical Services (PS-331)
Freight - Nubbin/Taylor
Freight - P/S
WPBFS AOR Freight
Pump Station-Freight
Freight
Shop - P/ S Freight (H/L Equip).
Trailer Utility Dual Axle repl V0211
Truck 1T Pickup CC 4WD repl V1829
125
15,600
1,270
1,159
1,500
100
100
417
200
46,144
700
621
9,000
2,319
910
260
12,000
38,000
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
1.00
3.00
2.00
2.00
1.00
5.25
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$125
$15,600
$3,929
$200
$617
$46,144
$13,810
$50,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.25
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5210173100
5110171100
5211174000
5312177000
5211174000
5312177000
5210173100
5210173100
5311176000
5110171100
5110171100
5210173100
5211174000
5311176000
5312177000
5010170400
5010170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 71 of 474
PUMP STATION MAINTENANCECF05
Amount
Total PUMP STATION MAINTENANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$4,240,604
Item NameQty Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 72 of 474
PUMP STATION REFURBISHMENTCF06
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530606
531103
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
19715
19716
19714
19711
17056
17058
17059
PS - Potable Water Filtration Service
Pump Stations - A/C Service
Electronic Transducers/PLC's Refurbs
S-9 Bearing Replacement
SE PS Maint Crew - Overhaul/Refurbs
SE Pump Stat. Maint. Crew - Disposal
Fuel - SE Pump Station Maint. Crew
3,500
1,650
7,200
20,000
5,000
1,014
7,138
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
2.00
3.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$378,002
$28,918
$44,302
$77,665
$7,254
$758
$109
$1,465
$2,319
$5,150
$32,200
$1,014
$7,138
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 73 of 474
PUMP STATION REFURBISHMENTCF06
540040
541300
541301
541400
541500
541600
543800
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Rent/Lease Equipment
Oper Expense - Freight
17060
17092
17097
17098
17094
17386
20389
19848
19846
17099
18059
SE Pump Sta Main Crew - Oil/Lube/Solvent
SE PS Maint. Crew - Shoring Materials
SE PS Maint Crew - Safety Shoes
SE PS Maint. Crew - Safety Gear
SE Pump Station Maint. Crew- Misc. Tools
PS-Fittings & Adaptors
Engine Overhauls
S-7 Heat Exchangers (ME#3)
S-7 Unit Injectors
SE PS Maint Crew - Misc. Rentals
Shop - SE Maint. Crew Freight Charges
1,101
541
425
1,375
3,000
4,966
17,888
8,500
30,000
5,500
520
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
1.00
2.00
1.00
3.42
1.00
1.00
Total PUMP STATION REFURBISHMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$660,110
Item NameQty
$1,101
$541
$1,800
$3,000
$61,354
$5,500
$520
1.00
1.00
1.00
1.00
1.00
.42
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5312177000
5312177000
5312177000
5312177000
5211174000
5311176000
5312177000
5312177000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 74 of 474
MACHINE SHOP/MAINT SUPPORT FACILITY - WPBCF07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
531103
540040
541300
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
16102
17296
17411
17877
17582
15969
MSF Comp. Svc Contract
Machine Shop/Repairs/Service
Hazardous Disposal/Maint Support Facilit
Oils/Solvents for Machines/Compressors
MSF/Machine Shop Metal Products
Machine Shop/MSF Tools
5,000
4,160
2,163
3,100
39,343
4,495
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$439,162
$33,594
$51,470
$83,213
$7,770
$810
$114
$1,567
$2,459
$9,160
$2,163
$3,100
$39,343
$4,495
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 75 of 474
MACHINE SHOP/MAINT SUPPORT FACILITY - WPBCF07
541500
541512
589500
Oper Expense - Parts and Supplies
Oper Expense - Parts and Supplies Water Control Structure
Capital Outlay - Vehicles
17478
17476
17475
18638
22941
MSF Paint/Blast Filters
Machine Shop
Gearbox Overhauls
Seals Paint Hardware MSF Overhauls
Trailer Utiltiy Triple Axle repl V0452
9,540
10,000
14,874
18,400
7,000
Total
Total
Total
-
-
-
Amount
2.00
2.00
1.00
Total MACHINE SHOP/MAINT SUPPORT FACILITY - WPB
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$738,234
Item NameQty
$19,540
$33,274
$7,000
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
5210173100
5210173100
5210173100
5210173100
5010170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 76 of 474
BERM/LEVEE MAINTENANCECG01
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530116
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Road Grading Services
18489
18481
18413
18464
18482
18488
18556
18576
Soil Testing - Nubbin/Taylor
Road Grading - Nubbin/Taylor
Road Grading
Hauling Services
Parts Washer Service
Sod - Side Slope Repair
Contract Fencing
Crane/Oper Certification
2,500
2,500
10,643
15,000
2,821
11,000
15,316
1,298
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
70.11
8.00
78.11
78.11
3.20
70.11
70.11
70.11
70.11
70.11
70.11
1.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$3,544,420
$151,993
$282,771
$433,227
$13,812
$806,879
$76,067
$7,575
$1,014
$14,662
$22,117
$2,500
$13,143
1.00
1.00
1.00
1.00
.70
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5211174000
5110171100
5110171100
5110171100
5111172000
5111172000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 77 of 474
BERM/LEVEE MAINTENANCECG01
530600
530606
530608
530611
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
18552
18548
23988
16754
19467
18391
18421
20408
20396
14776
15546
17006
23990
18551
19769
18408
18409
18568
15562
16881
20432
18505
18090
23993
23995
17268
24
16116
G700 Contract Fence Repair
Material Hauling-Outsource
Parts, Brakes Cleaner/Hazardous Waste
Berm/Levee Vehicle/Equip Maint/Repairs
Contract Hauling
Berm Gates Installation
Welding Services
Fire Extinguisher Inspections (vehicles)
Levee Restoration (Road Milling)
Heavy Equipment Repairs
Light Vehicle Repairs
Track Repairs
Maint & Repair Med/Light Vehicles
Vehicle PM Outsource
Canal/Levee Fleet Oil Samples
Oil Change Contract
Oil Change for Heavy Equipment
PM Contract for Light Vehicle
Outsource Repairs Fleet Equip - ongoing
PM's for Light, Medium, Heavy vehicles
Towing
Fleet Oil Changes
Vehicle & Equipment - Maintenance
Maint & Repair Heavy Equipment
Maint & Repair small equip, chainsaws
Heavy Equipment Repair Services
Maint.& Repair Other Equipment
Shop - Canal Levee H/L Equipment Maint.
1,040
21,424
600
15,396
40,500
4,871
32,473
750
15,540
44,850
10,743
18,000
3,000
5,295
200
699
3,151
1,000
10,610
3,677
1,204
787
5,000
19,000
2,500
13,222
14,468
21,119
Total
Total
Total
Total
-
-
-
-
Amount
12.70
.28
10.62
4.40
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$162,489
$15,540
$108,216
$70,309
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.28
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
.45
.34
.33
.30
1.00
1.00
1.00
1.00
.40
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
5111172000
5111172000
5111172000
5210173100
5210173100
5211174000
5211174000
5310175100
5211174000
5110171100
5110171100
5110171100
5111172000
5111172000
5211174000
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5313301000
5111172000
5111172000
5211174000
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 78 of 474
BERM/LEVEE MAINTENANCECG01
531100
531103
540030
540040
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
23998
18661
197
16185
17321
155
63
17654
111
16124
17332
17299
160
18669
118
21141
16181
24003
17340
17336
24008
17367
161
69
16129
18096
18503
Shop Cleaners - Rags
Shop Towels
Industrial Waste Disposal
Landfill Charges
Waste Disposal Services
Waste Disposal
Waste Disposal
Annual FS Waste Disposal Contract
Canal Levee Debris Removal - Land
Maint. Shop Waste Disposal
Gasoline/Diesel Fuel
Fuel-Levee Maintenance
Fuel
Gasoline / Diesel Fuel
Fuel
Fuel for CG01 Equipment
Oil/Hydraulic Fluid
Oil/Lubricants/Solvents
Oil/Lubricants/Solvents
Oil/Lubricants/Solvents
Oil/Lubricants/Solvents
Heavy Equipment-Preventative Maintenance
Oil/Lube/Solvents
Oil/Lubricants/Solvents
Shop - Oil/Lubes for Equip Cycle PM's
Oil/Lubricants/Solvents
Tires - HE - Little Giant
1,000
594
579
8,105
863
9,425
8,816
10,799
16,218
1,475
57,600
257,191
26,413
21,264
34,769
3,000
5,819
125
500
551
375
7,547
5,615
1,303
1,636
5,791
3,000
Total
Total
Total
Total
-
-
-
-
Amount
1.33
5.00
3.19
7.91
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,594
$56,280
$400,237
$29,262
1.00
.33
.30
1.00
1.00
.10
.40
1.00
1.00
.20
.40
1.00
.24
.10
.45
1.00
.71
1.00
1.00
1.00
1.00
1.00
.55
.20
1.00
.45
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
5111172000
5310175100
5110171100
5110171100
5111172000
5310175100
5311176000
5312177000
5312177000
5312177000
5111172000
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5111172000
5111172000
5111172000
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 79 of 474
BERM/LEVEE MAINTENANCECG01
540050
541000
541100
Oper Expense - Inventory Parts and Supplies
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
214
16838
174
86
16239
18103
120
17271
17364
17362
18461
15967
71
121
122
16188
15975
211
17260
16192
24121
16218
20405
15974
16833
17050
82
18465
16260
17481
24122
Tires - Heavy Equipment
Tires & Tubes
Tires & Tubes
Tires and Tubes
Shop - C/L Tires/Tubes for H/L Equip.
Tire & Tubes - Canal Maintenance
Aerial Map Updates
Platt Books
Books & Reference Materials
Books & Reference Materials
Shop Manuals
Books & Reference Materials
Books & Reference Materials
Dolph Street Map Updates
Newspaper Subscription
Berm Culverts
Boat Ramp Maintenance
Bull Panels, Post, Wire/ROW Gates
Fencing Materials - Nubbin/Taylor
Lumber - Dump Trucks/Equipment Trailers
Material Purchased - Sale of Scrap Metal
Metal - HE Repairs/Trailers/Airboats
Rip/Rap - Bank Restoration
Shell for Access Road
Aggregate Material (shell/riprap)
Berm Culverts (15)
Fencing Materials
Fencing Materials
G700 Fence Materials
Lumber & Wood Products
Material Purchased - Sale of Scrap Metal
14,642
5,727
7,193
5,489
6,239
7,000
2,500
340
150
150
1,872
153
900
500
200
18,798
3,105
5,000
1,200
983
5,000
587
45,000
25,000
30,000
2,782
1,000
9,444
312
1,092
2,000
Total
Total
Total
-
-
-
Amount
5.70
1.00
6.82
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$49,290
$2,500
$4,265
1.00
1.00
.35
.35
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.22
.60
1.00
1.00
1.00
1.00
1.00
1.00
.60
1.00
.45
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.70
1.00
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5310175100
5311176000
5312177000
5313301000
5312177000
5110171100
5111172000
5111172000
5111172000
5310175100
5311176000
5312177000
5312177000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5111172000
5111172000
5111172000
5111172000
5111172000
5111172000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 80 of 474
BERM/LEVEE MAINTENANCECG01
541300
541301
Oper Expense - Construction Materials
Oper Expense - District Uniforms
18463
19507
24123
18416
24124
17952
20434
172
83
16226
128
16225
16214
16215
16693
16223
15556
18108
17881
16817
17534
175
89
132
16247
17096
16252
16812
17463
17445
17962
17449
Metal Products
Levee/Berm Maint Repair Aggregate
Material Purchased - Sale of Scrap Metal
L-1, L-2 and L-3 Boat Ramp Repairs
Material Purchased - Sale of Scrap Metal
Rip Rap for Bank Stabilization
Shell Rock for L5 Access Road
Metal Products
Metal Products
C/L - Misc. Equip. Repairs - Welding
Canal Levee - Culvert Repairs
Canal Levee - Levee Gate Repairs
Canal/Levee - Lowboy Re-decking
Canal/Levee - Lowboy Re-decking (V1382)
Canal/Levee - Misc. Wood Repl
Gate Repairs - Broward Canals
Jersey Barrier & Gate Installations
Culvert Pipe/Concrete Products
Uniforms/Safety - Canal/Levee
Uniforms/Safety Shoes/Protective Equip
Uniforms
Uniforms/Safety Shoes/Protect. Equip
Uniforms/Safety Shoes/Protective Equip.
Canal Levee - Safety Shoe Reimbursements
Canal/Levee - Protective Safety Gear
Shop - Safety Shoes
Shop Mech - Protective Safety Gear
Small Tools, Equipment & Gauges
Canal/Levee Chain Binder/Chains (Repl)
Canal/Levee Heavy Equip Upgrades
Canal/Levee Maint - Lock Replacement
Canal/Levee Misc Repair Tools
779
30,000
5,000
5,615
3,000
10,350
20,000
1,462
2,855
1,389
500
281
250
250
300
1,170
1,096
2,122
3,597
498
756
2,340
1,404
900
737
150
600
2,161
360
725
204
1,200
Total
Total
-
-
Amount
30.99
6.55
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$237,722
$10,982
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.14
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.10
.25
.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5111172000
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5310175100
5311176000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5313301000
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
5312177000
5312177000
5312177000
5111172000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 81 of 474
BERM/LEVEE MAINTENANCECG01
541400
541500
541501
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
17460
17483
14777
84
19840
16854
16722
16230
18113
15553
18480
17413
17486
166
77
123
20696
16692
16691
16206
16205
16171
19124
205
17253
17539
17322
162
73
16851
15554
Canal/Levee Nylon Slings (Repl)
Shop-Equip Cycle PM's/Repairs
Small Tools, Equipment & Gauges
Small Tools, Equipment & Gauges
C/L - Hydraulic Wire Cable Cutters
C/L Heavy Equip Upgrades
C/L Welding- Hand drills,sawzall, jigsaw
C/L Welding- tip cleaners,grinding wheel
Small Tools, Equip & Gauges
Support Equipment - Canal/Levee
Abloy Locks
Parts, Supplies & Expense - Other Equipm
Canal/Levee Maintenance
Parts, Supplies, & Exp. - Support Equip
Parts,Supplies & Expense-Other Equip
C-13 Boat Ramp Repair (Re-sod)
C/L - Crane Cable Repl (V1049 & V876)
Canal Levee - Misc. Supplies
Canal Levee - Office Upgrades
Canal/Levee - Crane Supplies
Canal/Levee - Welding Supplies
Canal/Levee Erosion Repair
Parts & Supplies - Canals
Grass/Seed/Sod - Canal/Levee
Grass/Seed/Sod - Nubbin/Taylor
Parts, Supplies & Expense - Agricultural
Sod/Seeds For Erosion Repair
Agriculture Supplies
Parts,Supplies & Expenses-Agricultural
Heavy, Light & Other Equip. Repairs
Support Equipment - Fleet
525
300
4,727
3,428
900
400
600
1,200
2,000
5,582
500
6,448
5,915
16,000
7,675
255
2,163
811
541
1,493
963
1,125
10,000
4,575
833
450
843
936
2,400
60,332
7,419
Total
Total
Total
-
-
-
Amount
11.74
12.15
4.75
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$18,730
$59,471
$10,037
1.00
.25
.29
.20
1.00
1.00
1.00
1.00
1.00
.55
1.00
1.00
1.00
.40
.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
1.00
.45
.80
1.00
.26
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
5211174000
5211174000
5310175100
5311176000
5312177000
5312177000
5312177000
5312177000
5313301000
5110171100
5111172000
5111172000
5210173100
5310175100
5311176000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5313301000
5110171100
5110171100
5111172000
5211174000
5310175100
5311176000
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 82 of 474
BERM/LEVEE MAINTENANCECG01
541502
541503
541507
541510
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
24014
16759
17325
17513
163
74
16174
16236
19748
23900
17380
75
17310
17034
17443
17451
17405
18667
127
19849
103
17075
15555
18550
16820
16155
177
20425
Parts, Supplies & Expense - Fleet
Berm Levee Maintenance Equip VMF
Heavy Equipment-Fleet Maintenance
Levee Maint - Tires & Tubes
Fleet Parts
Parts, Supplies & Expense - Fleet
Shop - Canal/Levee P/S/EX Equip Maint.
Shop - Equip Cycle PM's/Repairs
Parts, Supplies & Expense - Fleet
Replace All Cylinders on #1276
Parts, Supplies & Expense - Buildings &
Parts,Supplies & Expense -Building & Gr
Photographic Services
Printer Cartridges
Parts, Supplies & Expense - Office
Parts, Supplies & Expense - Printers
Office Supplies
Digital Camera Replacement
Field Station Office Supplies
P/S/EX: Photo - Canal Levee Projects
Photographic Services
Printer Supplies/Diskettes
Portolet - DOC Crew - P/S
Shoal Removal Projects - Longreach
Rent/Lease - Equipment
Rent/Lease Equipment Heavy Equipment
Rental
Roller Rental (L-28, L-67, C4)
10,827
31,440
46,517
8,560
40,996
16,198
21,084
600
16,000
7,800
1,025
1,894
250
1,967
520
650
700
300
570
800
75
200
1,285
30,000
2,263
14,023
1,600
8,300
Total
Total
Total
Total
-
-
-
-
Amount
9.96
1.10
.50
5.50
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$267,773
$2,919
$250
$5,782
1.00
1.00
1.00
1.00
.35
.35
1.00
1.00
1.00
1.00
1.00
.10
.50
1.00
.20
.25
.20
1.00
.30
.80
.75
1.00
1.00
1.00
1.00
1.00
.40
1.00
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5111172000
5210173100
5211174000
5211174000
5310175100
5311176000
5312177000
5312177000
5313301000
5313301000
5111172000
5311176000
5111172000
5110171100
5111172000
5111172000
5211174000
5310175100
5312177000
5312177000
5312177000
5312177000
5110171100
5110171100
5111172000
5211174000
5310175100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 83 of 474
BERM/LEVEE MAINTENANCECG01
541600
542100
542400
543301
543600
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Professional Licences
Oper Expense - Permits & Fees
Oper Expense - Postage
90
15557
133
20726
14735
19801
19689
19655
19721
195
16821
17540
270
18058
18695
17673
134
164
17010
58
170
157
65
16256
18118
Rent/Lease - Equipment
C/L - Levee Repairs (Grader Rental)
C/L - Misc. - Arrow Board, Lifts, Cranes
Rent/Lease Equip - Canal Maintenace
Travel - District Business (Non-Training
Travel Expense
Travel
Travel-District Business (Non-Training)
Canal Levee - Per Diem Reimbursements
Licenses - CDL
CDL Licenses
CDL License
CDL Licenses
CDL License Reimbursement - Canal Levee
Professional Licenses - CDL
Broward County Annual Tree Trim Permit
Canal Levee - Waste Tire Permits/Misc.
Postage
Freight - General
Freight
Freight
Freight
Freight
Shop - Canal/Levee - Freight Charges
Freight
7,357
1,500
12,674
15,914
300
115
500
175
100
159
234
349
200
50
51
230
550
60
1,936
700
3,443
1,050
910
780
1,200
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
8.95
2.83
3.01
2.00
.20
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$94,916
$1,190
$1,043
$780
$60
.55
1.00
1.00
1.00
1.00
.23
.25
.35
1.00
.15
1.00
.40
.20
1.00
.26
1.00
1.00
.20
.29
.25
.54
.15
.25
1.00
.50
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
5311176000
5312177000
5312177000
5313301000
5111172000
5211174000
5310175100
5311176000
5312177000
5110171100
5111172000
5211174000
5310175100
5312177000
5313301000
5312177000
5312177000
5211174000
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 84 of 474
BERM/LEVEE MAINTENANCECG01
543800
545010
589500
Oper Expense - Freight
Oper Expense - Interagency State of FL
Capital Outlay - Vehicles
16063
23541
22944
23039
22913
22914
22939
22894
Inmate Work Squads/DOC
Backhoe/Loader repl V1593
Trailer Transport Flatbed repl V0280
Trailer Utility Dual Axle repl V0211
Truck 3/4T Pickup 4WD repl V1581
Truck 3/4T Pickup 4WD repl V1863
Truck 3/4T PickupEC 4WD repl V1781
Van 1T Cargo 2WD repl V2048
116,700
75,000
35,000
12,000
31,819
28,372
31,819
37,721
Total
Total
Total
-
-
-
Amount
2.98
2.00
7.00
Total BERM/LEVEE MAINTENANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$7,360,267
Item NameQty
$10,019
$116,700
$251,731
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 85 of 474
MOWINGCG03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530403
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Mowing Canals/Levees
18475
18477
18474
18564
18566
18572
18574
19469
20392
18399
18656
18658
18510
18507
18672
18674
Mowing - Flat - Nubbin/Taylor
Mowing - Flat, East, 4,020 acres
Mowing - Flat, West, 13,424 acres
Canoe Creek Mowing Ksme-Outsource
Contract Mowing
G700 Contract Mowing-Flat
G700 Contract Mowing-Slope
Contractual Svc-Flat Mowing
Bass Capital Mowing Cycles
Contract Mowing
Mowing - Flat, 4513 Acres
Mowing - Slope, 535 acres
Flat Mowing
Side Slope Mowing
Broward County Flat Mowing
Broward County Side Slope Mowing
66,704
67,925
181,608
3,637
71,258
567
1,891
269,966
4,500
235,280
108,840
90,272
199,228
110,997
120,361
152,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
16.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$202,285
$15,476
$23,708
$45,492
$4,249
$445
$65
$858
$1,380
$1,685,034
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5111172000
5111172000
5111172000
5111172000
5210173100
5211174000
5211174000
5310175100
5310175100
5311176000
5311176000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 86 of 474
MOWINGCG03
530404 Cont Serv - Mowing Field Stations/Pump Stations
20364
19466
34
17280
17282
18657
18659
18673
SCFS Landscape Maintenance
Coastal Structures Lawn Maintenance
Lawn Maintenance S5A & S6
Lawn Service-Field Station
Lawn Services- Field Structures
Mowing - Miami F/S
Mowing - Structures
Small Machine Mowing- FS/ PS/ Structures
29,000
41,670
18,660
12,502
25,918
12,000
14,688
84,000
Total -
Amount
8.00
Total MOWING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,217,430
Item NameQty
$238,438
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
5111172000
5210173100
5210173100
5211174000
5211174000
5310175100
5310175100
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 87 of 474
TREE MANAGEMENTCG04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530200
530402
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Land Management
Cont Serv - Tree Management Services
Cont Serv - Professional
22205
22211
22212
22209
22202
22206
22210
22203
18088
52
C-111 US 1 to Southern Limits of Project
C-15 Dixie Highway East to US1 S Bank
C-17 S-44 to Prosperity Farm Rd N & S BK
C-19 US 27 to C-43
C-25 S-50 to USA
L-31 East
L-33 3 MIles South of S-9 to C-304
LD1 Uncle Joe's Fish Camp to Disston PS2
Tree Management Services
Horticultural Services
50,000
10,000
100,000
50,000
135,000
30,000
45,000
30,000
100,000
4,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.90
3.90
3.90
3.90
3.90
3.90
3.90
3.90
3.90
8.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$239,582
$18,328
$28,078
$43,271
$4,042
$423
$60
$816
$1,326
$450,000
$100,000
$4,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5313301000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 88 of 474
TREE MANAGEMENTCG04
531103
541100
541400
541501
541600
542100
543800
Cont Serv - Waste Disposal Services
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Freight
19674
104
106
20419
16859
148
19797
102
Waste Disposal
Books & Reference Materials
Landscape Design - Plant Finder
Chainsaw, Medium
Sod Hillsboro Canal
Equipment Rental
Travel - District Business
Freight Charges
6,434
1,000
170
530
100,000
500
364
500
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
.50
2.00
1.00
1.00
1.00
.13
1.00
Total TREE MANAGEMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$999,424
Item NameQty
$6,434
$1,170
$530
$100,000
$500
$364
$500
.50
1.00
1.00
1.00
1.00
1.00
.13
1.00
202000
202000
202000
202000
202000
202000
202000
202000
5310175100
5415182000
5415182000
5310175100
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 89 of 474
CANAL MAINTENANCECG05
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530405
530600
530608
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
20709
19642
18398
19632
16663
Inspections
Crane Inspections
Contract Hauling
Vehicle & Equipment - Maintenance
Shop - Canal Levee H/L Equip Maint.
500
2,500
11,593
5,000
520
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
16.27
5.30
21.57
21.57
16.27
16.27
16.27
16.27
16.27
16.27
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$809,312
$106,209
$70,038
$107,304
$180,521
$16,857
$1,768
$246
$3,406
$5,245
$500
$2,500
$11,593
$5,000
1.00
1.00
1.00
1.00
1.00
203000
203000
202000
203000
202000
5313301000
5313301000
5211174000
5313301000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 90 of 474
CANAL MAINTENANCECG05
530611
531103
540040
540050
541100
541300
541301
541400
541500
Cont Serv - Maint and Repairs Equipment
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
17295
19674
16122
18096
16728
17904
20702
20701
17429
17438
16729
16768
15553
17378
17510
Waste Disposal Services(tire,debris etc)
Waste Disposal
Canal Levee Debris Removal - Water
Oil/Lubricants/Solvents
Shop - C/L Tires/Tubes for H/L Equip
Shop Manuals-Heavy Equipment
Access Culverts
PC4-C33 Replacement
Lumber and Wood Products
Material For Fabrication
Canal Levee - Protective Safety Gear
Canal Levee/Veg Mgmt Tools
Support Equipment - Canal/Levee
Canal/Levee Support Equipment Materials
Canal Maint - Tires & Tubes
483
6,434
15,432
5,791
1,364
1,093
16,172
8,712
1,668
1,369
1,187
2,500
4,567
7,476
1,712
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.67
.45
1.00
1.00
2.41
1.00
1.00
1.45
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$520
$22,349
$5,791
$1,364
$1,093
$27,921
$1,187
$2,500
$12,043
.17
.50
1.00
.45
1.00
1.00
1.00
1.00
.31
.10
1.00
1.00
.45
1.00
1.00
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5211174000
5310175100
5312177000
5313301000
5312177000
5211174000
5111172000
5111172000
5211174000
5211174000
5312177000
5210173100
5110171100
5211174000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 91 of 474
CANAL MAINTENANCECG05
541502
541600
542400
543800
Oper Expense - Parts,Supp - Fleet
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licences
Oper Expense - Freight
17333
16686
16024
18695
16731
Vehicle Maintenance
Shop - Canal Levee P/S/EX Equip Maint.
Trackhoe/Dozer- Berm Recovery
Professional Licenses - CDL
Shop - Canal Levee Freight Charges
8,764
3,189
12,120
33
260
Total
Total
Total
Total
-
-
-
-
Amount
3.00
1.00
.17
1.00
Total CANAL MAINTENANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,421,345
Item NameQty
$13,665
$12,120
$33
$260
1.00
1.00
1.00
.17
1.00
202000
202000
202000
203000
202000
5211174000
5312177000
5110171100
5313301000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 92 of 474
HEAVY EQUIPMENT-DEPTS OUTSIDE O&MCI01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530611
531100
531103
541301
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
24
18508
16067
89
184
84
Maint.& Repair Other Equipment
Shop Rags
Hazardous Disposal/ WPB FS (VMF)
Uniforms/Safety Shoes/Protective Equip.
Vehicle Maintenance Facility Tools
Small Tools, Equipment & Gauges
7,234
1,621
4,499
702
4,141
3,428
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30
.20
.40
1.00
.10
1.20
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$323,050
$24,713
$37,861
$69,899
$6,527
$680
$99
$1,317
$2,113
$7,234
$1,621
$4,499
$702
$7,569
.20
.40
1.00
.10
1.00
.20
202000
202000
202000
202000
202000
202000
5311176000
5311176000
5210173100
5311176000
5210173100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 93 of 474
HEAVY EQUIPMENT-DEPTS OUTSIDE O&MCI01
542400 Oper Expense - Professional Licences
20543 CDL 417
Total -
Amount
1.00
Total HEAVY EQUIPMENT-DEPTS OUTSIDE O&M
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$488,301
Item NameQty
$417
1.00 202000 5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 94 of 474
AUTOMOTIVE-DEPTS OUTSIDE O&MCI03
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530600
530608
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
20785
17266
16098
17066
17491
17839
19640
197
Maintenance Agreement - Fuel Site
Oil Changes - Light/Med Equip
Maint & Repair Med/Light Vehicles
Oil Change (Outsourcing)
Vehicle Maintenance Facility
Vehicle/Equip Maint/Repairs
Vehicle & Equipment - Maintenance
Industrial Waste Disposal
1,750
18,088
1,000
18,000
14,318
44,000
5,000
579
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.10
1.15
8.25
8.25
.10
7.10
7.10
7.10
7.10
7.10
7.10
1.00
6.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$401,037
$3,870
$30,975
$47,457
$521
$79,627
$7,455
$768
$110
$1,483
$2,358
$1,750
$100,406
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.30
202000
202000
202000
202000
202000
202000
203000
202000
5010170400
5110171100
5111172000
5210173100
5210173100
5210173100
5313301000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 95 of 474
AUTOMOTIVE-DEPTS OUTSIDE O&MCI03
531103
540030
540040
540050
541100
541250
541300
541400
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
16061
20818
19540
17344
17518
16128
16219
16242
18693
20820
71
22243
20821
16192
16218
20823
20775
20831
Fuel - Diesel - Gasoline
Oil/Lubricants/Solvents
Oil/Hydraulic Fluid
Oil/Lubricants/Solvents
WPBFS AOR Oil
Shop - Oil/Lubes for Equip Cycle PM's
Tires - Fleet Vehicles
Shop - Tires/Tubes for Light Equip.
Tires & Tubes - General Maintenance
Subcriptions & Newspapers
Books & Reference Materials
BCB SC & FS Fuel Card Purchases
Gasoline/Diesel Fuel - District Wide
Lumber - Dump Trucks/Equipment Trailers
Metal - HE Repairs/Trailers/Airboats
Small Tools, Equipment & Guages
Car Wash & Detail
Parts, Supplies, & Expenses - Fleet
153,386
585
420
100
7,000
527
5,039
1,764
1,000
2,100
600
40,000
676,084
245
326
50
10,000
5,140
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
.30
1.00
5.00
3.00
1.40
2.00
.40
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$579
$153,386
$8,632
$7,803
$2,700
$716,084
$571
$50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.40
1.00
1.00
.15
.25
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
203000
202000
202000
202000
202000
202000
202000
5110171100
5010170400
5110171100
5111172000
5210173100
5312177000
5110171100
5312177000
5313301000
5010170400
5311176000
5010170400
5010170400
5110171100
5110171100
5010170400
5010170400
5010170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 96 of 474
AUTOMOTIVE-DEPTS OUTSIDE O&MCI03
541502
541600
542310
543301
Oper Expense - Parts,Supp - Fleet
Oper Expense - Rent/Lease Equipment
Oper Expense - Memberships, Dues/Fees
Oper Expense - Permits & Fees
20414
24015
19564
17598
16177
18101
20842
20845
20854
20849
17971
Heavy, Light & Other Equip. Repairs
Parts, Supplies & Expense - Fleet
Light Equipment VMF
WPBFS AOR Tires
Shop - Parts/Supplies Equip. Maint.
Parts, Supplies & Expense - Fleet
Motor Pool Lease
Rental Vehicles (Motor Pool Overages)
Fleet Membership NAFA/FLAGFA
Vehicle Tags & Registration, etc.
Waste Tire Registration Application
13,022
100
70,000
20,000
3,189
1,000
127,892
50,000
2,800
4,092
40
Total
Total
Total
Total
-
-
-
-
Amount
8.00
2.00
1.00
2.00
Total AUTOMOTIVE-DEPTS OUTSIDE O&M
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,874,897
Item NameQty
$122,451
$177,892
$2,800
$4,132
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5210173100
5312177000
5313301000
5010170400
5010170400
5010170300
5010170400
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 97 of 474
OTHER EQUIPMENT MAINTENANCECI04
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530405
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Equipment Inspections
20390
17383
17398
17395
17359
17379
17906
17335
17366
23042
Annual Dielectric Test V2536
Crane - Trash Truck Inspection MIA
Crane Inspect FTL Mobiles
Crane Inspect HOM Mobile
Crane Inspect KISS Mobile
Crane Inspect MIA Mobile
Crane Inspect OKE Boom Truck
Crane Inspect OKEE Mobiles
Crane Inspect WPB Mobiles
Crane Inspection Overhead Field Station
1,450
550
950
475
475
700
2,000
1,500
1,425
2,195
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
2.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
9.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$47,050
$8,907
$4,280
$6,558
$11,095
$1,036
$108
$15
$209
$324
$1,450
$10,270
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5211174000
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 98 of 474
OTHER EQUIPMENT MAINTENANCECI04
530608
531100
540040
541100
541300
541301
541502
542400
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - General Maintenance
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Parts,Supp - Fleet
Oper Expense - Professional Licences
20792
20790
18408
17013
18415
24002
17309
20819
17273
83
17883
87
15554
19566
17326
195
17010
ALLDATA - MITCHELL
Oil Change Services & Repairs
Oil Change Contract
Rags/Towels/Rugs for shop/office
Shop Materials-Rags
Oil/Lubricants/Solvents
Other Equipment-Preventative Maintenance
Master Tech Shop CDs
Parts & Repair Manuals
Metal Products
Uniforms/Safety - Fleet
Uniforms/Safety Shoes/Protective Equp
Support Equipment - Fleet
Marine Equipment VMF
Other Fleet Maintenance
Licenses - CDL
Freight - General
29,000
33,000
699
4,600
2,155
34
261
20,000
210
2,856
1,199
1,726
4,281
67,060
3,660
159
2,537
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
2.20
2.00
2.00
2.00
.10
2.00
2.15
.15
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$62,699
$6,755
$295
$20,210
$2,856
$2,925
$75,001
$159
1.00
1.00
.20
1.00
1.00
1.00
1.00
1.00
1.00
.10
1.00
1.00
.15
1.00
1.00
.15
.38
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5010170400
5010170400
5211174000
5110171100
5211174000
5111172000
5211174000
5010170400
5110171100
5311176000
5110171100
5111172000
5110171100
5210173100
5211174000
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 99 of 474
OTHER EQUIPMENT MAINTENANCECI04
543800 Oper Expense - FreightTotal -
Amount
.38
Total OTHER EQUIPMENT MAINTENANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$264,739
Item NameQty
$2,537
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 100 of 474
TELEMETRY MAINTENANCECJ05
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530102
530600
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Computer Software Licenses
Cont Serv - Maintenance and Repairs
17039
22564
22565
22569
22567
17823
18393
18585
18675
Telemetry System Maintenance Svcs
LOGGERNET ADMIN SOFTWARE
LOGGERNET ADMIN SOFTWARE UG
LOGGERNET REMOTE SOFTWARE
LOGGERNET REMOTE SOFTWARE UG
Chain Lk/Barb Wire Rep-Nubbin/Taylor
Chain Link Fence for Telemetry Sites
Repair Services - Telemetry Services
Telemetry Sites - Fence Repairs
30,571
4,920
2,750
499
750
1,733
5,141
2,250
50
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
13.28
1.00
14.28
14.28
13.28
13.28
13.28
13.28
13.28
13.28
1.00
14.00
4.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$753,586
$25,000
$59,564
$91,250
$147,347
$13,759
$1,437
$193
$2,776
$4,192
$30,571
$8,919
$9,174
1.00
6.00
5.00
1.00
2.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
202000
202000
202000
202000
5511184600
2212114000
2212114000
2212114000
2212114000
5110171100
5211174000
5211174000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 101 of 474
TELEMETRY MAINTENANCECJ05
530606
531102
540040
541200
541300
541400
541500
541503
Cont Serv - Maint & Repairs - District Works
Cont Serv - Security Services
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Heating Fuel
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
17288
18460
18453
18455
18388
20413
20417
20411
20416
16674
18387
17009
18419
17499
16855
17942
16690
17011
17557
Telemetry Sites-A/C Semi -Annual Maint.
Fire Alarm / Sec Insp - P/S
Fire Alarm/Annual Inspections, FS
Fire Alarm/Monthly Monitoring, FS
Telemetry Site Preventative Maintenance
Oil/Filter, B-74 Telemetry Generators
Oil/Filter, B-90 Telemetry Generators
Oil/Filter, B68 Telemetry Generators
Oil/Filter, B86 Telemetry Generators
Telemetry Sites PM's
Propane for Telemetry
Warehouse Forklift - Propane
Telemetry Site General Maint Exist Fence
Struct Maint Telemetry PM's
Telemetry PM's Tools
Telemetry Site Support Equip Maint
Telemetry PM Parts & Fittings
SCADA batteries sensors misc parts
B-162 WPBFS Telemetry Building Maint.
1,960
2,000
1,000
2,700
190
200
200
500
200
65
9,061
57
1,527
550
500
2,598
364
18,419
1,395
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
3.00
6.00
2.00
1.00
2.00
3.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,960
$5,700
$1,355
$9,118
$1,527
$1,050
$21,381
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
101000
202000
202000
202000
202000
202000
101000
202000
5211174000
5110171100
5110171100
5110171100
5211174000
5310175100
5310175100
5310175100
5310175100
5312177000
5211174000
5511184600
5211174000
5211174000
5312177000
5211174000
5312177000
5511184600
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 102 of 474
TELEMETRY MAINTENANCECJ05
541503
541505
542310
589320
589500
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Memberships, Dues/Fees
Capital Outlay Computer Software
Capital Outlay - Vehicles
17560
17556
17558
17559
17351
16688
17064
22563
22911
B-6 YouthCamp Telemetry Building Maint.
B-66 B-1 Telemetry Building Maint.
B-70 S-5A Telemetry Building Maint.
B-92 ACME Telemetry Building Maint.
Microwave Building Build/Ground Maint
Telemetry Electrical PM's
Fl Society of Certified Public Mgrs HDP
LOGGERNET ADMIN SOFTWARE (CAPITAL)
Van 1T Cargo 2WD w/Laddr Rack repl V1878
1,395
1,395
1,395
1,395
8,446
104
56
1,095
31,900
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
6.00
1.00
1.00
1.00
1.00
Total TELEMETRY MAINTENANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,238,435
Item NameQty
$15,421
$104
$56
$1,095
$31,900
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
101000
101000
101000
5210173100
5210173100
5210173100
5210173100
5211174000
5312177000
5010170300
2212114000
5010170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 103 of 474
C&SF MONITORING & ASSESSMENTCJ06
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530100
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
18426
18973
17040
23906
18377
19445
18429
18430
23522
Loggernet Telemetry Services- External
BCB Hydrologic Maintenance Services
Hydrologic Instrumentation Maint Svcs
SCADA Instrumentation Repair & Upgrade
Engr'ng & Data Documentation SOP
Hydrologic data processing
NEXRAD Data Acquis from SJRWMD
NEXRAD Data Quality Improvement
CIFER Project Manager
47,369
12,787
57,866
12,500
26,286
54,102
63,492
50,600
35,248
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
73.97
2.00
75.97
75.97
4.00
73.97
73.97
73.97
73.97
73.97
73.97
3.00
9.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$4,697,985
$72,000
$364,908
$559,045
$19,917
$854,824
$80,669
$7,986
$1,128
$15,464
$24,283
$244,155
$360,250
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
203000
101000
203000
101000
101000
101000
101000
402000
5511184500
5511184600
5511184600
5511184600
5512185500
5512185500
5512185600
5512185600
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 104 of 474
C&SF MONITORING & ASSESSMENTCJ06
530107
530113
530114
530600
530602
530900
540050
541100
Cont Serv - Computer Consulting Services
Cont Serv - Flow Monitoring Services
Cont Serv - Streamgauging Services
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Professional
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
22848
24230
18396
24231
18382
18446
23895
23896
16041
22489
20363
19448
20631
23479
17052
18375
18697
IT Project Manager
Flow Data Qual Improvement at Culverts
Flow Monitoring Assist Contract South
Flow Rating Improvement for Pumps
Flow and Stage Ntwk Optimization
Streamgauging Asst - C & SF Project
BCB Hydro Monitoring Equip Supplies
BCB Monitoring Equip Maintenance
ADCP and ADFM Calibration and Repair
Autocad Inventor Router Systems Maint
Patent/TM-BiAnnual License Fee-Roboboat
Roboboat Maintenance
LOGGERNET Radio Frequency Upgrades
CIFER-RACU/MOSCAD Replacement
Books and Ref
Books & Reference Materials
Equip - Uniforms/ Safety/ Tools/ Testing
182,480
12,511
10,816
16,889
49,993
31,250
19,158
33,527
10,000
1,136
2,300
2,195
225,000
950,000
586
562
8,596
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
4.00
1.00
3.00
1.00
2.00
2.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$182,480
$90,209
$31,250
$62,685
$1,136
$4,495
$1,175,000
$1,148
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
203000
203000
101000
101000
101000
101000
402000
402000
101000
101000
101000
2214116000
5512185600
5512185600
5512185600
5512185600
5512185600
5313301000
5313301000
5512185600
2210112000
5512185500
5512185500
5511184600
5613222000
5511184100
5512185100
5511184600
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 105 of 474
C&SF MONITORING & ASSESSMENTCJ06
541301
541500
541504
541510
542100
542310
543800
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Computer
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Freight
17061
19132
17025
16037
267
17053
278
18376
21712
21716
21717
19630
19643
16949
18064
16060
16040
22228
22230
22229
Wading Boots/Hippers
Loggernet Telemetry Parts & Supplies
Hydrologic Maintenance Parts & Supplies
Electronic Supplies for Equipment
Fleet/Equipment Maintenance Supplies
Office Computer Supplies
Admin Office Supplies
Administrative Office Supplies
Travel District
Travel Expense
Travel Expense
Travel - District Business
Travel for ADCP Testing and Studies
Am. Society of Agricultural Engrs E&H
American Society of Civil Engineers
American Society of Civil Engineers
Freight for Equip. Calibration & Ins.
FTL USGS GW Core Network
FTL USGS SW Core Network
ORL USGS Evapo - Disney
1,133
43,800
336,700
2,080
3,937
493
4,696
4,320
2,000
200
6,800
600
336
166
1,700
484
5,625
580,595
410,833
21,297
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
2.00
4.00
1.00
2.00
5.00
5.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$9,729
$386,517
$493
$9,016
$9,936
$2,350
$5,625
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
2.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
202000
101000
101000
101000
101000
101000
101000
101000
101000
202000
101000
101001
101000
101001
5512185600
5511184500
5511184600
5512185600
5512185600
5511184100
5511184100
5512185100
5010170300
5511184500
5511184600
5512185500
5512185600
5010170300
5010170300
5010170300
5512185600
5511184100
5511184100
5511184100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 106 of 474
C&SF MONITORING & ASSESSMENTCJ06
545020
589320
589500
Oper Expense - Interagency Federal Matching
Capital Outlay Computer Software
Capital Outlay - Vehicles
22231
22232
22083
20767
22392
22487
22550
24235
ORL USGS Evapo - WCA/ ENP
ORL USGS GW Core Network
ORL USGS SW Core Network
USGS Coop Agrmt GW Monitoring
ET Project - USGS
AUTOCAD INVENTOR ROUTED SYSTEMS SUITE
ANSYS CFD LICENSE
TRUCK, 3/4T, P/U, 4WD, NEW SCADA
21,297
49,180
289,881
36,000
40,000
5,597
30,000
32,000
Total
Total
Total
-
-
-
Amount
8.00
2.00
1.00
Total C&SF MONITORING & ASSESSMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$10,791,363
Item NameQty
$1,449,083
$35,597
$32,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
203000
101000
101000
101000
101000
5511184100
5511184100
5511184100
5511184100
5512185600
2212114000
2213115000
5010170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 107 of 474
AQUATIC PLANT CONTROLCK01
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530104
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Diving Services
22201
19678
22112
22177
22188
22184
22116
22234
Grass Carp Stocking
Trapping Services, Dive
Aerial Spraying Services - C38
Ground/Aerial Spraying - Nubbin Slough
Ground/Aerial Spraying - OKE AOR
Ground/Aerial Spraying - Taylor Creek
Watercraft Spraying Services - C38
WPBFS Aquatic Contract Spraying
140,000
1,530
52,000
15,585
157,820
1,173
15,400
50,632
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
49.40
6.15
55.55
55.55
2.35
49.40
49.40
49.40
49.40
49.40
49.40
1.00
.17
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,572,408
$73,500
$204,078
$312,641
$10,278
$578,374
$54,765
$5,344
$719
$10,335
$15,476
$140,000
$1,530
1.00
.17
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
206000
202000
202000
202000
206000
202000
5415182000
5310175100
5110171100
5110171100
5110171100
5110171100
5110171100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 108 of 474
AQUATIC PLANT CONTROLCK01
530300
530400
530600
530608
530611
Cont Serv - Aquatic Spraying
Cont Serv - Mechanical Aquatic Harvesting
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
22142
23889
22149
22145
18577
19488
19489
18406
18405
271
16164
23991
18579
18408
18573
15562
16881
20432
18505
22
23996
24
16118
18578
18661
CLE AOR Ground/Aerial Spray Svc
Exotic Mgmt - BCB Canal - Aquatic
Ground Spraying Support (FWC)
Mechanical Harvesting Services
Parts, Brakes Cleaner/Hazardous Waste
Contract Weed Barrier Removal & Install
Hyacinth Traps
Hyacinth Barriers-Construction
Hyacinth and Boat Barriers Install
Fire Extinguishers, Tow Boats
Oil Changes - Light/Med Equip
Maint & Repair Med/Light Vehicles
Vehicle PM Outsource
Oil Change Contract
PM Contract for Light Vehicle (Veg)
Outsource Repairs Fleet Equip - ongoing
PM's for Light, Medium, Heavy vehicles
Towing
Fleet Oil Changes
Support Equipment Repairs - Veg.
Maint & Repair small equip, chainsaws
Maint.& Repair Other Equipment
Shop - Veg. Mgmt. H/L Equip. Maint.
Shop Cleaners - Rags
Shop Towels
28,608
112,500
37,200
74,000
600
10,000
8,387
17,319
454
1,040
4,384
3,000
3,120
699
281
10,374
3,569
1,204
917
5,682
3,000
3,617
2,080
1,000
612
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
9.00
1.00
6.00
5.65
3.10
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$470,918
$74,000
$37,800
$27,548
$14,379
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
.44
.33
.33
.35
1.00
1.00
.10
1.00
1.00
.34
202000
203000
206000
206000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5211174000
5313301000
5415182000
5415182000
5111172000
5210173100
5210173100
5211174000
5211174000
5310175100
5110171100
5111172000
5111172000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5110171100
5111172000
5311176000
5312177000
5111172000
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 109 of 474
AQUATIC PLANT CONTROLCK01
531100
531103
540010
540030
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
197
17327
17295
155
63
16123
16124
22053
22131
22133
22058
22066
18554
17317
264
70
16159
18098
22198
22197
16179
17332
160
18669
118
16181
24004
17347
Industrial Waste Disposal
Waste Disposal Services
Waste Disposal Services(tire,debris etc)
Waste Disposal
Waste Disposal
Canal Levee Mechanical Weed Removal
Maint. Shop Waste Disposal
Veg. Mgmt. - Kissimmee River & L63N
Veg. Mmgt. - District Canal Systems
Veg. Mmgt. - Nubbin/Taylor
Chemicals - Reimburseable
St. Cloud Chemcials
WPBFS Aquatic Chemicals
Control Aquatic Plants In Canals
Chemicals
Chemicals
Canal/Levee Aquatic Chemicals
Aquatic Herbicides
Chemcials for Kissimmee Basin Area
Chemicals for Aquatic Plant Control
Fuel - Veg. Mgmt.
Gasoline/Diesel Fuel
Fuel
Gasoline / Diesel Fuel
Fuel
Oil/Hydraulic Fluid
Oil/Lubricants/Solvents
Oil/Lubricants/Solvents
386
863
369
65,976
4,408
6,156
1,475
100,000
68,704
12,644
175,000
130,000
40,000
68,884
60,775
20,800
50,764
250,000
46,090
32,264
900
21,600
49,524
21,264
10,817
1,066
125
551
Total
Total
Total
Total
-
-
-
-
Amount
1.34
3.43
12.11
1.84
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,612
$79,633
$1,055,925
$104,105
.20
1.00
.13
.70
.20
1.00
.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.71
.40
1.00
1.00
1.00
1.00
1.00
.15
.45
.10
.14
.13
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
206000
202000
202000
206000
206000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
5312177000
5110171100
5110171100
5110171100
5111172000
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5415182000
5415182000
5110171100
5111172000
5310175100
5311176000
5312177000
5110171100
5111172000
5111172000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 110 of 474
AQUATIC PLANT CONTROLCK01
540040
540050
541100
541300
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Construction Materials
24009
17316
161
69
16131
16837
174
86
16241
17272
17365
15967
260
16192
16218
17508
17875
17429
172
81
16721
17882
16815
17534
175
89
16246
Oil/Lubricants/Solvents
Vegetation Equipment-Preventative Maint.
Oil/Lube/Solvents
Oil/Lubricants/Solvents
Shop - Oil/Lubes for Equip Cycle PM's
Tires & Tubes
Tires & Tubes
Tires and Tubes
Shop- Veg Mg Tires/Tubes Lt Veh/Sm Equip
Training Manuals
Books & Reference Materials
Books & Reference Materials
Xeriscape Publications
Lumber - Dump Trucks/Equipment Trailers
Metal - HE Repairs/Trailers/Airboats
Lumber & Wood Products
Metal Products
Lumber and Wood Products
Metal Products
Lumber & Wood Products
Veg. Mgmt - Towboat Hull Refurbishment
Uniforms/Safety - Veg. Mgmt.
Uniforms/Safety Shoes/Protective Equipm
Uniforms
Uniforms/Safety Shoes/Protect. Equip
Uniforms/Safety Shoes/Protective Equip.
Veg. Mgmt - Safety Shoe Reimbursements
375
521
2,859
1,954
981
2,291
7,193
5,489
1,364
230
150
398
5,684
246
261
208
778
538
5,953
2,700
450
2,698
4,160
2,946
4,025
1,404
150
Total
Total
Total
Total
-
-
-
-
Amount
5.71
2.70
3.57
4.62
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$8,432
$16,337
$6,462
$11,134
1.00
1.00
.28
.30
1.00
1.00
.35
.35
1.00
1.00
1.00
.57
1.00
.15
.20
1.00
1.00
.10
.57
.60
1.00
1.00
1.00
.39
.43
.20
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5111172000
5211174000
5310175100
5311176000
5312177000
5111172000
5310175100
5311176000
5312177000
5110171100
5111172000
5310175100
5415182000
5110171100
5110171100
5111172000
5111172000
5211174000
5310175100
5311176000
5312177000
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 111 of 474
AQUATIC PLANT CONTROLCK01
541301
541400
541500
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
16248
191
16847
17483
14777
84
17672
190
17023
17020
17416
17494
18639
17375
18668
166
77
17670
16208
16207
24021
23899
15554
24016
16760
17323
163
74
16238
16176
Veg. Mgmt. - Protective Safety Gear
Uniforms/Safety Shoes
Small Tools, Equipment & Gauges
Shop-Equip Cycle PM's/Repairs
Small Tools, Equipment & Gauges
Small Tools, Equipment & Gauges
Veg. Mgmt - Mechanical Weed Removal
Small Tools, Equipment & Gauges
Ribbon Barriers
Support Equipment - Vegetation
Parts, Supplies & Expense - Other Equipm
Cables and Clamps for Weed Barriers
Tuff Boom
Aquatic Support Equipment Materials
Boat tops, repair/replacemen (Tow boats)
Parts, Supplies, & Exp. - Support Equip
Parts,Supplies & Expense-Other Equip
Spray Equipment Repairs
Veg. Mgmt - Towboat Parts & Fittings
Vegetation Mgmt - Towboat Supplies
New Rigging for outboards
Parts & Supplies - Other Equipment
Support Equipment - Fleet
Parts, Supplies & Expense - Fleet
Aquatic Plant Control Equipment VMF
Aquatic Fleet Maintenance
Fleet Parts
Parts, Supplies & Expense - Fleet
Shop - Equip Cycle PM's/Repairs
Shop - Veg. Mgmt. - P/S/EX Equip Maint.
300
1,000
2,113
300
4,727
1,714
350
4,000
6,303
21,697
6,448
2,910
20,000
3,608
1,200
8,000
7,675
225
216
162
1,000
7,000
12,555
13,915
27,040
5,645
40,996
16,198
300
3,189
Total
Total
Total
-
-
-
Amount
6.02
3.64
12.40
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$16,683
$13,204
$86,444
1.00
1.00
1.00
.25
.29
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
.20
1.00
1.00
1.00
1.00
1.00
.44
1.00
1.00
1.00
.35
.35
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5415182000
5111172000
5211174000
5310175100
5311176000
5312177000
5415182000
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5310175100
5311176000
5312177000
5312177000
5312177000
5313301000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 112 of 474
AQUATIC PLANT CONTROLCK01
541502
541503
541507
541510
541600
542100
542400
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Professional Licences
17385
20420
75
17434
17310
188
17443
17451
17405
127
19849
189
16819
18472
19801
19689
19655
19797
195
14737
18610
270
Parts, Supplies & Expense - Buildings &
Buildings & Grounds Supplies
Parts,Supplies & Expense -Building & Gr
Parts, Supplies & Expense - Photographic
Photographic Services
Photographic Expenses
Parts, Supplies & Expense - Office
Parts, Supplies & Expense - Printers
Office Supplies
Field Station Office Supplies
P/S/EX: Photo - Canal Levee Projects
Office Supplies
Rent/Lease - Equipment
Travel - District Business (Non-Training
Travel Expense
Travel
Travel-District Business (Non-Training)
Travel - District Business
Licenses - CDL
CDL License
CDL
CDL Licenses
1,025
1,560
1,894
250
250
500
520
650
700
190
200
2,000
1,182
150
95
500
175
2,072
157
312
417
400
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
6.14
1.20
2.50
1.95
1.00
2.53
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$119,838
$4,479
$1,000
$4,260
$1,182
$2,992
1.00
.10
.10
1.00
.50
1.00
.20
.25
.20
.10
.20
1.00
1.00
1.00
.19
.25
.35
.74
.15
1.00
1.00
.40
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5111172000
5310175100
5311176000
5111172000
5111172000
5415182000
5111172000
5111172000
5211174000
5312177000
5312177000
5415182000
5111172000
5111172000
5211174000
5310175100
5311176000
5415182000
5110171100
5111172000
5210173100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 113 of 474
AQUATIC PLANT CONTROLCK01
542400
543600
543800
589300
589500
Oper Expense - Professional Licences
Oper Expense - Postage
Oper Expense - Freight
Capital Outlay - Equipment
Capital Outlay - Vehicles
20697
18695
164
58
170
157
65
16257
23903
23904
22882
22924
22928
22940
22919
22912
23037
22926
CDL License Reimbursements - Veg. Mgmt.
Professional Licenses - CDL
Postage
Freight
Freight
Freight
Freight
Shop - Veg. Mgmt - Freight Charges
40HP Outboard Motor Replacement
9HP Outboard Motor Replacement
Crane 60Ton Hydraulic Trk Mtd repl V0325
Towboat 20FT repl V1066
Trailer 30T Traveling Axle repl V0670
Trailer Cargo Encl Sngle Axle repl V1546
Truck 3/4T Pickup 4WD repl V1908
Truck 3/4T Pickup 4WD repl V1940
Truck 3/4T Pickup 4WD repl V2070
Truck 3/4T Pickup EC 4WD repl V1661
50
51
60
700
638
3,500
910
260
4,000
2,000
700,600
196,560
35,000
7,000
31,819
31,819
31,819
31,819
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.81
.20
2.10
2.00
8.00
Total AQUATIC PLANT CONTROL
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$7,217,706
Item NameQty
$1,387
$60
$6,008
$6,000
$1,066,436
1.00
.26
.20
.25
.10
.50
.25
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
203000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5313301000
5211174000
5111172000
5211174000
5310175100
5311176000
5312177000
5313301000
5313301000
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 114 of 474
BIOCONTROL EXOTIC PLANTCK02
510100
520900
521010
521110
521120
521130
521140
521150
521160
545020
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
2
186
3
USDA Melaleuca Control - Research
USDA Climbing Fern Biocontrol - Research
Brazilian Pepper Biocontrol
150,000
150,000
125,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
2.00
1.00
Total BIOCONTROL EXOTIC PLANT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$467,160
Item NameQty
$31,026
$2,374
$3,636
$4,438
$415
$43
$6
$84
$138
$300,000
$125,000
1.00
1.00
1.00
202000
202000
202000
5415182000
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 115 of 474
TERRESTRIAL PLANT CONTROLCK03
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
22174
22186
22180
22194
22193
22147
22162
22238
22239
22181
22159
22175
Ground/Aerial Spraying - Nubbin Slough
Ground/Aerial Spraying - OKE AOR
Ground/Aerial Spraying - Talyor Creek
G700 Contract Terrestrial Spraying
KIS AOR Aerial/Ground Spraying
CLE AOR Ground/Aerial Spraying Svc
MIA AOR Ground Aerial Spraying
HOM AOR Aerial/Ground Spraying
HOM Impoundment Ground/Aerial Spraying
FTL Contractual Terrestrial Spraying
Invasive Grasses Aerial Services FWC
Invasive Grasses Spraying Svcs FWC MR
27,708
145,680
10,559
924
102,368
114,432
73,521
81,398
18,408
60,450
246,638
6,330
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
8.90
3.00
11.90
11.90
.10
8.90
8.90
8.90
8.90
8.90
8.90
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$507,785
$37,174
$41,688
$63,870
$398
$99,604
$9,325
$966
$139
$1,860
$2,963
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
206000
206000
5110171100
5110171100
5110171100
5111172000
5111172000
5211174000
5310175100
5311176000
5311176000
5312177000
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 116 of 474
TERRESTRIAL PLANT CONTROLCK03
530300
530301
530608
540010
540050
541502
542100
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - District Travel
19446
22235
18089
18407
19802
16848
22135
17354
22195
18553
22155
264
70
22183
18097
22160
16808
16853
17331
17524
163
19655
Terrestrial Spraying Service
WPBFS AOR Terrestrial Spraying Service
Exotic Mgmt - BCB Canal - Terrestrial
Oil Change Contract
Vegetation Mgmt Fleet Oil Samples
Veg. Mgmt. - Nubbin/Taylor
Veg. Mgmt. - Terrestrial
Chemicals
G700 Terrestrial
WPBFS Terrestrial Chemicals
Control Terrestrial Plants R/W & St
Chemicals
Chemicals
Canal/Levee Terrestrial Chemicals
Terrestrial herbicides
Invasive Grasses Chemical (FWC)
Tires - Heavy Equipment
Heavy, Light & Other Equip. Repairs
Terrestrial-Fleet Maintenance
Vegetation Maint - Tires & Tubes
Fleet Parts
Travel-District Business (Non-Training)
5,000
69,790
12,500
699
200
5,408
50,000
121,225
1,848
40,178
65,738
24,824
31,200
77,156
50,000
530,100
1,751
11,009
6,987
1,712
17,570
50
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
12.00
3.00
1.50
9.89
1.00
3.15
.10
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$888,416
$87,290
$899
$997,677
$1,751
$37,278
$50
1.00
1.00
1.00
.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.29
.60
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.15
.10
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
206000
202000
202000
202000
202000
202000
202000
5210173100
5210173100
5313301000
5211174000
5211174000
5110171100
5110171100
5111172000
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5415182000
5110171100
5110171100
5211174000
5211174000
5310175100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 117 of 474
TERRESTRIAL PLANT CONTROLCK03
542400
545040
589500
Oper Expense - Professional Licences
Oper Expense - Interagency Public Univ
Capital Outlay - Vehicles
17540
16070
22891
22892
23036
CDL License
Lygodium (Public University) Research
Airboat 16FT repl V1741
Trailer for AB1741 Tandem Axle replV1742
Truck, 3/4T Pickup, CC 4WD repl V1844
174
60,000
45,000
5,194
31,819
Total
Total
Total
-
-
-
Amount
.20
1.00
3.00
Total TERRESTRIAL PLANT CONTROL
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,921,320
Item NameQty
$174
$60,000
$82,013
.20
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
5211174000
5415182000
5010170400
5010170400
5010170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 118 of 474
EXOTIC ANIMAL MANAGEMENTCK05
530100 Cont Serv - External Provider
22200 Exotic Snake Mgmt 146,500
Total -
Amount
1.00
Total EXOTIC ANIMAL MANAGEMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$146,500
Item NameQty
$146,500
1.00 202000 5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 119 of 474
PUBLIC USECL01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
23601
21964
R/B - C-11 Recreation Trail Phase II
C-18/S-46 Restoration Downstream
60,238
10,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
1.00
1.00
Total PUBLIC USE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$82,629
Item NameQty
$9,305
$712
$1,091
$1,110
$104
$11
$2
$21
$35
$60,238
$10,000
1.00
1.00
205001
211000
4219333000
5415182200
Fund FundCenter
OPERATIONS & MAINTENANCE
74
NR
Fund Prg Grant
100124
NR
Page: 120 of 474
PERMITTINGCL03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530202
530608
530900
540050
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Surveying Services
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Professional
Oper Expense - Inventory Parts and Supplies
20704
20380
19889
19890
19891
19893
19895
17262
ROW Control Surveys
Light Vehicle Repairs
C-18/C-51 Exotic Control
R/W Support for Dist. Projects
Records Preparation/Records Retention
Security Services C-23 North ROW
Title Services/other County Records
Tires - Fleet Vehicles
25,000
3,000
10,000
1,000
10,000
4,000
7,000
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
14.10
14.10
14.10
14.10
14.10
14.10
14.10
14.10
14.10
1.00
1.00
5.00
.50
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$760,418
$58,169
$89,124
$160,703
$15,111
$1,524
$209
$2,950
$4,500
$25,000
$3,000
$32,000
$500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
203000
202000
202000
202000
202000
202000
202000
202000
5415182200
5110171100
5415182200
5415182200
5415182200
5415182200
5415182200
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 121 of 474
PERMITTINGCL03
541301
541500
541502
541504
541510
543301
543600
543700
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Computer
Oper Expense - Parts,Supp - Office
Oper Expense - Permits & Fees
Oper Expense - Postage
Oper Expense - Utilities
19894
19897
20412
22494
22491
103
20801
198
22545
Uniforms
Parts Supplies and Other Equipment
Light & Other Equipment Repairs
VPN Token
Air Card
Photographic Services
Permits & Fees
Postage
Air Card Service
300
300
2,000
1,500
800
25
1,000
250
5,760
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
23.00
.25
1.00
.50
8.00
Total PERMITTING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,165,143
Item NameQty
$300
$300
$2,000
$2,300
$25
$1,000
$250
$5,760
1.00
1.00
1.00
15.00
8.00
.25
1.00
.50
8.00
202000
202000
202000
202000
202000
202000
203000
202000
202000
5415182200
5415182200
5110171100
2212114000
2214116000
5312177000
5415182200
5110171100
2214116000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 122 of 474
COMPLIANCE/ENFORCEMENTCL04
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
541510
542100
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
19901
19900
19902
19903
Small Tools Equipment Gauges
Office Supplies
Travel District Business
Dues & Memberships - ROW
500
4,500
383
250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.40
8.40
8.40
8.40
8.40
8.40
8.40
8.40
8.40
1.00
1.00
1.00
1.00
Total COMPLIANCE/ENFORCEMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$671,563
Item NameQty
$463,835
$35,485
$54,364
$97,463
$9,206
$905
$130
$1,754
$2,788
$500
$4,500
$383
$250
1.00
1.00
1.00
1.00
202000
202000
202000
202000
5415182200
5415182200
5415182200
5010170300
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 123 of 474
GENERAL MAINTENANCECO03
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530404
530405
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
20391
17390
18509
18092
19470
B-39 Annual Truck Lift Inspections
WPBFS Lawn Maintenance
Mowing/ Field/ Pump Station
Maint & Repair Svcs - Bldg & Grounds
Fire Alarm Monitoring/Maint Inspect
609
14,234
24,228
6,000
6,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
18.70
2.30
21.00
21.00
.60
18.70
18.70
18.70
18.70
18.70
18.70
1.00
3.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$935,769
$18,984
$73,044
$111,900
$2,513
$214,310
$20,193
$2,023
$267
$3,909
$5,817
$609
$44,462
$6,500
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
203000
202000
5211174000
5210173100
5311176000
5313301000
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 124 of 474
GENERAL MAINTENANCECO03
530600
530608
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
15980
16666
18580
18583
18584
18586
19464
17402
16107
16108
19490
18517
17869
18557
17267
17275
18401
17276
18558
18563
18582
20399
20409
17054
16121
18676
18677
19708
18679
18589
18407
18505
32
Facility Maintenance & Repair Contract
Fuel Sentry/Pump Repairs
Backflow Maint Inspection
Fire Alarm Inspections
Fire Alarm Monitoring
Fire Extinguisher Maint
Annual Fire Extinguisher Service
Field Station Locks & Keys Replacement
Fire Rescue Inspection
Fire Sprinkler Maintenance
Landscape WPBFS
WPBFS General Carpentry Services
Annual Fire Extinguisher Insp Field Stat
Entrance Door Maintenance/Repair
Facility Repair Services
Field Station Building Structure Repairs
Field Station Fuel Tank Manager Repair
Fire Alarm Inspections/Monitoring
Garage Door Maintenance/Repairs
Overhead Crane Repairs - Field Station
Quarterly Maint/Insp of Auto Entr Gates
S-310 Fire Station Refurbishment
Outsource Repairs, General Maintenance
A/C Yearly Maintenance - B225/B226
F/S Fire Alarm Repair Services
Fire Alarm Inspections
Fire Alarm Monitoring
Plumbing Repairs - B225/B226
Sealing/Powder Coating - B225/B226
Vehicle PM Outsource
Oil Change Contract
Fleet Oil Changes
Refrig Repairs- A/C, Ice Machines
36,023
2,640
140
800
2,640
1,591
5,500
1,000
1,000
1,664
3,500
4,000
220
1,408
3,986
2,208
4,725
3,073
1,408
1,700
1,760
25,000
2,620
3,120
400
400
1,720
1,560
2,080
987
699
918
5,820
Total
Total
-
-
Amount
29.00
1.85
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$117,886
$2,604
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
.35
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5111172000
5111172000
5111172000
5111172000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5310175100
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5111172000
5211174000
5311176000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 125 of 474
GENERAL MAINTENANCECO03
530611
530700
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
31
20361
17397
17399
17855
19482
17840
19495
19496
17868
17841
18561
17863
18603
17660
24
16664
18604
18443
18462
17012
18581
17314
20426
24000
19487
19465
19492
17290
18400
20393
17248
18664
Vehicle Wash Facility
SCFS AC Maintenance
A/C Repairs WPBFS/PS
Garage Door Maintenance/Repair
WPBFS & PS A/C Maint.Plan
WPBFS A/C Service
WPBFS Electric Motor Repair/Replace
WPBFS Ice Machines Maintenance Schedule
WPBFS Ice Machines Repairs
A/C Monthly/Quarterly Maintenance
B-108 Ice Machine Semi Annual Maint
Ice Machine Repairs
S-310 Quarterly A/C Maint
Semi-Annual Ice Machine Maintenance
Outsource Repairs
Maint.& Repair Other Equipment
Shop - Gen. Maint. H/L Equip Maint.
Water Cooler Rental-Field Station
Bottled Water
Fire Extinguisher Services
Pest Control
Bottled Water Services (Office)
SCFS Janitorial Services
SCFS Vehicle Wash Maintenance
Shop Cleaners - Rags
Bottled Water
Car Wash Maintenance
Pest Control WPBFS/Pump Stations
Clean Admin Office Carpet Twice Annually
Field Station Bottled Water
Field Station Parking Lot Expansion
Pest Control - Spraying Services
Building Repairs (F/S)
4,500
16,000
7,500
1,919
6,000
2,000
1,000
1,500
2,222
5,100
1,000
1,535
360
500
1,350
3,617
520
240
1,000
2,691
3,000
700
9,194
8,000
250
2,060
8,000
3,786
850
985
18,734
1,882
3,000
Total
Total
-
-
Amount
17.10
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$62,443
$240
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5310175100
5311176000
5312177000
5211174000
5110171100
5110171100
5110171100
5111172000
5111172000
5111172000
5111172000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 126 of 474
GENERAL MAINTENANCECO03
531100
531101
531102
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
Cont Serv - Security Services
18654
62
33
18504
14
19705
19707
196
150
17291
154
110
18681
18680
18275
16665
18538
18541
18545
18660
18516
18513
18512
16120
16119
18091
18094
15971
17324
19494
Floor Mats
Janitorial Services
Maintenance/Repair, Bldgs & Grounds
Mats
Pest Control
Bottled Water - Field Station
Shop Cleaning Services- Towels/Rugs-B226
Janitorial Services - F/S
Janitorial Services WPBFS
Janitorial Services for Field Station
Janitorial Services - ongoing
Janitorial Services
Janitorial Services - Carpet & Tile
Janitorial Services - Window Cleaning
Janitorial Services
Security
Alarm Panel Maintenance
Fire Alarm Inspection, Yearly
Fire Alarm Monitoring, Monthly
Security Fire Monitoring, Monthly
Fire Alarm Inspection
Fire Alarm Monitoring
Fire Alarm Panel Guarantee
F/S Fire Alarm Inspection/Monitoring Fee
F/S Fire Sprinkler Inspections
Fire Alarm Inspections
Security Services - Alarm
Dumpster Service - F/S
Waste Disposal Services
Solid Waste Authority Assessment
1,800
6,760
520
2,000
541
876
4,000
19,862
19,788
25,500
15,750
20,000
5,000
1,400
5,000
54,163
600
200
540
2,000
216
1,186
416
1,400
1,200
600
2,000
4,244
2,704
33,000
Total
Total
Total
-
-
-
Amount
22.00
8.00
12.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$80,629
$112,300
$64,521
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
5310175100
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5110171100
5210173100
5211174000
5310175100
5312177000
5312177000
5312177000
5313301000
5010170300
5310175100
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5312177000
5312177000
5313301000
5313301000
5110171100
5111172000
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 127 of 474
GENERAL MAINTENANCECO03
531103
540010
540030
540040
540050
541100
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
151
17293
155
63
16124
18095
16168
17332
160
18669
17349
24011
24006
17304
69
85
17348
174
17103
86
18694
15968
72
Waste Disposal Services
Hazardous Waste Disposal(oils, chem etc)
Waste Disposal
Waste Disposal
Maint. Shop Waste Disposal
Waste Disposal Services
General Maint - Pesticide Treatments
Gasoline/Diesel Fuel
Fuel
Gasoline / Diesel Fuel
Oil/Lubricants/Solvents
Oil/Lubricants/Solvents
Oil/Lubricants/Solvents
Field Station-Equipment Prevent. Maint.
Oil/Lubricants/Solvents
Tires & Tubes
Field Station-Misc Materials
Tires & Tubes
Water Filters
Tires and Tubes
Tires & Tubes - General Maintenance
Subscriptions & Newspapers
Subscriptions & Newspapers
14,000
2,122
9,425
6,612
1,474
5,000
624
14,400
14,306
21,262
108
375
125
885
651
1,145
16,329
2,055
1,664
1,568
1,000
144
200
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
6.60
1.00
.33
4.10
4.20
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$78,581
$624
$49,968
$2,144
$23,761
$344
1.00
1.00
.10
.30
.20
1.00
1.00
.10
.13
.10
1.00
1.00
1.00
1.00
.10
1.00
1.00
.10
1.00
.10
1.00
1.00
1.00
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5312177000
5111172000
5310175100
5311176000
5111172000
5111172000
5111172000
5211174000
5311176000
5111172000
5211174000
5310175100
5310175100
5311176000
5313301000
5310175100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 128 of 474
GENERAL MAINTENANCECO03
541200
541300
541301
541400
Oper Expense - Heating Fuel
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
18385
15977
20431
17481
24013
17632
17415
17429
17438
169
171
172
79
80
81
83
16816
17534
89
16253
16244
18114
16835
14777
84
16229
17418
17382
Propane for Field Station
Lumber - General Maintenance Repairs
Fencing Materials
Lumber & Wood Products
Metal Products
WPBFS Lumber
General Maint of Existing Fences
Lumber and Wood Products
Material For Fabrication
Fencing Materials
Lumber & Wood Products
Metal Products
Culvert Pipe/Concrete Products
Fencing Materials
Lumber & Wood Products
Metal Products
Uniforms/Safety Shoes/Protective Equip
Uniforms
Uniforms/Safety Shoes/Protective Equip.
Gen. Maint. - Protective Safety Gear
Stores - Safety Shoe Reimbursements
Uniforms/Safety Shoes/Protect Equip
Small Tools, Equipment & Gauges
Small Tools, Equipment & Gauges
Small Tools, Equipment & Gauges
B225/226 PM saw,multimeter,drill battery
Parts, Supplies & Expense - Other Equipm
Field Station Support Equipment Material
9,061
2,427
1,000
468
779
1,200
1,400
3,175
3,147
1,248
2,109
1,462
1,000
750
450
2,856
520
1,888
1,404
900
150
1,000
626
3,097
5,999
500
3,200
8,507
Total
Total
Total
Total
-
-
-
-
Amount
1.00
9.46
3.95
2.54
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$9,061
$23,471
$5,862
$10,222
1.00
1.00
1.00
.30
1.00
1.00
1.00
.59
.23
.60
.65
.14
1.00
.75
.10
.10
.50
.25
.20
1.00
1.00
1.00
1.00
.19
.35
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
5211174000
5110171100
5111172000
5111172000
5111172000
5210173100
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5111172000
5211174000
5311176000
5312177000
5312177000
5313301000
5111172000
5310175100
5311176000
5312177000
5111172000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 129 of 474
GENERAL MAINTENANCECO03
541500
541501
541502
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
18665
166
77
17539
17067
162
73
18100
24018
74
16687
208
16675
17388
17504
17507
17561
20420
20421
75
16195
125
16194
16173
16845
16197
17657
16193
16196
16844
16172
Abbloy Locks
Parts, Supplies, & Exp. - Support Equip
Parts,Supplies & Expense-Other Equip
Parts, Supplies & Expense - Agricultural
WPBFS AOR Sod & Seed
Agriculture Supplies
Parts,Supplies & Expenses-Agricultural
Parts, Supplies, & Expense Agriculture
Parts, Supplies & Expense - Fleet
Parts, Supplies & Expense - Fleet
Shop - Gen. Maint P/S/EX Equip Maint.
Building/Grounds Maint - F/S
Building/Grounds Maint - Struc/Telemetry
Parts, Supplies & Expense - Building &
WPBFS Facility Maintenance
WPBFS Parts/Fittings
WPBFS Parts/Supplies Buildings/Grounds
Buildings & Grounds Supplies
Paint
Parts,Supplies & Expense -Building & Gr
B-226 Exhaust Fan System Maint.
B-226 HVAC Filters Replacements
B-226 Ice Machine Filter Replacements
B-226 Xeriscaping
B225 Cabinet/Shelving Construction
B225 Electric Gates PM
B225 Lighting
B225/B226 Air Conditioner Filter Repl.
B225/B226 Painting/Wall Repairs
B225/B226 Plumbing Supplies
B226 - Mulch
3,500
10,000
9,594
450
3,500
1,144
600
5,305
4,650
4,628
3,189
16,307
5,000
1,855
11,000
1,867
12,000
3,588
5,000
4,734
100
1,500
150
1,000
60
50
931
500
500
150
500
Total
Total
Total
-
-
-
Amount
3.50
3.25
2.10
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$34,801
$10,999
$12,467
1.00
.25
.25
.50
1.00
.55
.20
1.00
1.00
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.23
1.00
.25
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5310175100
5310175100
5311176000
5111172000
5210173100
5310175100
5311176000
5313301000
5111172000
5311176000
5312177000
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5310175100
5310175100
5311176000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 130 of 474
GENERAL MAINTENANCECO03
541503
541505
541507
541510
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
16846
16843
16201
16202
19749
17063
17392
17562
17921
17360
165
76
17437
17443
17946
17405
17406
168
167
17051
78
17035
127
17076
88
17538
177
90
B226 Lighting
B226 Overhead Bay Doors Motor Repairs
B226 Overhead Bay Doors Repairs
B226 Security Camera PM's
Parts, Supplies & Expense-Bldgs/Grounds
Electrical PM - FS Buildings
Parts, Supplies & Expense - Electrical
WPBFS AOR Electrical Parts and Fittings
WPBFS Electric Motor Repair/Replace
Field Station Electricial Supplies
Electrical Supplies
Parts, Supplies & Expense - Electrical
Parts, Supplies & Expense - Photographic
Parts, Supplies & Expense - Office
Cartridges for Plotter
Office Supplies
Printer Cartridges
Office Supplies
Printer Cartridges
Printer Cartridges
Parts, Supplies & Expense - Office
Printer Cartridges
Field Station Office Supplies
Printer Supplies/Diskettes
Rent/Lease - Equipment
Rent/Lease Equipment Field Station
Rental
Rent/Lease - Equipment
1,040
452
865
811
7,000
5,175
3,052
9,000
1,000
5,684
5,500
3,578
250
520
720
700
560
3,500
250
1,275
5,200
600
380
552
324
1,739
1,000
4,682
Total
Total
Total
Total
-
-
-
-
Amount
23.48
5.14
1.00
7.94
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$76,960
$32,989
$250
$14,257
1.00
1.00
1.00
1.00
1.00
1.00
.50
1.00
1.00
1.00
.44
.20
1.00
.20
1.00
.20
.34
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
1.00
.25
.35
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5312177000
5312177000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5111172000
5111172000
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5311176000
5312177000
5312177000
5111172000
5211174000
5310175100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 131 of 474
GENERAL MAINTENANCECO03
541600
542100
542310
542400
543600
543701
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
Oper Expense - Postage
Oper Expense - Electrical Service
15558
18478
19801
61
17302
164
156
64
114
17014
59
17612
173
158
66
16255
200
60
176
159
67
117
B225/B226 Lift Rentals
Travel -District Business (Non-Training
Travel Expense
Dues and Membership Services - HOM FS
CDL Licenses
Postage
Postage
Postage
Admin - Postage for F/S
Electrical - Field Station
Electrical Service
West Palm Beach Field Station
Electrical Service For Admin Support Fac
Electrical Service
Electrical Service (Home F.S.)
B225/B226 FP&L Service
Water/Sewer - F/S
Water & Sewer Service
Water & Sewer Service For Admin Support
Water & Sewer Service
Water and Sewer
B225/B226 Water & Sewer Service
2,000
150
115
250
310
60
50
310
200
37,100
55,162
100,000
22,072
47,051
32,448
28,102
3,726
8,400
1,623
8,487
2,860
7,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
3.60
1.23
1.00
1.00
3.20
6.88
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$9,745
$265
$250
$310
$620
$321,935
1.00
1.00
.23
1.00
1.00
.20
1.00
1.00
1.00
1.00
1.00
1.00
.88
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5111172000
5211174000
5010170300
5311176000
5211174000
5310175100
5311176000
5312177000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 132 of 474
GENERAL MAINTENANCECO03
543702
543800
Oper Expense - Water/Sewer Service
Oper Expense - Freight
17010
58
65
Freight - General
Freight
Freight
668
700
546
Total
Total
-
-
Amount
6.00
.50
Total GENERAL MAINTENANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,634,819
Item NameQty
$32,096
$1,914
.10
.25
.15
202000
202000
202000
5110171100
5111172000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 133 of 474
WATER MANAGEMENT SYSTEM & NAVD88 CONVERSIONCQ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530107
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Computer Consulting Services
23922
23921
18378
20644
23923
23527
20355
18380
WMS Custom App. Development Spec
WMS Custom App. Development Support Sr
WMS Custom Display Development - Sr
WMS Telvent VIP Maint Agreement
WMS Telvent WO for Customization/Enhance
VDUP Datum Conversion
Water Management Information System
WMSS IT Maintenance, Support, & Escrow
172,425
156,192
156,192
81,120
85,191
2,195,000
279,000
5,682
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.10
2.10
2.10
2.10
2.10
2.10
2.10
2.10
2.10
6.00
2.00
Total WATER MANAGEMENT SYSTEM & NAVD88 CONVERSION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$3,354,336
Item NameQty
$164,729
$12,602
$19,307
$23,300
$2,175
$228
$33
$439
$721
$2,846,120
$284,682
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
402000
101000
101000
5511184700
5511184700
5511184700
5511184700
5511184700
5613222000
5410178000
5511184700
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
100150
NR
NR
Page: 134 of 474
O&M PROGRAM SUPPORTCZ99
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530900
531100
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Professional
Cont Serv - General Maintenance
18490
305
18417
18662
18506
18696
Employment Services
Uniform/Laundry
Sign Contract
Sign Shop Contract
Signage
BCB Field Station - Other
20,000
164,400
5,796
11,400
5,000
600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
28.25
2.00
30.25
30.25
10.10
28.25
28.25
28.25
28.25
28.25
28.25
11.00
1.00
5.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,267,046
$149,000
$184,829
$283,164
$74,949
$374,004
$36,436
$3,051
$443
$5,907
$9,503
$4,769,282
$20,000
$187,196
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
203000
5010170300
5010170300
5211174000
5310175100
5311176000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 135 of 474
O&M PROGRAM SUPPORTCZ99
541100
541301
541400
541507
541510
542000
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
18099
17278
17308
19972
17306
19440
17261
16967
16809
18106
18107
17279
17307
19989
19988
19441
17277
21713
19435
19436
19880
19803
Books & Reference materials
Reference Materials
Safety/Protective Equipment
Small Tools, Equipment & Gauges
Office Supplies Photographic
Parts, Supplies, Printer Cartridges
Printer Cartridges
O&M B-1 Printer Supplies
PARTS & SUPPLIES OFFICE
Parts, Supplies & Exp Office
Toner Cartridges
Office Supplies
Printer Cartridges 3@$75.67=$211
Training & Conferences
Training & Conferences
Travel District Business
Travel Inventory
Travel District
WPBFS AOR Travel
District Travel
District Travel
Travel - District Business
250
930
1,113
250
930
1,000
1,648
2,500
7,000
1,000
300
1,907
211
29,416
24,990
3,500
5,250
500
250
200
3,120
300
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
8.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,180
$1,113
$250
$930
$15,566
$54,406
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
1.00
1.00
1.00
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
101000
202000
202000
101000
202000
202000
203000
202000
5313301000
5611187000
5611187000
5010170000
5611187000
5010170000
5010170000
5010170300
5010170300
5313301000
5313301000
5611187000
5611187000
5010170300
5010170300
5010170000
5010170300
5110171000
5210173000
5310175000
5313301000
5410178000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 136 of 474
O&M PROGRAM SUPPORTCZ99
542100
542310
542400
543301
543600
543701
543702
543800
547000
590020
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
Oper Expense - Permits & Fees
Oper Expense - Postage
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
Oper Expense - Freight
Oper Expense - Self-Insurance Charges
Reserves-Managerial
18238
18237
105
19452
18699
18116
18117
93
17803
17802
23467
23468
23815
O & M Dues and Memberships
O&M Professional Licenses
Permits & Fees
Permits and Fees
Postage
Electric Service
Water & Sewer Services
Freight
Self Insurance Charges
Self Insurance Charges
Hurricane Reserves
Hurricane Reserves - BCB
Managerial Reserves
11,814
17,809
4,016
4,016
500
17,000
1,640
150
76,794
1,687,047
10,000,000
402,611
28,384,766
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
6.50
1.00
1.00
2.00
1.00
1.00
1.00
1.00
2.00
3.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$13,120
$11,814
$17,809
$8,032
$500
$17,000
$1,640
$150
$1,763,841
$38,787,377
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
203000
203000
203000
202000
203000
202000
202000
203000
402000
5010170300
5010170300
5010170300
5010170300
5313301000
5313301000
5313301000
5010170000
9999999999
9999999999
9999999899
9999999899
9999999899
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 137 of 474
O&M PROGRAM SUPPORTCZ99
Amount
Total O&M PROGRAM SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$49,059,538
Item NameQty Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 138 of 474
EAA STA COMPARTMENT B- DESIGN CONSTRUCTIONB509
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530108
530122
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Lab Services
Cont Serv - Science and Tech. Support Services
Oper Expense - Parts,Supp - Laboratory
22745
22747
22858
22742
24215
EAA Compartment B Inorganic Analyses
N - Compartment B Monitoring Q1
N - Compartment B Monitoring Q2-4
EAA Compartment Buildout
FTE CONVERSION - IT EQUIP & SVC
4,000
8,799
26,396
9,500
3,375
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.80
3.80
3.80
.10
3.80
3.80
3.80
3.80
3.80
3.80
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$319,851
$24,470
$37,488
$617
$43,018
$4,040
$411
$61
$795
$1,281
$46,148
$4,000
$35,195
$9,500
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
4511167300
4513169400
4513169400
4511167200
4513169600
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 139 of 474
EAA STA COMPARTMENT B- DESIGN CONSTRUCTIONB509
541600
541900
543700
545010
580720
580800
589340
589500
590020
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - Utilities
Oper Expense - Interagency State of FL
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Water Control Structures
Capital Outlay - Equipment Water Measurement
Capital Outlay - Vehicles
Reserves-Managerial
24216
22700
22746
23638
23954
23953
23661
22768
22767
24218
23941
FTE CONVERSION - HYDROLAB
Air Cards Monthly Service
EAA Compartment B Hg & Organics Analyses
Compartment B
Rec Area Final Design
Rec Area Prelim Design
Compartment B Buildout Construction
N-Field Display Unit
N-Multiparameter Sonde
Van 3/4T (FTE Conversion)
Comp B Reserves
7,600
720
63,000
100,000
175,000
75,000
66,082,722
2,000
5,000
31,310
11,445,081
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
3.00
1.00
2.00
1.00
1.00
Total EAA STA COMPARTMENT B- DESIGN CONSTRUCTION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$78,517,683
Item NameQty
$3,375
$7,600
$720
$63,000
$350,000
$66,082,722
$7,000
$31,310
$11,445,081
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
406000
415000
406000
406000
406000
415000
4513169600
4513169500
4511167300
3315206000
3315206000
3315206000
3314226000
4513169500
4513169500
5010170400
9999999899
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
100079
100079
100079
100079
NR
NR
NR
NR
Page: 140 of 474
EAA STA COMPARTMENT C- DESIGN CONSTRUCTIONB510
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530108
530122
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Lab Services
Cont Serv - Science and Tech. Support Services
Oper Expense - Parts,Supp - Laboratory
22749
22751
22859
22748
24221
EAA Compartment C Inorganics Analyses
N - Compartment C Monitoring Q1
N - Compartment C Monitoring Q2-4
EAA Compartment C Buildout
FTE CONVERSION - IT EQUIP & SVC
4,000
21,230
63,689
6,650
6,750
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.55
3.55
3.55
.10
3.55
3.55
3.55
3.55
3.55
3.55
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$291,478
$22,298
$34,164
$617
$40,248
$3,784
$387
$61
$744
$1,194
$88,006
$4,000
$84,919
$6,650
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
4511167300
4513169400
4513169400
4511167200
4513169700
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 141 of 474
EAA STA COMPARTMENT C- DESIGN CONSTRUCTIONB510
541600
541900
543700
545010
580720
580800
589340
589500
590020
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - Utilities
Oper Expense - Interagency State of FL
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Water Control Structures
Capital Outlay - Equipment Water Measurement
Capital Outlay - Vehicles
Reserves-Managerial
24222
22701
22750
23637
23952
23662
23046
23045
24224
23955
FTE CONVERSION - HYDROLAB
Air Cards Monthly Service
EAA Compartment C Hg & Organics Analyses
Compartment C
Comp C EDC STA Work Orders
Compartment C Buildout Construction
N-Field Display Unit
N-Multiparameter Sonde
Van 3/4T (FTE Conversion)
Comp C Reserves
7,600
1,440
16,000
1,000,000
610,277
33,410,697
4,000
10,000
31,310
360,277
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
2.00
1.00
1.00
2.00
4.00
1.00
1.00
Total EAA STA COMPARTMENT C- DESIGN CONSTRUCTION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$36,036,901
Item NameQty
$6,750
$7,600
$1,440
$16,000
$1,000,000
$34,020,974
$14,000
$31,310
$360,277
1.00
2.00
1.00
1.00
1.00
1.00
2.00
2.00
1.00
1.00
406000
406000
406000
406000
415000
415000
406000
406000
406000
406000
4513169700
4513169700
4511167300
3315206000
3314205000
3314226000
4513169500
4513169500
5010170400
9999999899
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
100080
100080
100080
NR
NR
NR
NR
Page: 142 of 474
ROTENBERGER SUPPLEMENTAL ELECTRIC PUMPSTATIONB530
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Capital Outlay - Water Control Structures
23789
23790
Rotenberger Supp Pump Station
Rotenberger Supp Pump Station
100,000
1,500,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
1.00
1.00
Total ROTENBERGER SUPPLEMENTAL ELECTRIC PUMPSTATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,675,527
Item NameQty
$55,762
$4,266
$6,535
$7,767
$725
$76
$11
$146
$239
$100,000
$1,500,000
1.00
1.00
406000
406000
3314205000
3314205000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
100134
100134
Page: 143 of 474
EXPEDITED PROJECT PROGRAM SUPPORTB599
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530900
541900
560200
560230
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
Oper Expense - Other
Principal - COPS #1
Interest - COPS #1
23069
21368
21367
17790
19191
ProjNet Annual User Fee (Dr. Checks)
CERP 3 Rent
CERP 1 Rent
EFA Acceler 8 Debt Service
EFA Acceler 8 Debt Service
10,758
52,879
57,419
5,367,156
14,123,931
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.20
4.20
4.20
.60
4.20
4.20
4.20
4.20
4.20
4.20
.33
2.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$300,455
$22,986
$35,216
$3,725
$51,723
$4,960
$456
$64
$881
$1,309
$10,758
$110,298
$5,367,156
$14,123,931
.33
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
3315206000
3314205000
3315206000
9999999799
9999999799
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 144 of 474
EXPEDITED PROJECT PROGRAM SUPPORTB599
590020 Reserves-Managerial
23806 EFA Project Reserves 71,000,000
Total -
Amount
1.00
Total EXPEDITED PROJECT PROGRAM SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$91,033,918
Item NameQty
$71,000,000
1.00 406000 9999999899
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 145 of 474
LTP STA O&MBB01
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530600
530900
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
18390
23980
17791
23951
21027
21624
20613
Maintenance & Repair (Survey)
STA 3/4 Levee Repair Program
Survey Control Services
Levee Inspection Program
STA LEvee Inspection Program
STA Structure Inspection Program
Recreation STA Facil & Grnds Maintenance
2,000
130,000
7,000
75,822
122,945
870,000
100,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.35
1.00
2.35
2.35
.10
1.35
1.35
1.35
1.35
1.35
1.35
2.00
4.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$117,143
$56,495
$13,284
$20,351
$754
$15,833
$1,501
$147
$22
$283
$456
$132,000
$1,075,767
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
406000
406000
3510142700
5613222000
3510142700
5613222000
5613222000
5613222000
5415182100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 146 of 474
LTP STA O&MBB01
531100
531102
541100
580800
Cont Serv - General Maintenance
Cont Serv - Security Services
Oper Expense - Books/Subscriptions
Capital Outlay - Water Control Structures
19650
17775
23627
24261
23950
Enhanced Patrol - STA Security
Books & Reference Materials
G-251 Trash Rakes
G250 & G337 Pump Bearing Replacement
STA 1E Telemetry Proj(Grndg & Bonding)
60,000
1,796
909,231
30,000
158,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
.50
3.00
Total LTP STA O&M
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,693,063
Item NameQty
$100,000
$60,000
$1,796
$1,097,231
1.00
.50
1.00
1.00
1.00
406000
406000
406000
406000
406000
5415182100
5611187000
5613222000
5613222000
5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
100337
100330
100332
Page: 147 of 474
CONTAMINATIONBB38
510100
520900
521010
521110
521120
521130
521140
521150
521160
530606
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - District Works
18266
17936
17937
17726
18041
18018
18019
18021
17938
17940
17941
18016
23322
18470
17947
Storage Tank M&R G-201 @ STA-3/4
Storage Tank M&R G-335 @STA-2
Storage Tank M&R G-337 @STA-2
Storage Tank M&R G-349A @STA5
Storage Tank M&R G-349C @ STA-5
Storage Tank M&R G-370 @STA-3/4
Storage Tank M&R G-372 @ STA-3/4
Storage Tank M&R G-409 @STA-6
Storage Tank M&R S-319 @STA-1E
Storage Tank M&R S-361 @STA-1E
Storage Tank M&R S-362 @STA-1E
Storage Tank M&R S-7 @STA-3/4
Compartment C Hzrds Waste Inspn
STA 3/4 Hazardous Waste Inspections
Fuel Analysis CLE @ STA-3/4
600
600
600
600
600
600
600
600
600
600
600
600
517
1,739
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
12.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$16,282
$1,246
$1,908
$2,219
$207
$22
$3
$42
$69
$7,200
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5211174000
5211174000
5611187000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 148 of 474
CONTAMINATIONBB38
530610
531103
Cont Serv - Maint and Repairs Environmental
Cont Serv - Waste Disposal Services
17715
17972
18036
17724
17923
18644
17991
17992
17994
17995
17710
17996
17730
17955
17953
17714
23198
23199
23200
17424
17428
17419
17421
18469
18495
17635
17872
18625
17725
17733
18265
18026
17873
Fuel Analysis WPB @ STA-1E & STA-2
Fuel System Polishing @ STAs
Fuel Tank Inspect G-310 @STA-1W
Fuel Tank Inspect G-335 @STA-2
Fuel Tank Inspect G-337 @STA-2
Fuel Tank Inspect G-349C @ STA-5
Fuel Tank Inspect G-370 @ STA-3/4
Fuel Tank Inspect G-372 @ STA-3/4
Fuel Tank Inspect G-409 @STA-6
Fuel Tank Inspect S-319 @STA-1E
Fuel Tank Inspect S-361 @STA-1E
Fuel Tank Inspect S-362 @STA-1E
Fuel Tank Inspect S-7 @ STA-3/4
Opacity/Visible Emissions Test CLE @STA
Opacity/Visible Emissions Test WPB-STAs
Storage Tank M&R G-310 @STA-1W
Compartment B G-434 Hazardous Disposal
Compartment B G-435 Hazardous Disposal
Compartment B G-436 Hazardous Disposal
G-310 Hazardous Disposal
G-335 Hazardous Disposal
S-319 Hazardous Disposal
S-362 Hazardous Disposal
STA 3/4 Hazardous Waste (oil, chmical)
STA 6-2 Hazardous Waste (oil, chemical)
FL Fee Storage Tank G-310 @ STA-1W
FL Fee Storage Tank G-335 @ STA-2
FL Fee Storage Tank G-337 @ STA-2
FL Fee Storage Tank G-349A&C @STA5
FL Fee Storage Tank G-370 @ STA-3/4
FL Fee Storage Tank G-372 @ STA-3/4
FL Fee Storage Tank G-409 @ STA-6
FL Fee Storage Tank S-319 @ STA-1E
700
13,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
600
671
671
671
2,000
2,000
2,000
2,000
1,507
1,365
175
175
25
75
150
175
50
100
Total
Total
-
-
Amount
19.00
9.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$30,056
$12,885
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 149 of 474
CONTAMINATIONBB38
543301 Oper Expense - Permits & Fees
17712
17748
24024
17713
17931
17727
18035
17932
17934
17957
FL Fee Storage Tank S-361&362 @STA1E
FL Fee Storage Tank S-7 @ STA-3/4
TItle V Air Permit Renewal G-310...
Title V Air Permit G-310 @STA-1W
Title V Air Permit G-335 @STA-2
Title V Air Permit G-370 @STA-3/4
Title V Air Permit G-372 @STA-3/4
Title V Air Permit S-319 @STA-1E
Title V Air Permit S-362 @STA-1E
Title V Air Permit S-7 @STA-3/4
125
50
5,000
250
250
250
250
250
250
250
Total -
Amount
18.00
Total CONTAMINATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$79,989
Item NameQty
$7,850
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 150 of 474
MOVEMENT OF WATERBB41
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530116
530300
530403
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Road Grading Services
Cont Serv - Aquatic Spraying
Cont Serv - Mowing Canals/Levees
23162
23165
23164
23167
23163
23166
Compartment B Contract Grading
Compartment C Contract Grading
Compartment B Contract Spraying
Compartment C Contract Spraying
Compartment B Contract Mowing
Compartment C Contract Mowing
6,360
6,000
10,125
9,225
13,440
14,400
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
12.30
2.00
14.30
14.30
12.30
12.30
12.30
12.30
12.30
12.30
1.00
2.00
2.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$636,657
$77,371
$54,621
$83,688
$136,465
$12,743
$1,333
$190
$2,571
$4,037
$197,420
$12,360
$19,350
$27,840
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 151 of 474
MOVEMENT OF WATERBB41
530404
530600
540030
541600
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Maintenance and Repairs
Oper Expense - Inventory Other Fuels
Oper Expense - Rent/Lease Equipment
23171
21337
23160
15994
20515
17464
20516
22236
23168
17500
17503
17505
17509
17511
14752
16025
14766
17575
17574
24151
23161
16000
16035
17611
17608
17609
18618
Compartment B Lawn Maintenance
G-370/G-372 PS Electrical Repairs
Compartment B Fuel
G-335 Pump Station Fuel
G-337 Fuel
S-319 Fuel
S-361 Fuel
S-362 Fuel
Compartment C Fuel
G-370 Structure Maintenance Fuel Consump
G-372 Structure Maintenance Fuel Consump
G-404 Fuel Consumption
G-409 Fuel Consumption
STA 3/4 Levee Maint Fuel Consumption
STA 5 Levee Maint-Fuel Consumption
STA 5 Struct Maint-Fuel Consumption
STA 6-1 Levee Maint Fuel Consumption
STA 6-2 Levee Maint Fuel Consumption
STA 6-2 Structures Gasoline/Diesel Fuel
NEW - Comp B & C - 3 Desktops - OPS
Compartment B Electric
G-251 - Electricity
G-310 - Electricity
G-335 - Electricity
S-319 - Electricity
S-362 - Electricity
SEAPAGE STA 1 E Electricity
5,612
387,000
137,100
411,226
1,382
443,508
1,255
250,000
122,884
323,818
360,112
90,078
48,900
12,743
2,599
5,849
313
1,114
11,140
4,656
37,160
99,776
99,776
99,776
99,776
99,776
99,776
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
17.00
3.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$5,612
$387,000
$2,224,021
$4,656
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
406000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5613222000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5512185600
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100680
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 152 of 474
MOVEMENT OF WATERBB41
543701
590020
Oper Expense - Electrical Service
Reserves-Managerial
17070
16001
19641
23169
16748
16709
17973
16703
18498
17634
23465
STA 1 E Electrical Control Structures
STA 1 W Structures - Electricity
STA 2 Structures-Electricity
Compartment C Electric
G-370 Seepage Electrical
G-372 Seepage Electrical
G-410 Rotenberger Electrical Services
STA 3/4 Struct Maint Electrical Service
STA 6-2 Pump Station Electrical Service
STA 6-2 Structure Electrical Service
STA O&M Reserves
11,646
361,423
11,646
46,540
90,146
90,141
52,955
37,583
68,793
58,237
3,000,000
Total
Total
-
-
Amount
17.00
1.00
Total MOVEMENT OF WATER
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$8,352,861
Item NameQty
$1,464,926
$3,000,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
9999999899
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 153 of 474
STRUCTURE - PUMP STATIONBB45
510100
511100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530106
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Alligator Protection Services
18529
18528
18530
23170
23231
18458
17102
18599
Alligator Protection Srvs STA 1 E
Alligator Protection Srvs STA 1 W
Alligator Protection Srvs STA 2
Compartment B Alligator Protection
Compartment C Gator Service
Rotenberger Gator Service
Lawn Maintenance Pump Stations
217 Lawn Services-Field Structures
2,000
2,000
2,000
671
383
1,500
16,825
5,250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
29.40
2.00
31.40
31.40
.40
29.40
29.40
29.40
29.40
29.40
29.40
2.00
6.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,555,848
$74,124
$124,696
$191,037
$1,819
$329,605
$30,869
$3,181
$447
$6,149
$9,506
$1,008,323
$8,554
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 154 of 474
STRUCTURE - PUMP STATIONBB45
530404
530405
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
17376
17384
17480
17482
23177
23173
23176
23172
23175
23174
20077
20073
17301
17305
19481
18606
20033
18605
23259
23250
23262
23245
23283
23298
23265
23268
23271
G-370 Pump Station Lawn Service
G-372 Pump Station Lawn Service
G-404 Lawn Services-PS
G-409 Lawn Services-PS
Compartment B Contract Service Maint
Compartment B G-434 Water System Maint
Compartment B G-434 Water System Maint
Compartment B G-436 Water System Maint
Compartment B G-436 Water System Maint
Compartment B Vibration Analysis
G-310 R/O Semi Annual Maint Insp/Service
G-335 R/O Semiannual Maint Insp Service
S-319 Water System Semi Annual Maint Ins
S-362 Water System Semi Annual Maint Ins
Vibration Analysis
217 Annual Fire Extinguisher Insp-Struct
217 Overhead Crane Repairs-PS
Annual Fire Extinguisher Inspections-PS
Compartment C Ann. Fire Extgr Insp Strct
Compartment C Annual Fire Extgr Insp. PS
Compartment C Entrance Door Maint/Rpr
Compartment C Fire Alarm Inspect/Monitor
Compartment C G-508 Pres Cln Fuel Tanks
Compartment C G-508 R/O 2xAnl Maint Insp
Compartment C Garage Door Maint/Repairs
Compartment C General Elec Cont Srvs
Compartment C Machine Shop Work
5,464
5,464
1,970
1,970
1,004
509
1,217
509
1,217
1,004
3,640
3,640
1,515
1,515
3,000
1,050
1,700
1,600
217
93
469
477
1,167
1,333
469
567
750
Total
Total
-
-
Amount
6.00
11.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$36,943
$18,770
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 155 of 474
STRUCTURE - PUMP STATIONBB45
530600 Cont Serv - Maintenance and Repairs
23276
23289
23291
23285
23279
23257
18593
18600
23184
23181
23188
23179
23186
23187
23178
23185
23180
23182
23183
18523
20452
16715
20076
17834
17373
17835
20446
20075
17303
20078
20071
Compartment C Ovhd Crane Reprs-Pump St
Compartment C PS Oil Samples
Compartment C Pest Extrmn-Bee Control
Compartment C Pressure Clean
Compartment C Pump Statns Elec Mtr Rprs
Compartment C Welding Services
G-404 Pressure Clean Fuel Tanks
Machine Shop Work 217
Compartment B Electric Motor Maintenance
Compartment B Electric Motr Maintenance
Compartment B G-434 Fuel Tank Mgt Repair
Compartment B G-434 Overhead Crane Insp
Compartment B G-434 Pressure Cl F/Tank
Compartment B G-436 Fuel Tank Mgt Repair
Compartment B G-436 Overhead Crane Insp
Compartment B G-436 Pressure Cl F/ Tank
Compartment B G-436 Service Trash Rake
Compartment B Generator Inspection
Compartment B Instrumentation Support
Electric Motor Repairs
G-310 Fuel Tank Manager Repairs
G-310 Overhead Crane Repairs
G-310 Pressure Clean Fuel Tanks
G-335 Electric Motor Repair/Replace
G-335 Inspect & Service Trash Rake Annua
G-335 Overhead Crane Repairs
G-335 Pressure Clean Fuel Water Vacuum
G-337 Pressure Clean Fuel Tanks Twice/yr
S-319 Overhead Crane Repairs
S-319 Pressure Clean Fuel Tanks
S-361 Pressure Clean Fuel Tanks once/yr
567
267
700
1,400
833
3,091
650
2,250
5,773
337
1,171
404
1,171
671
404
1,044
1,687
337
2,504
17,306
2,600
1,200
3,500
1,000
5,050
1,200
3,000
2,000
1,200
3,500
3,120
Total -
Amount
20.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$19,650
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 156 of 474
STRUCTURE - PUMP STATIONBB45
17837
20072
18522
17838
23295
23296
23303
23293
23308
23305
23292
23300
23294
18612
18615
17829
18445
17858
18447
20024
20025
17339
17830
17856
17826
17827
18450
18451
17853
18452
18454
17343
17828
20028
17346
S-362 Overhead Crane Repairs
S-362 Pressure Clean Fuel Tanks twice/yr
STA Instrumentation Contract Support
STA's Generator Inspections and Repairs
Compartment C G-508 Anl Fltr Media Rplmt
Compartment C G-508 Anl Trash Rake Insp
Compartment C G-508 Clng Srv-Parts Wshr
Compartment C G-508 PS A/C Semi-Ann Mnt
Compartment C G-508 PS FuelTank Mgr Rpr
Compartment C G-508 Pump Stat Autom Srv
Compartment C G-508 Pump Station Maint
Compartment C G-508 Seepage Pump Repr
Compartment C Structure Repair Services
G-349A Pressure Clean Fuel Tanks
G-349C Pressure Clean Fuel Tanks
G-370 Annual Filter Media Replacement
G-370 Fire Alarm Inspection
G-370 Fire Alarm Inspection/Monitoring
G-370 Fire Alarm Monitor
G-370 Pressure Clean Fuel Tanks
G-370 Pump Station Automation Services
G-370 Pump Station Maintenance
G-370 R/O Semi Annual Maint Inspections
G-370 Seepage Pump Repairs
G-372 Annual Filter Media Replacement
G-372 Annual Trash Rake Inspections
G-372 Cleaning Services-Parts Washer
G-372 Fire Alarm Inspection
G-372 Fire Alarm Inspection/Monitoring
G-372 Fire Alarm Monitor
G-372 Pump Station Automation Services
G-372 Pump Station Maintenance
G-372 R/O Semi Annual Maint Inspections
G-372 Seepage Pump Repairs
G-404 - Pump Station Maintenance
1,200
3,500
7,500
1,000
2,667
1,500
767
267
1,575
1,167
3,467
1,500
1,093
125
125
6,000
232
1,432
626
3,500
2,185
10,400
4,000
2,750
8,000
4,500
2,300
232
1,432
626
2,732
15,000
4,000
2,750
5,295
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 157 of 474
STRUCTURE - PUMP STATIONBB45
530606
530608
530611
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
17350
18595
17357
20394
18597
17484
18471
18483
17485
20036
18617
20037
17489
20039
17492
18496
18497
17831
17832
20041
20042
20043
23190
20015
23193
23192
18607
23332
23329
G-409 - Pump Station Maintenance
G-409 Pressure Clean Fuel Tanks
G-410 Rotenberger PS Maintenance
G-410 Rotenberger PS Pump Overhaul
General Electrical Contractual Serv 217
STA 3/4 PS A/C Semi-Annual Maint
STA 3/4 PS Fuel Tank Manager Repairs
STA 3/4 Structure Maint-Cylinder Rental
STA 3/4 Structure Repair Services
STA 3/4 Weed Trap Construction
STA 3/4 Welding Services
STA 5 Maint & Repair-Pump/Motors Overhau
STA 5 Structure Maintenance
STA 5 Welding Services
STA 6-1 Structure Maintenance
STA 6-2 PS Automation RSL Logic 5000
STA 6-2 Structure Fencing Repairs
STA 6-2 Structure Maint & Repairs Oth Eq
STA 6-2 Structure Maint, & Repair Blg/Gr
STA 6-2 Welding Services
WWCA3A Weed Trap Construction
WWCA3A Welding Services
Compartment B Lube Oil Analysis
217 PS Oil Samples
Compartment B A/C Repairs STA1 E
Compartment B Pump Station A/C Maint Srv
Electric Motor Repairs (217)
Compartment C G-508 Pest Ctrl-SpraySrv
Compartment C Water Clr Rental-Fld Stat
3,530
450
3,278
15,208
1,700
800
4,725
1,015
3,278
11,593
17,389
9,500
4,245
9,274
1,639
2,666
1,823
8,600
3,090
14,735
5,796
1,159
492
1,000
671
671
2,500
291
113
Total
Total
Total
-
-
-
Amount
80.00
2.00
3.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$291,117
$1,492
$3,842
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5211174000
5210173100
5210173100
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 158 of 474
STRUCTURE - PUMP STATIONBB45
530700 Cont Serv - Equipment Rentals
23194
23195
23196
20450
20449
20448
19491
20447
17846
17847
17849
17850
20069
17852
20398
23340
23338
23341
18608
20016
20017
18611
18613
20018
20019
18614
18616
18437
17374
18448
18449
17381
20026
20027
18457
17387
Compartment B General Carpentry Service
Compartment B Locks and Keys
Compartment B Pest Control
G-250 Pressure Clean Building
G-251 Pressure Clean Building
G-337 Pressure Clean Building
Pest Control
S-361 Pressure Clean Building and Genera
STA 1 E General Carpentry Services
STA 1 E Locks and Keys
STA 1 W General Carpentry Services
STA 1 W Locks and Keys
STA 2 General Carpentry
STA 2 Locks and Keys
217-Pest Extermination-Bee Control
Compartment C G-508 Bldg Maint
Compartment C G-508 Pest Ctrl-SpraySrv
Compartment C PS-Shop Materials-Rags
Entrance Door Maintenance/Repair 217
G-349A Building, Electrical Upgrade
G-349A Fencing, Security
G-349A Pressure Clean Building
G-349B Pressure Clean Fuel Building
G-349C Building, Electrical Upgrade
G-349C Fencing, Security
G-349C Pressure Clean Building
G-350B Pressure Clean Fuel Building
G-370 Bottled Water
G-370 Building Maintenance
G-370 Shop Rags
G-372 Bottled Water
G-372 Building Maintenance
G-372 Pressure Clean Building
G-372 Pressure Clean Fuel Tanks
G-372 Shop Rags
G-404 Building Maintenance
837
337
1,737
1,500
1,500
1,500
5,200
1,500
2,500
1,000
2,500
1,000
2,500
1,000
5,000
718
1,093
400
1,408
3,200
1,500
450
450
3,200
1,500
450
450
348
3,278
1,350
328
3,825
4,375
3,500
1,020
676
Total -
Amount
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$404
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 159 of 474
STRUCTURE - PUMP STATIONBB45
531100
531103
540030
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
20029
20030
18592
17389
20031
20032
18594
17391
20044
20045
23344
24155
23206
23203
23205
23207
23204
23208
17536
17533
15996
17537
17876
19499
19500
17525
17522
17523
17527
17528
17531
G-404 Building, Electrical Upgrade
G-404 Fencing, Security
G-404 Pressure Clean Building
G-409 Building Maintenance
G-409 Building, Electrical Upgrade
G-409 Fencing, Security
G-409 Pressure Clean Building
G-410 Building Maintenance
STA 3/4 Sign Contract
STA 6-2 Sign Contract
Compartment C Sign Contract
Fuel
Compartment B G-434 Biobor
Compartment B G-434 Oil
Compartment B G-435 Oil
Compartment B G-436 Biobor
Compartment B G-436 Oil
Compartment B Pump Station Pen Cool
G-310 Biobor
G-310 Lube Oil Analysis
G-310 Oil
G-335 Biobor
G-335 Lube Oil Analysis
G-335 Oil
Pump Stations Pen Cool
S-319 Biobor
S-319 Lube Oil Analysis
S-319 Oil
S-362 Biobor
S-362 Lube Oil Analysis
S-362 Oil
2,500
2,500
750
450
1,800
2,000
650
1,126
2,319
2,101
400
208,000
837
1,221
171
987
421
171
3,203
1,281
6,875
3,203
1,281
6,875
500
3,203
1,464
6,875
3,203
1,464
6,875
Total
Total
Total
-
-
-
Amount
46.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$79,326
$400
$208,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 160 of 474
STRUCTURE - PUMP STATIONBB45
540040
541100
541200
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Heating Fuel
16860
15997
16134
23358
23361
23363
23313
16743
16710
14764
16823
15549
16136
16704
17580
17874
23209
20068
23317
16714
16824
16733
23210
19497
16115
23211
23213
23214
23212
STA 1 E Structures Oil
STA 1 W Structures Oil
STA 2 Structures Oil
Compartment C G-508 Oil & Lube
Compartment C Other Equipment-Pmaint
Compartment C Pump Stations Pmaint
Compartment C Structure Prev Maint
G-370 Seepage Oil & Lube
G-372 Seepage Oil & Lube
G-404 Oil & Lube
G-409 Oil & Lube
G-410 Rotenberger Tract Oil/Lub/Solvents
Rotenberger Oil/Lub/Solvents G-402
STA 3/4 Levee Maint Oil & Lube
STA 6-2 Pump Station Maint Oil & Lube
STA 6-2 Structure Oil/Lubricant/Solvents
Compartment B Trade Support Instrum Ref
Trade Support Instrumentation Ref. Train
Compartment C G-508 Maint Manuals
G-404 Books & Ref Materials
G-409 Reference Manuals
STA 5 Maintenance Manuals
Compartment B Structure Propane
STA 1 W Structure Fuel (Propane)
STA 2 Structures (Propane)
Compartment B Fencing
Compartment B G-434 Metal Product Supp
Compartment B G-435 Metal Products Supp
Compartment B G-436 Metal Products Supp
1,815
1,815
1,815
3,550
87
199
113
7,830
10,649
4,179
1,791
358
119
2,319
5,464
2,163
504
3,200
94
202
135
281
2,004
18,700
18,700
504
504
504
504
Total
Total
Total
-
-
-
Amount
35.00
6.00
3.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$94,376
$4,416
$39,404
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 161 of 474
STRUCTURE - PUMP STATIONBB45
23215
23217
23218
23216
17586
17587
17584
17585
16879
19512
17927
15999
19513
17928
20066
20065
19516
19515
20067
17929
23326
23320
23323
18422
18423
16145
16830
16147
16144
16150
16143
16148
16149
17627
17628
17959
Compartment B G-445 Metal Products Supp
Compartment B Levee Berm Maint Rep Aggr
Compartment B Lumber/Wood
Compartment B Structure Metal
G-310 Metal Products Trades Support
G-335 Metal Products Trades Support
S-319 Metal Products Trades Support
S-362 Metal Products Trades Support
STA 1 E Fencing
STA 1 E Levee Berm Maint Rep Aggregate
STA 1 E Structures Metal
STA 1 W Fencing
STA 1 W Levee Berm Maint Rep Aggregate
STA 1 W Structures Metal
STA 1E Lumber/Wood
STA 1W Lumber/Wood
STA 2 Fencing
STA 2 Levee Berm Maint Rep Aggregate
STA 2 Lumber/Wood
STA 2 Structures Metal
Compartment C G-508 Fencing Material
Compartment C Levee Maint Fencing Mater
Compartment C Material Structure Fabric
G-370 Fencing Material
G-372 Fencing Material
G-404 Fencing Materials
G-409 Fencing Materials
G-410 Rotenberger PS Lumber/Wood
Rotenberger PS G-410 Fencing Materials
Rotenberger PS G-410 Metal Products
STA 3/4 Fencing Materials
STA 3/4 Lumber & Wood Products
STA 3/4 Material for Fabrication
STA 6-2 Fencing Material
STA 6-2 Lumber & Wood Products
STA 6-2 Structure Lumber/Wood
504
1,755
837
837
1,500
1,500
1,500
1,500
520
5,252
3,000
520
5,252
3,000
2,600
3,100
520
5,252
1,500
3,000
176
307
1,049
528
528
299
298
239
358
597
1,971
3,150
6,724
1,093
1,639
1,114
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 162 of 474
STRUCTURE - PUMP STATIONBB45
541300
541301
541400
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
17961
14762
14763
23328
16712
16154
23220
23219
23221
23222
16761
16762
17601
16880
17104
23331
23342
23337
23339
23330
16747
16707
16719
18439
17967
16151
17968
18441
16152
STA 6-2 Structure Metal Products
W WCA-3A Lumber & Wood Products
W WCA-3A Material for Fabrication
Compartment C Uniforms
STA 3/4 Uniforms
STA 5 Uniforms
Compartment B G-434 Tools
Compartment B G-436 Tools
Compartment B G-445 Tools
Compartment B PPE/Apparel-Stores
G-310 Tools
G-335 Tools
PPE/Apparel-Stores
S-319 Tools
S-362 Tools
Compartment C G-508 Equip Maint Sm Tools
Compartment C G-508 PS Lock Replacement
Compartment C Lock Replacement
Compartment C P/S Equip/Gauges
Compartment C Struct Maint Small Tools
G-370 Equip Maint Small Tools
G-372 Equip Maint Small Tools
G-410 Rotenberger Small Tools
Pump Stations Lock Replacement
STA 3/4 Small Tools and Equipment
STA 5 Struct Maint Small Tools
STA 6-2 Structure Small Tools
Structure Maint Lock Replacement
WCA3A Small Tools
6,094
2,388
1,159
100
2,388
299
408
408
408
1,446
1,212
1,212
4,326
1,212
1,212
153
68
68
379
119
1,159
1,159
597
204
290
358
526
204
119
Total
Total
Total
-
-
-
Amount
43.00
3.00
23.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$75,176
$2,787
$17,247
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 163 of 474
STRUCTURE - PUMP STATIONBB45
23223
23244
23251
23225
23224
23249
23227
23228
23246
23226
23240
23239
23241
23238
23243
23237
23247
23256
23255
23242
23252
23234
23236
23233
23235
23230
23232
23258
23229
23248
Compartment B G-434 Air Filter Materials
Compartment B G-434 Air Filters
Compartment B G-434 Annual PM Air Compr
Compartment B G-434 Annual PM Air Compre
Compartment B G-434 Annual PM Generator
Compartment B G-434 Annual PM Generator
Compartment B G-434 Oil Absor Diaper/Rag
Compartment B G-434 Parts & fittings Sup
Compartment B G-434 Replenish Pipe Bins
Compartment B G-434 Spare Parts Inventor
Compartment B G-435 Annual PM Generators
Compartment B G-435 Fan Air Filters
Compartment B G-435 Oil Absorbent Rags
Compartment B G-435 Parts & Fitting Sup
Compartment B G-435 Replenish Pipe Bins
Compartment B G-435 Spare Parts Replace
Compartment B G-436 Air Filter Material
Compartment B G-436 Annual PM #2 Air Com
Compartment B G-436 Annual PM #2 Gen
Compartment B G-436 Annual PM Air Comp
Compartment B G-436 Annual PM Generator
Compartment B G-436 Oil Absorbent Rags
Compartment B G-436 Parts & Fittings Sup
Compartment B G-436 Replenish Pipe Bins
Compartment B G-436 Spare Parts Replace
Compartment B G-445 Annual PM Generator
Compartment B G-445 Parts & Fittings Sup
Compartment B Master Locks Electrician
Compartment B Motor Replacement
Compartment B Salt for R/O System
204
171
71
71
297
304
341
1,337
212
1,671
407
166
337
837
204
337
204
71
371
71
371
171
837
204
837
371
504
304
837
337
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 164 of 474
STRUCTURE - PUMP STATIONBB45
17667
17599
20521
20524
17583
19559
19560
17596
17593
17592
17597
17591
17590
17982
17588
20059
20060
20532
20531
17624
17625
17622
19561
19562
17621
17620
17912
17610
17985
17623
17607
17618
20046
20530
G-250 Parts & Fittings Trades Support
G-251 Parts & Fittings Trades Support
G-310 2000 hr PM #3 Reduction Gear
G-310 2000 hr PM #4 Reduction Gears
G-310 Air Filter (24 for 4 engines)
G-310 Annual PM's #2 Emergency Generator
G-310 Annual PM's #2 Main Air Compressor
G-310 Annual PMs #1 Emerg Generators
G-310 Annual PMs #1 Main Air Compressor
G-310 Fan Air filters (6)
G-310 Oil Absorbent Diapers/Rags
G-310 Parts & Fittings Trades Support
G-310 R/O Filters (5 Cartons)
G-310 Replenish Pipe Fitting Bins
G-310 Spare Parts Allowance Replacement
G-335 1500 hr PM #3 Engine
G-335 1500 hr PM #4 Engine
G-335 1500 hr PM #5 Main Diesel Engine
G-335 1500 hr PM #6 Main Diesel Engine
G-335 Air Filters (24 for 4 engines)
G-335 Annual PM's #1 Emergency Generator
G-335 Annual PM's #1Main Air Compressors
G-335 Annual PM's #2 Emergency Generator
G-335 Annual PM's #2 Main Air Compressor
G-335 Fan Air Filters (6)
G-335 Oil Absorbent Diapers/Rags
G-335 Parts and Fittings Trades Support
G-335 R/O Filters (5 cartons)
G-335 Replenish Pipe Fitting Bins
G-335 Spare Parts Allowance Replacement
G-337 Annual PM Emergency Generator
G-337 Parts & Fittings Trades Support
Master Locks Electricians for Lock Out
S-319 1500 hr PM #1 Main Engine
2,000
3,000
3,677
3,677
2,228
1,210
202
1,210
202
485
1,000
3,120
404
600
5,000
4,770
7,950
7,950
4,770
2,228
1,210
202
539
202
485
1,000
5,000
404
600
5,000
1,100
3,030
900
6,360
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 165 of 474
STRUCTURE - PUMP STATIONBB45
20529
20528
20527
20526
20525
17515
17986
17532
19569
19570
17541
20535
17554
17555
17997
17551
17567
17568
20523
20533
20534
20522
17576
17998
19577
17975
19578
19580
17570
17573
17569
17571
17565
S-319 1500 hr PM #2 Main Diesel Engine
S-319 1500 hr PM #4 Main Diesel Engine
S-319 2000 hr PM #1 Reduction Gears
S-319 2000 hr PM #2 Reduction Gear
S-319 2000 hr PM #4 Reduction Gears
S-319 Air Filter Material for Intake Fan
S-319 Air Filters (20 for 5 engines)
S-319 Annual PM's #1 Emergency Generator
S-319 Annual PM's #2 Emergency Generator
S-319 Annual PM's #2 Main Air Compressor
S-319 Annual PMs #1Main Air Compressors
S-319 Festoon Cable Replacement
S-319 Oil Absorbent Diapers/Rags
S-319 Parts & Fitting Trades Support
S-319 Replenish Pipe Fitting Bins
S-319 Spare Parts Inventory Allowance
S-361 Annual PM Emergency Generator
S-361 Parts & Fittings Trades Support
S-362 1500 hr PM #2 Main Diesel Engine
S-362 1500 hr PM #3 Main Diesel Engine
S-362 2000 hr PM #1 Reduction Gears
S-362 2000 hr PM #2 Reduction Gears
S-362 24 Air Filters for 5 Engines
S-362 Air Filter Material for Intake Fan
S-362 Annual PM's #1 Emergency Generator
S-362 Annual PM's #1Main Air Compressors
S-362 Annual PM's #2 Emergency Generator
S-362 Annual PM's #2 Main Air Compressor
S-362 Oil Absorbent Diapers/Rags
S-362 Parts & Fittings Trades Support
S-362 Replenish Pipe Fitting Bins
S-362 Spare Parts Allowance Replacement
STA 1 W Electrical Motors Repair/Replace
6,360
9,010
1,768
1,768
1,768
600
1,515
1,100
1,100
202
202
10,000
1,010
4,000
624
5,000
1,100
2,000
6,360
6,360
1,768
1,768
1,515
600
1,100
202
1,100
202
1,010
4,000
600
5,000
4,000
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 166 of 474
STRUCTURE - PUMP STATIONBB45
541500
541501
541502
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
17563
18005
23348
23349
23351
23352
23343
23356
23354
20547
20549
20550
20551
23301
23306
16716
16825
17905
19596
23263
23261
23264
23266
23267
17980
17983
STA Motor Replacements
Salt for R/O Systems
Compartment C Field Station Equip Maint
Compartment C G-508 PS Fitting & Adapter
Compartment C Safety Boat Barriers
Compartment C Structure Maint Misc Fit
Compartment C Structure Misc Material
Compartment C Structure, Stem Flex Boots
Compartment C Structures, Clear Stem Rep
G-370 Philadelphia Gear Water Sep Filter
G-370 Racor Fuel Canister Upgrade
G-372 Philadelphia Gear Water Sep Filter
G-372 Racor Fuel Canister Upgrade
Compartment B Vehicle Equipment
Compartment B & C Fleet Vehicle Tools
G-404 Agricultural
G-409 Agricultural
STA 6-2 Structure Part & Supplies Ag
WPBFS AOR Fleet Support
Compartment B G-434 General Maint Supply
Compartment B G-434,G-435,G-436,G-445 BG
Compartment B G-435 General Maint Supply
Compartment B G-436 General Maint Supply
Compartment B G-445 General Maint Supply
G-310 General Maintenance Supplies
G-335 General Maintenance Supplies
7,500
2,000
2,836
12,514
1,126
2,062
901
500
667
3,500
7,500
3,500
9,000
45,000
40,000
161
160
1,050
15,600
337
1,671
337
337
337
1,000
1,000
Total
Total
Total
-
-
-
Amount
112.00
3.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$317,490
$1,371
$15,600
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5511184600
5512185600
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 167 of 474
STRUCTURE - PUMP STATIONBB45
541503 Oper Expense - Parts,Supp - Build & Ground Equip
17987
17999
17901
23366
23367
23365
23364
17935
17922
16745
17943
16701
16140
14761
16826
16828
16718
16142
16858
16706
14760
16139
14755
14769
17595
17615
17944
17909
17594
17616
17617
23272
23270
S-319 General Maintenance Supplies
S-362 General Maintenance Supplies
S319/S362/G310/G335 Buildings & Grounds
Compartment C G-508 Building & Grounds
Compartment C G-508 Main Engine A/Filter
Compartment C Struct Maint Elec Supplies
Compartment C Struct Maint Supp Equip Ma
G-350B Duperon RPL Trash Rake Parts
G-370 Main Engine Air Filter Replacement
G-370 Struct Maint Misc Fittings
G-372 Main Engine Air Filter Repl
G-372 Struct Maint Misc Fittings
G-404 PS-P/S & Exp, Build/Ground
G-404 Pump Station-Misc Fittings
G-409 PS-P/S & Exp, Build/Ground
G-409 Pump Station-Misc Fittings
G-410 Buildings & Grounds
Rotenberger PS G-410
STA 3/4 Structure Maint-Misc Materials
STA 3/4 Support Equip Materials
STA 5 Struct Maint Electrical Supplies
STA 5 Struct Maint-Misc Materials
STA 5 Struct Maint-Support Equip Mat.
STA 6-1 Struct Maint-Support Equip Mat.
STA 6-2 Pump Stations-Misc Materials
STA 6-2 Struct Maint-Support Equip Mat.
STA 6-2 Structure Parts & Supplies
STA 6-2 Structure Parts & Supplies Bld/G
STA 6-2 Structure-Misc Materials
Structures, Clear Stem Cover Replacement
Structures, Stem Flex Boots
Compartment B G-434 Parts & Fitting Elec
Compartment B G-435 Parts & Fitting Elec
1,000
1,000
6,000
398
695
1,067
733
8,000
2,085
37,676
2,760
37,676
1,236
3,582
824
2,387
1,194
3,183
5,680
11,593
4,244
2,898
9,018
2,060
3,450
15,991
10,507
5,148
3,450
2,000
1,500
1,671
1,671
Total -
Amount
38.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$194,054
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 168 of 474
STRUCTURE - PUMP STATIONBB45
541505
541510
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
23269
23273
23274
23275
20061
17908
17910
20064
17911
19563
17619
18635
20048
17913
17914
17915
20052
19594
23368
23369
16744
16700
15551
16827
16141
16705
17924
23277
17068
23371
23370
16746
16702
16668
16717
Compartment B G-436 Parts & Fitting Elec
Compartment B G-445 Parts & Fitting elec
Compartment B Instrumentation Parts
Compartment B Structure Parts Electric
Electric Motor Parts
G-250 Parts and Fittings Electricial
G-251 Parts and Fittings Electricial
G-310 Instrumentation Replacement
G-310 Parts and Fittings Electricial
G-335 Instrumentation Replacements
G-335 Parts & Fittings Electricial
G-337 Parts and Fittings Electricial
S-319 Instrumentation Replacements
S-319 Parts and Fittings Electricial
S-361 Parts and Fittings Electricial
S-362 Electricial Parts and Fittings
S-362 Instrumentation Replacements
STA 2 Structures Parts & Fittings Elect
Compartment C Electric Structure Combine
Compartment C G-508 Struct Maint Elec
G-370 Struct Maint-Electrical Supplies
G-372 Struct Maint-Electrical Supplies
G-404 Electrical Supplies
G-409 Electrical Supplies
Rotenberger-G-410 Electrical Supplies
STA 3/4 Exp Electrical Structure Combine
STA 6-2 Structure Parts & Supplies Elec
Compartment B Office & Comp Supplies
Office & Computer Supplies STA's
Compartment C PS Office Supplies
Compartment C Struct Maint Office Supply
G-370 Struct Maint Office Supplies
G-372 Struct Maint Office Suppli
STA 5 Struct Maint Office Supplies
W WCA 3A Office Supplies
3,337
671
337
1,671
5,101
2,500
7,500
5,200
10,000
5,200
10,000
7,500
5,200
10,000
7,500
10,000
5,200
7,500
1,500
1,033
11,255
16,883
2,866
1,910
3,183
17,389
9,181
10,942
3,264
282
139
418
418
299
90
Total
Total
-
-
Amount
29.00
8.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$172,959
$15,852
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 169 of 474
STRUCTURE - PUMP STATIONBB45
541512
541600
542100
543301
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Permits & Fees
23280
23278
20563
20565
20566
20568
18006
16971
17564
18007
15998
17578
18008
17606
23281
17603
23372
23373
16734
17970
17630
23302
23310
21714
21715
20572
16029
Compartment B Gearbox Maintenance
Compartment B Structures Parts & Fitting
G-303 #1 Gate and Gearbox Overhaul
G-303 #2 Gate and Gearbox Overhaul
G-308 #1 Gate and Gearbox Overhaul
G-309 #1 Gate and Gearbox Overhaul
STA 1 E Gearbox Overhauls/Repairs
STA 1 E Structures Parts and Fittings
STA 1 East Structures Maintenance
STA 1 W Gearbox Overhauls/Repairs
STA 1 West Parts and Fittings
STA 1 West Structures Maintenance
STA 2 Gearbox Overhauls/Repairs
STA 2 Structures Maintenance
Compartment B Rental Equipment
WPBFS AOR Rental Equipment
Compartment C G-508 PS Rental/Lease Equ
Compartment C Rent/Lease Equipment
STA 5 Rent/Lease Equipment
STA 6-2 Structure Rent/Lease Equipment
W WCA 3A Lease Equipment
Compartment B & C Computer Laptop
Compartment B & C Laptop
WPBFS AOR Travel
Travel Expense
Title V Air Permit Renewal G-335
PS-Electrical Services W WCA3A
1,671
1,671
6,064
6,064
6,064
6,064
5,000
7,500
12,000
4,000
7,500
5,000
4,000
5,000
3,562
16,000
386
11,593
5,217
4,728
2,319
9,000
2,250
300
850
5,000
6,611
Total
Total
Total
Total
-
-
-
-
Amount
14.00
12.00
1.50
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$77,598
$55,055
$1,150
$5,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
4.00
1.00
.50
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5511184600
5512185600
5210173100
5211174000
5611187000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 170 of 474
STRUCTURE - PUMP STATIONBB45
543701
543800
Oper Expense - Electrical Service
Oper Expense - Freight
16670
15552
23282
17614
23374
23375
16749
16711
16720
16856
16156
20556
17974
16157
24132
24142
24141
24136
23304
24130
24135
24129
24137
24138
24134
24133
STA 5 Control Struct Equip Maint Electri
STA 5 Struct Maint Electrical Services
Compartment B WPBFS AOR Frieght
WPBFS AOR Frieght
Compartment C Freight
Compartment C G-508 Freight
G-370 Frieght
G-372 Freight
G-410 Rotenberger Freight
STA 3/4 Freight - Structures
STA 5 Freight
STA 6-2 Freight
STA 6-2 Structure Freight
W WCA 3A Freight
TRUCK, 1.5T, UTIL, 4WD, NEW COMP B
TRUCK, 1.5T, UTIL, 4WD, NEW COMP C
TRUCK, 1.5T, UTIL, 4WD, NEW COMP C
TRUCK, 1/2T, P/U, CC, 4WD NEW COMPC
TRUCK, 1/2T, P/U, CC, 4WD NEW COMPC
TRUCK, 1/2T, P/U, EC, 4WD, NEW COMP B
TRUCK, 1T, UTIL, EC, 4WD, NEW COMP B
TRUCK, 1T, UTIL, EC, 4WD, NEW COMP B
TRUCK, 3/4T, P/U, 4WD, NEW COMP C
TRUCK, 3/4T, P/U, 4WD, NEW COMP C
TRUCK, 3/4T, P/U, CC, 4WD, NEW COMP B
TRUCK, 3/4T, P/U, CC, 4WD, NEW COMP B
11,819
37,640
1,044
3,120
100
483
1,449
1,739
239
1,159
299
246
1,051
597
39,000
39,000
39,000
39,000
39,000
39,000
39,000
39,000
39,000
39,000
39,000
39,000
Total
Total
-
-
Amount
3.00
12.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$56,070
$11,526
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 171 of 474
STRUCTURE - PUMP STATIONBB45
589500 Capital Outlay - Vehicles
24140
24139
24131
22937
22930
22915
23307
23299
TRUCK, 3/4T, UTIL, 4WD, NEW COMP C
TRUCK, 3/4T, UTIL, 4WD, NEW COMP C
TRUCK, 3/4T, UTIL, EC, 4WD, NEW COMP B
Trailer Utility repl V1532
Truck 1T Pickup CC 4WD repl V2179
Truck Dump 18 CY repl V1958
Truck, 1T Utility 9UB 4WD repl V1695
VAN, 1T, CARGO, 2WD, NEW COMP B-C
39,000
39,000
39,000
7,000
38,000
137,628
41,600
78,000
Total -
Amount
21.00
Total STRUCTURE - PUMP STATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$6,048,461
Item NameQty
$887,228
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
217000
217000
217000
217000
217000
217000
217000
217000
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
5010170400
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 172 of 474
CANAL/LEVEE/BERM MAINTENANCEBB53
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530106
530116
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Alligator Protection Services
Cont Serv - Road Grading Services
18468
18486
18494
18501
19484
19485
19486
20009
20010
20011
20012
STA 3/4 Gator Services
STA 5 Gator Service
STA 6-2 Gator Services
WWCA3A Gator Services
STA 1 E Road Grading
STA 1 W Road Grading
STA 2 Road Grading
STA 3/4 Road Grading Contract
STA 5 Road Grading Contract
STA 6-1 Road Grading Contract
STA 6-2 Road Grading Contract
3,000
1,159
2,101
656
19,040
27,880
19,040
69,572
18,000
7,535
1,594
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.25
1.00
7.25
7.25
6.25
6.25
6.25
6.25
6.25
6.25
4.00
7.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$317,680
$14,124
$25,382
$38,889
$69,343
$6,473
$679
$90
$1,308
$1,985
$6,916
$162,661
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 173 of 474
CANAL/LEVEE/BERM MAINTENANCEBB53
530403
530600
530606
530608
Cont Serv - Mowing Canals/Levees
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
19476
19477
19478
19479
19480
19483
18466
18484
18491
18492
23253
20396
20034
20038
20040
20035
23327
23319
23321
23324
17951
18424
18634
14757
14756
14758
14770
STA 1 E Flat Mowing Contract
STA 1 E Side Slope Mowing Contract
STA 1 W Flat Mowing Contract
STA 1 W Side Slope Mowing Contract
STA 2 Flat Mowing
STA 2 Side Slope Mowing Contract
STA 3/4 Contract Mowing
STA 5 Contract Mowing
STA 6-1 Contract Mowing
STA 6-2 Contract Mowing
Compartment C Berm Gates Installation
Levee Restoration (Road Milling)
STA 3/4 Contract Hauling/Earth Work
STA 5 Weed Trap Construction
STA 6-2 Weed Trap Construction
STA 3/4 Oil Changing Contract
Compartment C Boat Ramp Repairs
Compartment C Levee Maint Lumber & Wood
Compartment C Levee Maint Materials Fab
Compartment C Rip Rap Bank Stablization
Rip Rap for Bank Stabilization
STA 3/4 Boat Ramp Repairs
STA 5 Boat Ramp Repairs
STA 5 Levee Maint Fencing Materials
STA 5 Levee Maint Lumber & Wood
STA 5 Levee Maint-Materials for Fabric
STA 6-1 Levee Maint-Material for Fabric
26,806
19,007
30,918
11,978
21,224
19,007
55,522
36,538
8,275
16,068
667
39,960
11,593
11,591
5,678
1,043
400
410
820
1,733
14,085
2,585
2,585
922
1,230
2,460
580
Total
Total
Total
Total
-
-
-
-
Amount
10.00
1.00
3.72
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$245,343
$667
$68,822
$1,043
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.72
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 174 of 474
CANAL/LEVEE/BERM MAINTENANCEBB53
541300
541400
541500
541501
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
17629
17965
23335
23333
23334
23346
14754
23357
16811
14768
17581
STA 6-2 Levee Maint-Material for Fabric
Canal/Levee Lock Replacement-217
Compartment C Canal/Levee Chain Binder
Compartment C Canal/Levee Misc Tools
Compartment C Canal/Levee Nylon Sling
Compartment C Canal/Levee Equip Maint
STA 5 Levee Maint-Erosion Repair
Compartment C Agricultureal Sod Seed
STA 3/4 Agricultural (Sod/Seeds)
STA 6-1 Agricultural (Sod/Seeds)
STA 6-2 Agricultural (Sod/Seeds)
852
204
120
153
175
2,492
535
347
1,040
331
1,606
Total
Total
Total
Total
-
-
-
-
Amount
12.00
4.00
2.00
4.00
Total CANAL/LEVEE/BERM MAINTENANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$997,070
Item NameQty
$28,662
$652
$3,027
$3,324
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 175 of 474
VEHICLE & EQUIPMENT MAINTENANCEBB58
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530405
530606
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Equipment Inspections
Cont Serv - Maint & Repairs - District Works
20451
18567
18569
21025
21022
21024
21023
23311
23189
23191
Cont Serv Maint Repairs
Crane Inspect CLE G-370 @ STA-3/4
Crane Inspect CLE G-372 @ STA-3/4
Crane Inspection
Crane Inspection G-310
Crane Inspection S-319
Crane Inspection S-362
Compartment C Contract Oil Changes
Compartment B Oil Change (Outsourcing)
Compartment B WPBFS Fleet Support
3,000
265
265
150
150
150
150
398
1,004
5,234
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.60
1.00
2.60
2.60
1.60
1.60
1.60
1.60
1.60
1.60
7.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$75,111
$14,124
$6,826
$10,459
$17,753
$1,658
$174
$23
$335
$501
$4,130
$398
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5211174000
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 176 of 474
VEHICLE & EQUIPMENT MAINTENANCEBB58
530608
530611
540040
541400
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Tools and Equipment
19472
20014
23318
23314
17825
17861
18487
18493
23325
17369
17371
23316
23355
14759
15548
17579
23336
23260
19501
23360
23359
23362
16708
16153
16138
17907
17969
Oil Change (Outsourcing)
217 Fleet Oil Samples
Compartment C PM Cont for Lt Veh (217)
Compartment C PM Contract Hvy Equip
PM Contract for Heavy Equipment
PM Contract for Light Vehicles (217)
STA 5 Oil Change
STA 6-2 Contract Oil Changes
Compartment C Equipment Maint Srvs
STA 3/4 Equipment Maint Services
STA 5 Equipment Maint Services
Compartment C Heavy Equip Prev Maint
Compartment C Levee Maint Oil & Lube
STA 5 Levee Maint Oil & Lube
STA 6-1 Levee Maint Oil & Lube
STA 6-2 Levee Maint Oil & Lube
Compartment C Shop-Equip Cycle PM
Compartment B Fleet Tires
WPBFS AOR Tires
Compartment C Equip Maint Tires & Tubes
Compartment C Fleet Maintenance
Compartment C G-508 Structure Tires &Tub
STA 3/4 - Fleet Maintenance
STA 5 Equipment Maint Tires & Tubes
STA 5 Fleet Maintenance
STA 6-2 Structure Part & Supplies Fleet
STA 6-2 Structure Tires & Tubes
3,000
800
373
652
5,871
3,360
1,194
973
2,273
10,000
6,818
2,516
148
445
123
273
300
428
1,272
888
1,025
149
6,956
2,665
3,075
6,304
446
Total
Total
Total
Total
-
-
-
-
Amount
10.00
3.00
5.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$22,461
$19,091
$3,505
$300
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 177 of 474
VEHICLE & EQUIPMENT MAINTENANCEBB58
541502 Oper Expense - Parts,Supp - FleetTotal -
Amount
10.00
Total VEHICLE & EQUIPMENT MAINTENANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$200,057
Item NameQty
$23,208
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 178 of 474
MOSCAD, SECURITY, & TELEMETRY MAINTENANCEBB62
511100
520900
521010
529990
530100
530107
541500
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Computer Consulting Services
Oper Expense - Parts and Supplies
20630
17041
17046
17047
17048
17049
17043
23924
20648
22942
20896
19866
RTU Support Services
ECP Permit Monitor Maint Svcs
STA1E Maintenance Svcs
STA2 Maintenance Services
STA3/4 Maintenance Services
STA5 Maintenance Services
Shelter Repairs/Maintenance Svcs
Telvent VIP Maint. Agreement - B
Telvent WO for Customization/Enhance
RTU Programmtaic Support
WMSS IT Maintenance, Support, Escrow B
Hydrologic Maintenance Parts & Supplies
180,000
6,695
420
2,053
1,322
1,120
494
16,700
272,900
289,600
112,441
35,257
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
3.00
9.00
2.00
1.00
Total MOSCAD, SECURITY, & TELEMETRY MAINTENANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,372,082
Item NameQty
$10,000
$765
$1,172
$441,143
$481,704
$402,041
$35,257
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
217000
217000
217000
217000
217000
217000
406000
406000
406000
406000
217000
5511184100
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184700
5511184700
5511184100
5511184700
5511184600
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 179 of 474
PLANT CONTROLBB66
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
24148
20013
16961
17653
17651
18527
21661
16249
15578
14771
18692
16960
Compartment B & C Aerial/Grnd/Harvesting
Rotenberger Vegetation Control
STA 3/4 Spraying Contract
STA 5 Contract Spraying
STA 6 Terrestrial Spraying Services
STA 6-2 Contract Spraying Outside Cell
Plant Control - Aquatic Vegetation
STA 1E Spraying
STA 1W Spraying
STA 2 Spraying
STA 3/4 Conversion
STA 3/4 Spraying
230,350
5,796
25,480
12,300
4,685
26,267
300,000
231,086
282,627
55,800
26,040
515,876
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.70
2.70
2.70
2.70
2.70
2.70
2.70
2.70
2.70
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$160,052
$12,245
$18,758
$29,955
$2,797
$293
$42
$565
$917
$175,379
$230,350
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5415182000
5211174000
5211174000
5211174000
5211174000
5211174000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 180 of 474
PLANT CONTROLBB66
530300
530301
530600
540010
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
Cont Serv - Maintenance and Repairs
Oper Expense - Inventory Chemicals
14751
14765
15547
16954
16969
17652
23254
23201
23202
23353
16137
14753
14767
17902
17903
15550
17542
17543
17544
17545
16959
16970
16926
17547
17548
18691
16224
18690
15576
STA 5 Spraying
STA 6-1 Spraying
WCA-2A Aerial Spraying
STA 1 E Contract Spraying Srvs
STA 1 W Contract Spraying Srvs
STA 2 Spraying
Compartment C Hyacinth Barriers-Constn
Compartment B Chemicals Aquatic Veg Mgt
Compartment B Chemicals Terestrial Veg
Compartment C Levee Maint Chemicals
STA 3/4 Levee Maint Chemical
STA 5 Levee Maint Chemicals
STA 6-1 Levee Maint Chemicals
STA 6-2 Levee Maint Chemicals
STA 6-2 Structure Chemicals
West WCA 3A Chemicals
STA 1 E Chemicals Aquatics-Veg Mgmt
STA 1 E Chemicals Terrestrial-Veg Mgmt
STA 1 W Chemicals Aquatics-Veg Mgmt
STA 1 W Chemicals Terrestrial-Veg Mgmt
STA 1 West Chemicals
STA 1E Chemicals
STA 2 Chemicals
STA 2 Chemicals Aquatics Veg Mgmt
STA 2 Chemicals Terrestrial Veg Mgmt
STA 3/4 Conversion Chemicals
STA 5 Chemicals
STA 6 Chemicals
STA3/4 Chemicals
157,129
27,900
5,500
8,480
6,663
3,028
3,864
504
3,199
5,970
35,116
17,911
8,645
8,742
31,827
6,567
1,500
9,585
1,500
9,317
136,000
162,750
25,575
1,500
9,667
37,200
136,000
27,900
353,950
Total
Total
Total
Total
-
-
-
-
Amount
14.00
3.00
1.00
22.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,676,486
$18,171
$3,864
$1,030,925
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5211174000
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 181 of 474
PLANT CONTROLBB66
540040
541500
541600
589500
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Parts and Supplies
Oper Expense - Rent/Lease Equipment
Capital Outlay - Vehicles
23315
23345
24149
24150
23297
Compartment C Veg Equip Prev Maint
Compartment C Aquatic Supp Equip Mater
NEW - Comp B & C - 2 Laptops - Veg Mgt
NEW - Comp B & C - 2 Laptops - Hydro
TRUCK, 1/2T, P/U, CC, 4WD NEW COMPC
174
1,203
6,750
4,500
39,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
4.00
1.00
Total PLANT CONTROL
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$3,412,426
Item NameQty
$174
$1,203
$11,250
$39,000
1.00
1.00
2.00
2.00
1.00
217000
217000
217000
217000
217000
5211174000
5211174000
5415182000
5512185600
5010170400
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 182 of 474
GENERAL MAINTENANCEBB77
510100
520900
521010
521110
521120
521130
521140
521150
521160
530611
531100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
19461
19462
19463
19475
17848
18520
17851
17854
23347
17247
17250
18628
18629
18630
A/C Repairs STA 1 E
A/C Repairs STA 1 W
A/C Repairs STA 2
S-319 A/C Repairs STA 1 E
STA 1 E Pump Station A/C Maint. Srv
STA 1 E Pump Station A/C Srv
STA 1 W Pump Station A/C Maint.Srv
STA 2 Pump Station A/C Maint.Srv
Compartment C PS- Wste DispSrv
G-370 Pest Control -Spraying Services
G-372 Pest Control - Spraying Services
STA 3/4 Pest Control Services
STA 5 Pest Control Services
STA 6 Pest Control Services
650
700
650
2,000
2,000
2,500
2,000
2,000
567
874
874
650
650
650
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
8.00
6.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$6,544
$501
$766
$2,218
$207
$22
$3
$41
$46
$12,500
$4,265
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 183 of 474
GENERAL MAINTENANCEBB77
531103 Cont Serv - Waste Disposal Services
23350
17495
17496
17871
17497
Compartment C Waste Disposal Services
STA 3/4 Waste Disposal Services
STA 5 Waste Disposal Services
STA 6-2 Structure Waste Disposal Service
W WCA3A Waste Disposal Services
144
656
433
618
225
Total -
Amount
5.00
Total GENERAL MAINTENANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$29,189
Item NameQty
$2,076
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 184 of 474
COMPLIANCEBB80
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530100
530108
530113
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Lab Services
Cont Serv - Flow Monitoring Services
23051
20360
22752
20366
20374
Biological Monitoring
Hydrologic Data Processing
Rotenberger Nutrient Soil Analyses
Flow Monitoring Assistance Contract West
Streamgauging Assistance - STA's
50,000
13,750
10,500
21,632
10,238
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
20.45
20.45
20.45
.35
20.45
20.45
20.45
20.45
20.45
20.45
2.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,182,176
$90,438
$138,554
$1,922
$229,884
$21,539
$2,211
$314
$4,280
$6,699
$173,641
$63,750
$10,500
$21,632
1.00
1.00
1.00
1.00
1.00
217000
406000
217000
406000
406000
5415182000
5512185500
4511167300
5512185600
5512185600
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 185 of 474
COMPLIANCEBB80
530114
530122
530700
541400
541500
541506
541900
543301
Cont Serv - Streamgauging Services
Cont Serv - Science and Tech. Support Services
Cont Serv - Equipment Rentals
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Other
Oper Expense - Permits & Fees
20372
22761
22762
22757
22758
22756
21194
22759
21193
22765
22769
16940
21230
21231
21229
21228
22755
Strmgauging Asst. for STA1E
E-OnSite Contractor STA Field unit (Q1)
E-OnSite Contractor STA FieldUnit (Q2-4)
E-Helicopter Rental Everglades
E-Helicopter Rental LTP Transects
E-Helicopter Rental TP Rule
E - Small Tools & Equipment
E-Field Parts & Supplies
E - Repl Parts and Fittings
E-Field Parts & Supplies
E-Field Parts & Supplies
E - Lab P/S STA Compliance
Advertising - EFA/NPDES
NPDES Permit Modifications
NPDES Renewal Fee
Annual NPDES Survelliance Fee
E-STA Compliance Hg Analyses -Water
21,602
7,773
24,180
5,000
5,000
11,000
4,000
7,000
3,250
42,000
8,000
27,930
10,000
5,000
10,000
34,800
45,000
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.50
2.00
3.00
1.00
4.00
1.00
2.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$31,840
$31,953
$21,000
$4,000
$60,250
$27,930
$15,000
$44,800
.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
406000
406000
406000
406000
217000
5512185600
4513169400
4513169400
4513169200
4513169200
4513169200
4513169500
4513169200
4513169500
4513169500
4513169700
4511167200
3315216200
3315216200
3315216200
3315216200
4511167300
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 186 of 474
COMPLIANCEBB80
545010 Oper Expense - Interagency State of FL
22764 E-Fish Collection Hg Mon STAs 21,000
Total -
Amount
2.00
Total COMPLIANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,250,313
Item NameQty
$66,000
1.00 217000 4513169400
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 187 of 474
STA SITE MANAGEMENTBB81
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530107
541100
541400
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Computer Consulting Services
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - District Travel
22217
17448
17535
19797
STAR Consulting
Reference Materials
STA Small Tools and Equipment
Travel - District Business
40,000
200
3,915
364
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.65
3.65
3.65
.50
3.65
3.65
3.65
3.65
3.65
3.65
1.00
1.00
1.00
.13
Total STA SITE MANAGEMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$487,819
Item NameQty
$325,840
$24,928
$38,189
$2,860
$44,762
$4,285
$395
$58
$763
$1,260
$40,000
$200
$3,915
$364
1.00
1.00
1.00
.13
217000
217000
217000
217000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 188 of 474
EFA REG SOURCE CNTRL PROGRAMBD08
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530100
530122
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Science and Tech. Support Services
Cont Serv - Professional
24054
23632
23290
22770
23975
LTP - Everglades Regulatory Source Contr
LTP - Source Control
Improvement & Uncertainty Index Velocity
E-C-139B Basin
R/B - C-139 BMPs
3,124,435
766,695
37,000
26,665
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
25.68
25.68
25.68
1.10
25.68
25.68
25.68
25.68
25.68
25.68
1.00
3.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,839,358
$140,715
$215,574
$6,280
$294,314
$27,722
$2,778
$407
$5,372
$8,636
$173,254
$3,928,130
$26,665
$1,000
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
205000
4210150000
4215155000
5512185600
4513169600
4215155000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
2
Fund Prg Grant
100544
100544
NR
NR
NR
Page: 189 of 474
EFA REG SOURCE CNTRL PROGRAMBD08
541000
541100
541400
541500
541506
541900
542100
542400
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Professional Licences
20928
290
292
291
17760
24212
23406
20930
Maps
Books / Subscriptions / References
Field Tools / Equipment / Uniforms
Parts & Supplies - Other Equipment
E - Lab P/S BMPs
FTE CONVERSION - OFC RECONFIG
Business Travel
Professional Licences
200
100
500
5,400
8,500
3,195
1,000
1,170
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total EFA REG SOURCE CNTRL PROGRAM
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$6,690,270
Item NameQty
$200
$100
$500
$5,400
$8,500
$3,195
$1,000
$1,170
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
406000
406000
406000
4215155000
4215155000
4215155000
4215155000
4511167200
4215155000
4215155000
4215155000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 190 of 474
BE01/BC05 - ECP OPERATIONS MONITORINGBE01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530100
530106
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Alligator Protection Services
18434
20443
22385
20375
22386
20377
20086
20368
STA Maintenance Svcs - External
Imprvmt & Uncertainty Index Velocity - 2
Imprvmt & Uncertainty Index Velocity - 3
QA/QC of Hydro Data for STA's
QA/QC of Hydro Data for STA's
QA/QC of Streamflow Data for STA's
Alligator/Bee Protection Svcs - External
Flow Data Qual Improvement at Culverts
42,194
37,000
37,000
21,924
59,704
15,000
3,500
24,422
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
20.40
20.40
20.40
.25
20.40
20.40
20.40
20.40
20.40
20.40
3.00
6.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,121,387
$85,789
$131,427
$1,373
$228,475
$21,386
$2,202
$308
$4,268
$6,582
$426,744
$212,822
$3,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
406000
406000
406000
406000
406000
217000
406000
5511184600
5512185600
5512185600
5512185600
5512185600
5512185600
5511184600
5512185600
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 191 of 474
BE01/BC05 - ECP OPERATIONS MONITORINGBE01
530113
530114
530122
530600
530602
530606
541400
Cont Serv - Flow Monitoring Services
Cont Serv - Streamgauging Services
Cont Serv - Science and Tech. Support Services
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Maint & Repairs - District Works
Oper Expense - Tools and Equipment
20367
20365
20371
21623
22387
20372
22775
22776
22393
22558
22553
22561
22554
22556
22557
22559
19964
20378
21037
22777
24204
Flow Measurement Anomalies
Flow Rating Improvement for Pumps
STRIVE Flow Data Analysis
STA Streamgauging QA/QC
Strmgauging Asst. STA 2, 3/4, 5& 6
Strmgauging Asst. for STA1E
E-OnSite Contractor #1692 Field Unit Q1
E-OnSite Contrctr #1692 Field Unit Q2-Q4
Sontek Ag Meter Maintenance
ANSYS CFX Maint
ANSYS Fluent Maint
ANSYS Mechanical Maint
Design Modeler Maint
Design Xplorer Maint
EKM Maintenance
Parallel Process Maint
E - Remote Analyzer Maintenance
Machine Shop & Metal Fabrication
E - Sampling Equipment, Small Tools
E-Small Tools & Equipment
FTE CONVERSION
30,748
16,889
54,080
35,015
58,558
21,602
3,237
12,090
25,309
525
40,460
6,570
3,415
981
10,500
15,015
5,000
3,000
3,500
2,500
2,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
4.00
2.50
1.00
1.00
15.00
2.00
3.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$126,139
$115,175
$15,327
$25,309
$77,466
$8,000
$8,000
1.00
1.00
1.00
1.00
1.00
.50
.50
.50
1.00
1.00
5.00
1.00
5.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
217000
5512185600
5512185600
5512185600
5512185600
5512185600
5512185600
4513169600
4513169600
5512185600
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
4511167200
5512185600
4513169200
4513169700
5511184600
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 192 of 474
BE01/BC05 - ECP OPERATIONS MONITORINGBE01
541500
541506
589320
589340
589500
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Capital Outlay Computer Software
Capital Outlay - Equipment Water Measurement
Capital Outlay - Vehicles
22774
22778
16941
296
22551
22552
22773
24252
E-Field Parts & Supplies
E-Field Parts & Supplies
E - Lab P/S STA Optimization
E - Field Supplies and Lab Standards
ANSYS CFD LICENSE
DESIGN MODELER LICENSE
E-Multiparameter Sampling Device
TRUCK, 3/4T, P/U, 4WD, NEW SCADA
3,000
3,000
66,120
3,000
30,000
5,454
7,600
32,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
2.00
3.00
1.00
1.00
Total BE01/BC05 - ECP OPERATIONS MONITORING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,771,853
Item NameQty
$6,000
$69,120
$35,454
$7,600
$32,000
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
406000
406000
406000
406000
406000
406000
406000
217000
4513169500
4513169700
4511167200
4513169200
2213115000
2213115000
4513169200
5010170400
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 193 of 474
BE05/BC82.4 - ANALYSIS & INTERPRETATIONBE05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530103
530108
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Photographic Services
Cont Serv - Lab Services
20970
22219
22223
20965
22220
22226
23939
20967
22213
22208
STA Project Management
Aerial Imagery - STAs
Adaptive Management Studies
Evaluation of STA Discharge
STA Soil Characterization
STA-1W Mesocosm - Lab Services
Adaptive Mgmt Studies
Engineering Support Services
STA Field Sampling Report
STA Short Term Performance Analysis
69,337
20,500
20,000
46,350
285,000
100,162
241,883
90,000
235,487
203,947
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
1.00
1.00
4.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$473,291
$36,207
$55,468
$77,666
$7,251
$756
$109
$1,463
$2,375
$69,337
$20,500
$451,512
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 194 of 474
BE05/BC82.4 - ANALYSIS & INTERPRETATIONBE05
530122
530600
531000
541100
541400
541500
541506
541510
542100
542310
Cont Serv - Science and Tech. Support Services
Cont Serv - Maintenance and Repairs
Cont Serv - Temporary Staff
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
22199
22215
22225
19688
21675
23940
22227
22207
18153
21674
18170
20956
Maintenance and Repair
Research STA Maintenance
STA-1W Mesocosm - Temp Labor
Books and Reference Materials
Field Tools & Recorder
Adaptive Mgmt Studies
STA-1W Mesocosm - Parts & Supplies
Field Labortory Supplies
Office Supplies
STA Mgmt Travel
Dues and Memberships
Journal Publication Reprints
5,000
28,900
10,000
1,500
5,000
10,000
2,650
10,000
3,000
1,000
2,060
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
4.00
2.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$771,317
$33,900
$10,000
$1,500
$5,000
$12,650
$10,000
$3,000
$1,000
$2,060
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 195 of 474
BE05/BC82.4 - ANALYSIS & INTERPRETATIONBE05
543660
543800
545010
545040
Oper Expense - Printing Services (non-outreach)
Oper Expense - Freight
Oper Expense - Interagency State of FL
Oper Expense - Interagency Public Univ
18251
22214
22222
Shipping Costs
STA Optimization Support
STA-1W Mesocosm P Study
1,000
400,000
121,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total BE05/BC82.4 - ANALYSIS & INTERPRETATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,569,362
Item NameQty
$1,000
$1,000
$400,000
$121,000
1.00
1.00
1.00
406000
406000
406000
5415182000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 196 of 474
SUPPLEMENTAL STA HYDRAULIC AND WATER QUALITY ANALYSESBE60
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total SUPPLEMENTAL STA HYDRAULIC AND WATER QUALITY ANALYSES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$7,682
Item NameQty
$5,362
$410
$628
$1,109
$104
$11
$2
$21
$35
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 197 of 474
BF03/BC87.3- FIRE PROJECT - ECOSYSTEM RESPONSE TO PRESCRIBEBF03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
20966
21004
Fire Project Final Report Support
Fire Project Platform Removal
45,000
27,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.45
.45
.45
.45
.45
.45
.45
.45
.45
2.00
Total BF03/BC87.3- FIRE PROJECT - ECOSYSTEM RESPONSE TO PRESCRIBE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$127,317
Item NameQty
$41,512
$3,176
$4,865
$4,993
$466
$49
$7
$94
$155
$72,000
1.00
1.00
406000
406000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 198 of 474
LONG-TERM PLAN PROGRAM MANAGEMENTBH01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
542100
542400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - District Travel
Oper Expense - Professional Licences
23157
23081
District Travel
P.E. Licenses - T. Piccone, J. McBryan
1,000
260
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.35
5.35
5.35
1.40
5.35
5.35
5.35
5.35
5.35
5.35
1.00
2.00
Total LONG-TERM PLAN PROGRAM MANAGEMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$713,570
Item NameQty
$520,626
$39,829
$61,018
$8,938
$71,304
$6,958
$579
$87
$1,121
$1,850
$1,000
$260
1.00
2.00
406000
406000
3316207200
3316207200
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 199 of 474
ECOSYSTEM RESPONSE TO HYDROLOGY BJ01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530108
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Lab Services
23944
24098
24099
24051
24097
24096
24095
24100
24101
LA-WCA2A Downstream Image Acq.
LILA Culvert & Macro Velocity Monitoring
LILA Infrared Photos
LILA Program
LILA-Education Outreach & Support
LILA-General Site Maintenance
ME- Crayfish Dry Out
LILA- Soil/Water Chemistry
LILA- Vegetation Management
32,000
5,000
5,000
64,800
70,000
10,000
50,000
5,500
7,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.50
3.50
3.50
.40
3.50
3.50
3.50
3.50
3.50
3.50
7.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$234,758
$17,959
$27,515
$2,246
$42,249
$4,033
$381
$58
$734
$1,180
$236,800
$5,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
406000
406000
406000
406000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100108
100108
100108
100108
100108
100108
100108
100108
Page: 200 of 474
ECOSYSTEM RESPONSE TO HYDROLOGY BJ01
530300
530600
540030
541300
541400
541506
542100
543701
Cont Serv - Aquatic Spraying
Cont Serv - Maintenance and Repairs
Oper Expense - Inventory Other Fuels
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Electrical Service
22729
22733
22728
24102
24103
22730
22732
22863
22683
22888
22682
22736
22731
18702
23012
22862
24104
LILA - Repair Levee Structures PCARD
LILA - Repair Pump,Housing Controller PC
LILA - Site Maintenance PCARD
LILA Maint & Repair-LeveesStructures
LILA-Repair Pump Housing Controller
LILA - Pump Fuel PCARD
LILA - Lumber Hardware PCARD
FLBay - Landscape RecoveryEquip CS PCARD
LA - Exotics Field Supplies PCARD
LA - Ghost TI Small Tools chemical PCARD
LA - TI Water Stress Field Supplies PCAR
LILA - Field Gear PCARD
LILA - Field Supplies PCARD
E - Lab P/S Everglades Research
E - Lab P/S Landscape
FLBay - TI Travel (CC)
lILA Pump Utilities - Electric
2,000
2,000
6,500
16,000
6,000
1,500
2,000
2,000
990
2,000
3,000
300
3,000
3,000
2,130
3,000
8,800
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
5.00
1.00
1.00
6.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$7,500
$32,500
$1,500
$2,000
$11,290
$5,130
$3,000
$8,800
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4511167200
4511167200
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
100108
100108
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100108
Page: 201 of 474
ECOSYSTEM RESPONSE TO HYDROLOGY BJ01
545020
545040
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
24105
23083
LILA- MOU with LNWR (C-14050)
LILA - Tree Island Exp/Site Management
13,000
200,000
Total
Total
-
-
Amount
1.00
1.00
Total ECOSYSTEM RESPONSE TO HYDROLOGY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$858,133
Item NameQty
$13,000
$200,000
1.00
1.00
406000
220000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
100108
100108
Page: 202 of 474
MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATIONBJ02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530108
530122
530600
530700
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Lab Services
Cont Serv - Science and Tech. Support Services
Cont Serv - Maintenance and Repairs
Cont Serv - Equipment Rentals
22740
21088
24106
22741
21084
22743
ME - DNA Analysis
ME - Specialized Chem Anal
ME-STSExist CHIP/Food Web Support
ME - Equipment Repair & Maintenance
ME - Hydrolab Maint Contract
ME - Helicopter Rental
2,000
16,000
124,286
3,000
7,000
20,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
1.00
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$29,554
$2,260
$3,464
$5,548
$518
$54
$8
$105
$173
$2,000
$16,000
$124,286
$10,000
$20,000
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
406000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
100171
NR
NR
NR
Page: 203 of 474
MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATIONBJ02
541100
541400
541500
541506
542100
589500
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Capital Outlay - Vehicles
22744
19785
22753
19794
22754
18783
19949
21085
22890
ME - Books
ME - Publication Costs
ME - Small Tools
ME - Field Supplies
ME - Wildlife Supplies PCARD
ME - Lab Supplies
E - Lab P/S Transect Water Quality
ME - Travel
Truck 3/4T Pickup 4WD repl V1602
2,000
2,000
500
7,000
4,000
8,000
3,600
8,000
35,541
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
1.00
2.00
2.00
1.00
1.00
Total MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$284,611
Item NameQty
$4,000
$500
$11,000
$11,600
$8,000
$35,541
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
406000
406000
406000
406000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4511167200
4413163000
5010170400
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
100028
NR
NR
NR
NR
NR
NR
Page: 204 of 474
SCIENTIFIC PROJECT SUPPORTBJ03
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530103
530122
530600
530608
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Photographic Services
Cont Serv - Science and Tech. Support Services
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
21243
22618
19747
20002
21247
LA - Remote Sensing Photographic Service
LA - GIS Web & Database Support
Facility Maintenance
ME - Airboat Maintenance & Repair
Division Facility Management Chemicals
1,000
149,905
3,000
15,000
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.70
3.70
3.70
.10
3.70
3.70
3.70
3.70
3.70
3.70
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$249,376
$19,078
$29,228
$561
$41,909
$3,936
$402
$60
$776
$1,235
$1,000
$149,905
$3,000
$15,000
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 205 of 474
SCIENTIFIC PROJECT SUPPORTBJ03
540010
540040
541100
541301
541400
541500
541510
541900
542100
542310
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
21248
19777
22737
19743
19788
19741
21249
19733
21252
21250
21242
21253
Division Facility Management Oil Solvent
LA - Books & Reference Materials
LA - IDL Training Books
Uniforms/Safety Shoes
LA - Small Tools (KR)
Division Facility Parts & Supplies
Division Parts & Supplies
Division - Office Supplies
Division Meeting Expenses
Everglades Research Planning (travel)
LA -Everglades Division LAMDA Travel
B Program Support Divisional (Dues/Membr
99
200
200
380
450
4,400
4,000
4,500
425
2,500
4,000
150
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
2.00
1.00
1.00
2.00
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$500
$99
$400
$380
$450
$8,400
$4,500
$425
$6,500
$150
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 206 of 474
SCIENTIFIC PROJECT SUPPORTBJ03
543660
543800
Oper Expense - Printing Services (non-outreach)
Oper Expense - Freight
21246
21237
21254
Division - Journal Publications Reprints
LA - LAMDA Journal Publications Reprints
Divisional Shipping
1,000
5,500
1,800
Total
Total
-
-
Amount
2.00
1.00
Total SCIENTIFIC PROJECT SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$545,570
Item NameQty
$6,500
$1,800
1.00
1.00
1.00
406000
406000
406000
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 207 of 474
SULFUR ACTION PLANBJ04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530122
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Science and Tech. Support Services
24107
24162
E-Sulfur Action Plan
Sulphur Action Plan
75,544
100,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
2.00
Total SULFUR ACTION PLAN
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$186,101
Item NameQty
$7,769
$594
$911
$1,110
$104
$11
$2
$21
$35
$175,544
1.00
1.00
406000
406000
4512168200
4512168200
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
100449
100449
Page: 208 of 474
EVERGLADES PROGRAM SUPPORTBZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530603
530900
540030
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Aircraft
Cont Serv - Professional
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
23018
293
17157
15560
17680
Float - Maintenance & Repair
Aircraft Maintenance - Float
Ag Tax Roll Admin & Cert Process Coordin
Aircraft Fuel (Float)
Books & Reference Materials
76,000
8,500
1,750
76,500
100
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.55
8.55
8.55
8.55
8.55
8.55
8.55
8.55
8.55
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$623,107
$47,671
$73,029
$94,867
$8,858
$924
$136
$1,791
$2,943
$76,000
$8,500
$1,750
$76,500
$100
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
2110108500
2110108500
1012502000
2110108500
4410160000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 209 of 474
EVERGLADES PROGRAM SUPPORTBZ00
541500
541510
541900
542000
542100
542310
542400
543100
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
Oper Expense - Tax Collector's Fees
23019
16297
22984
18721
20571
21662
21663
21664
20083
22960
23142
22980
22962
22961
20574
229
228
Float - Parts/Supplies
Parts, Supplies - Other Equip (Float)
Office Supplies
Office Supplies
Pilot Physical - Float
Training and Conferences
Training and Conferences
Training and Conferences
District Business Travel
District Business Travel, DD
Membership Dues - Proj Mgmt Institute
Membership Dues - Proj Mgmt Institute
Membership, Dues, State FL Geologist, LL
Memberships,Dues, AWRA, LL
Bell Helicopter Recurret Trng - Float
Commissions - Ag Tax
Commissions - EVER
12,500
70,727
133
875
110
589
6,011
4,007
3,320
500
129
169
125
165
7,400
229,752
1,212,158
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
2.00
2.00
1.00
3.00
2.00
4.00
1.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$83,227
$1,008
$110
$10,607
$3,820
$588
$7,400
$1,441,910
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
2110108500
2110108500
3110135300
4410160000
2110108500
4410160000
4413163000
5415182000
4410160000
4410160100
3110135300
3110135300
4410160000
4410160000
2110108500
9999999599
9999999599
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 210 of 474
EVERGLADES PROGRAM SUPPORTBZ00
543150
543650
547000
580100
580714
580720
580800
590020
Oper Expense - County Appraiser's Fee
Oper Expense - Space Rental
Oper Expense - Self-Insurance Charges
Capital Outlay - Buildings
Capital Outlay - AUC Office Supplies
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Water Control Structures
Reserves-Managerial
16800
233
18062
23020
20575
17805
17806
23781
23782
23783
23784
23785
23787
23786
23788
23883
Ag Tax County Appraiser Fees
PA Fees - EVER
Palm Beach County Agreeement
Hangar/Office Rental
Hangar/Office Rental
Self Insurance Charges
Self Insurance Charges
Environmental Svcs Lab
Environmental Svcs Lab
Environmental Svcs Lab
Environmental Svcs Lab
Environmental Svcs Lab
Environmental Svcs Lab
Environmental Svcs Lab
Environmental Svcs Lab
Managerial Reserves
1,916
397,553
3,200
560
15,989
162,566
273,740
64,500
4,591
32,000
16,170
1,058,880
585,585
36,090
694,820
9,200,047
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
3.00
1.25
2.00
2.00
1.00
1.00
4.00
1.00
Total EVERGLADES PROGRAM SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$15,113,053
Item NameQty
$402,669
$16,549
$436,306
$69,091
$32,000
$16,170
$2,375,375
$9,200,047
1.00
1.00
1.00
1.00
.25
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
406000
406000
406000
406000
406000
217000
406000
406000
406000
406000
406000
406000
406000
406000
406000
406000
9999999599
9999999599
9999999599
2110108500
2110108500
9999999999
9999999999
3313204000
3314226000
3313204000
3315217000
3313204000
3314226000
3314226000
3315206000
9999999899
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
100100
100100
100100
100100
100100
100100
100100
100100
NR
Page: 211 of 474
CONSTRUCTION MONITORING & PROJECT SUPPORTFA07
510100
520900
521010
521110
521120
521130
521140
521150
521160
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - District Travel
22273 KRR Proj Liaison Business Trav 1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
1.00
Total CONSTRUCTION MONITORING & PROJECT SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$40,718
Item NameQty
$28,562
$2,185
$3,348
$4,438
$414
$43
$6
$84
$138
$1,500
1.00 202000 4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
Fund Prg Grant
NR
Page: 212 of 474
HYDROLOGIC MONITORING & NETWORK MAINTENANCEFA08
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530113
530114
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Flow Monitoring Services
Cont Serv - Streamgauging Services
22375
22373
22372
22370
22389
22388
22391
22390
Pool B Maintenance Services- External
Pool D Maintenance Services - External
Rolling Meadow Maint Svcs - External
SCADA Maintenance Services - External
Hydraulic Resistance Study-Field
Imprvmt & Uncertainty Index Velocity -1
Flow Monitoring Assist. Contract North
Streamgauging Asst. Kissimmee River Rest
2,720
907
454
38,092
20,000
32,462
10,816
29,636
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
6.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$114,841
$8,785
$13,459
$22,190
$2,072
$217
$31
$418
$680
$190,850
$94,635
$10,816
$29,636
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
5511184600
5511184600
5511184600
5511184600
5512185600
5512185600
5512185600
5512185600
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 213 of 474
HYDROLOGIC MONITORING & NETWORK MAINTENANCEFA08
541500
542100
589500
Oper Expense - Parts and Supplies
Oper Expense - District Travel
Capital Outlay - Vehicles
17956
19595
24242
KRR Datalogger Maint Parts & Supplies
Business Travel - Survey & Mapping
TRUCK, 3/4T, P/U, 4WD, NEW SCADA
12,664
335
32,000
Total
Total
Total
-
-
-
Amount
1.00
.25
1.00
Total HYDROLOGIC MONITORING & NETWORK MAINTENANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$533,629
Item NameQty
$12,664
$335
$32,000
1.00
.25
1.00
202000
202000
101000
5511184600
3510142700
5010170400
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 214 of 474
KISSIMMEE BASIN MODEL AND OPERATIONS STUDYFA09
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - District Travel
20022 KBMOS Business Travel 600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.70
2.70
2.70
.20
2.70
2.70
2.70
2.70
2.70
2.70
1.00
Total KISSIMMEE BASIN MODEL AND OPERATIONS STUDY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$326,525
Item NameQty
$241,520
$18,476
$28,307
$1,121
$31,663
$3,000
$293
$44
$566
$935
$600
1.00 202000 4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
Fund Prg Grant
NR
Page: 215 of 474
INTEGRATED ECOSYSTEM STUDYFA12
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530600
531103
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Waste Disposal Services
Oper Expense - Books/Subscriptions
23628
19970
19828
23053
17114
KRR Evaluation Program
YSI Sonde Repairs & Maintenance
Waste Removal
Books & Reference
Books/Reference
548,184
5,000
5,358
150
600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.20
8.20
8.20
.50
8.20
8.20
8.20
8.20
8.20
8.20
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$585,929
$44,825
$68,674
$2,543
$95,245
$8,998
$890
$129
$1,715
$2,804
$548,184
$5,000
$5,358
$750
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
4415165000
4415165000
4415165000
4415165000
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
Fund Prg Grant
100651
NR
NR
NR
NR
Page: 216 of 474
INTEGRATED ECOSYSTEM STUDYFA12
541400
541500
542100
545040
589300
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - District Travel
Oper Expense - Interagency Public Univ
Capital Outlay - Equipment
19968
23055
17116
17019
23054
19834
23630
23636
Small Tools & Equipment
Small tools & Equipment
Parts/Supplies-Other
Barriers & Navigational Lights - KRR
KRR business travel
Travel Business
KRR Evaluation Program
KRR Evaluation Program
5,000
8,500
10,600
3,850
4,043
17,550
706,284
9,700
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
2.00
2.00
1.00
1.00
Total INTEGRATED ECOSYSTEM STUDY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,136,571
Item NameQty
$13,500
$14,450
$21,593
$706,284
$9,700
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
4415165000
4415165000
4415165000
5110171100
4415165000
4415165000
4415165000
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
100651
100651
Page: 217 of 474
KCOL LONG-TERM MANAGEMENT PLAN DEV, IMP & COORDINATIONFB01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - District Travel
23635
21035
Kiss Chain of Lks/Up Basin Monit & Assmt
Field Travel to KCOL
385,000
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.20
2.20
2.20
.10
2.20
2.20
2.20
2.20
2.20
2.20
1.00
1.00
Total KCOL LONG-TERM MANAGEMENT PLAN DEV, IMP & COORDINATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$628,239
Item NameQty
$177,254
$13,561
$20,775
$509
$25,264
$2,380
$239
$35
$462
$760
$385,000
$2,000
1.00
1.00
202000
202000
4415165000
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
Fund Prg Grant
100653
NR
Page: 218 of 474
THREE LAKES WMA HYDROLOGIC RESTFB03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530123
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - General Engineering Services
Oper Expense - District Travel
23312
23309
20023
Three Lakes Wildlife Mgmt Ph IV
Three Lakes Wildlife Mgmt Ph III
Three Lakes Business Travel
166,481
115,893
336
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
2.00
1.00
Total THREE LAKES WMA HYDROLOGIC REST
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$335,854
Item NameQty
$39,156
$2,996
$4,591
$5,549
$519
$55
$8
$105
$165
$282,374
$336
1.00
1.00
1.00
214000
214000
202000
3314225200
3315206000
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
51
51
NR
Fund Prg Grant
100169
100169
NR
Page: 219 of 474
ROLLING MEADOWS WETLANDS RESTORATIONFB07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
543301
580720
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Permits & Fees
Capital Outlay - AUC Design/Engineering Contracts
23146
23155
23156
23149
23147
Rolling Meadows Wetland Restoration
Rolling Meadows Wetl Rest-Ph2 Soil Asm't
Rolling Meadows Wetl Rest-Ph2 Soil Remd
Rolling Meadows Wetland Rest-Permit Fees
Rolling Meadows Wetland Rest-Eng Design
500,000
80,000
220,000
10,000
528,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
3.00
1.00
1.00
Total ROLLING MEADOWS WETLANDS RESTORATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,551,256
Item NameQty
$159,331
$12,190
$18,674
$19,971
$1,866
$195
$30
$378
$621
$800,000
$10,000
$528,000
1.00
1.00
1.00
1.00
1.00
211000
211000
211000
211000
211000
3312141000
3411143000
3411143000
3315216200
3315206000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
Fund Prg Grant
100109
NR
NR
100109
100109
Page: 220 of 474
RESTORATION PROJ REAL ESTATE SUPPORT SERVICESFD01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
580020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Capital Outlay - Land
23805
23047
23804
KRR Land Acquisition
KRR Land Acquisition-FF FY11
KRR Land Acquisition-FF PY
400,000
1,575,000
4,525,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
5.80
5.80
5.80
.30
5.80
5.80
5.80
5.80
5.80
5.80
3.00
Total RESTORATION PROJ REAL ESTATE SUPPORT SERVICES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$7,098,425
Item NameQty
$435,441
$33,313
$51,034
$1,476
$66,914
$6,311
$625
$92
$1,216
$2,003
$6,500,000
1.00
1.00
1.00
402000
404000
404000
3510144000
3510144000
3510144000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 221 of 474
MITIGATION IN LIEU OF ACQUISITION SOLUTIONSFD02
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530113
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Flow Monitoring Services
23616 Oak Creek Litigation 320,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.75
1.75
1.75
.40
1.75
1.75
1.75
1.75
1.75
1.75
1.00
Total MITIGATION IN LIEU OF ACQUISITION SOLUTIONS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$544,512
Item NameQty
$164,027
$12,549
$19,226
$2,470
$22,828
$2,219
$192
$30
$367
$604
$320,000
1.00 202000 3010134000
Fund FundCenter
KISSIMMEE WATERSHED
NR
Fund Prg Grant
100581
Page: 222 of 474
KR PROGRAM SUPPORTFZ00
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530608
540040
541510
542000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
18728
17754
17118
20183
19992
Vehicle Boat Trailer Repairs/Maintenance
Oils/Lubricants
Parts/Supplies/Office
Training & Conferences
Training & Conferences
3,600
300
3,200
3,721
969
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.75
2.75
2.75
.20
2.75
2.75
2.75
2.75
2.75
2.75
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$174,078
$13,317
$20,402
$1,017
$32,218
$3,051
$299
$41
$575
$897
$3,600
$300
$3,200
$4,690
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
4415165000
4415165000
4415165000
4415165000
6810410000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 223 of 474
KR PROGRAM SUPPORTFZ00
542310
543300
543701
589300
Oper Expense - Memberships, Dues/Fees
Oper Expense - Other Fees
Oper Expense - Electrical Service
Capital Outlay - Equipment
17122
22952
19032
22270
Dues/Memberships
Abstract Fee, PMcC
Riverwoods Field Facility Electric
Airboat Equipment
750
60
13,000
2,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total KR PROGRAM SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$273,495
Item NameQty
$750
$60
$13,000
$2,000
1.00
1.00
1.00
1.00
202000
202000
202000
202000
4415165000
4410160100
4415165000
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 224 of 474
LAKESIDE RANCH STAI517
510100
520900
521010
521110
521120
521130
521140
521150
521160
580720
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Water Control Structures
23925
23926
23813
R/B Lakeside Ranch
R/B Lakeside Ranch
Lakeside Phase 1Const - FY08 SOETF
1,500,751
437,325
13,096,924
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
1.00
2.00
Total LAKESIDE RANCH STA
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$15,437,596
Item NameQty
$298,626
$22,845
$35,002
$39,947
$3,735
$393
$62
$755
$1,231
$1,500,751
$13,534,249
1.00
1.00
1.00
221000
221000
412000
3314205000
3314205000
3314226000
Fund FundCenter
LAKE OKEECHOBEE
3
4
NR
Fund Prg Grant
100082
100082
100082
Page: 225 of 474
LEMKIN CREEKI524
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530123
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - General Engineering Services
22974 R/B - FY05SA - Lemkin Creek 800,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
1.00
Total LEMKIN CREEK
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$816,510
Item NameQty
$11,476
$878
$1,345
$574
$1,963
$205
$11
$2
$21
$35
$800,000
1.00 221000 4219333000
Fund FundCenter
LAKE OKEECHOBEE
44
Fund Prg Grant
100411
Page: 226 of 474
LORSSIO01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.90
.90
.90
.90
.90
.90
.90
.90
.90
Total LORSS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$101,166
Item NameQty
$75,092
$5,744
$8,800
$9,986
$932
$98
$14
$189
$311
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 227 of 474
HERBERT HOOVER DIKE REHABILITATIONIO03
510100
520900
521010
521110
521120
521130
521140
521150
521160
545030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Cash Contribution To Army Corps
23701 HH Dike - Cash to USACE 1,900,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
1.00
Total HERBERT HOOVER DIKE REHABILITATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,912,990
Item NameQty
$9,808
$750
$1,149
$1,110
$104
$11
$2
$21
$35
$1,900,000
1.00 402000 3510144000
Fund FundCenter
LAKE OKEECHOBEE
NR
Fund Prg Grant
NR
Page: 228 of 474
IN-LAKE ASSESSMENTIP01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
530608
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Parts and Supplies
23090
22898
19765
18870
17739
17743
17740
17745
17747
Lake Istokpoga Aerial Photography
Lake Okeechobee Aerial Photography
Mesocosm Operations
Taxonomic Support Services
Lambda 12 Service Contract
Misc Lab Equipment Maint & Repair
Vehicle, Boat, Trailer Repair & Maint
Equipment & Supplies Mandated Bio
General Field Supplies
18,000
60,000
5,600
36,000
3,600
5,000
5,000
10,000
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
9.50
9.50
9.50
9.50
9.50
9.50
9.50
9.50
9.50
4.00
2.00
1.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$576,077
$44,071
$67,515
$105,402
$9,842
$1,026
$146
$1,986
$3,134
$119,600
$8,600
$5,000
$12,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
221000
202000
202000
202000
202000
202000
202000
202000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
Fund FundCenter
LAKE OKEECHOBEE
NR
42
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 229 of 474
IN-LAKE ASSESSMENTIP01
541500
541506
542100
543701
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Electrical Service
17746
16939
19771
22900
General Lab Supplies
E - Lab P/S In Lake Assessment
Lake Istokpoga Travel
Mesocosm Operations - Electric
5,000
16,720
1,000
1,000
Total
Total
Total
Total
-
-
-
-
Amount
2.00
1.00
1.00
Total IN-LAKE ASSESSMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$978,119
Item NameQty
$21,720
$1,000
$1,000
1.00
1.00
1.00
1.00
202000
202000
202000
202000
4412162000
4511167200
4412162000
4412162000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 230 of 474
IN-LAKE NAVIGATION/RECREATION ENHANCEMENTSIP02
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
24046 North Shore Nav. Canal Improvements 1,000,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
1.00
Total IN-LAKE NAVIGATION/RECREATION ENHANCEMENTS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,042,495
Item NameQty
$31,304
$2,395
$3,669
$4,439
$415
$43
$7
$84
$139
$1,000,000
1.00 202000 6130233000
Fund FundCenter
LAKE OKEECHOBEE
NR
Fund Prg Grant
100121
Page: 231 of 474
EXOTIC AND NUISANCE SPECIES CONTROLIP03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
22167 RB Lake Okee Torpedo Grass 213,788
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
1.00
Total EXOTIC AND NUISANCE SPECIES CONTROL
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$263,716
Item NameQty
$36,456
$2,789
$4,273
$5,549
$519
$55
$9
$105
$173
$213,788
1.00 221000 5415182000
Fund FundCenter
LAKE OKEECHOBEE
44
Fund Prg Grant
NR
Page: 232 of 474
IN-LAKE RESTORATIONIP04
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
Total IN-LAKE RESTORATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$69,780
Item NameQty
$50,945
$3,898
$5,971
$7,766
$725
$76
$11
$146
$242
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 233 of 474
IN-LAKE MODELINGIP05
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
Total IN-LAKE MODELING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$180,542
Item NameQty
$135,149
$10,339
$15,839
$16,643
$1,554
$162
$24
$314
$518
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 234 of 474
WATERSHED P REDUCTION PROJECTSIP06
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541506
545020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Interagency Federal Matching
23927
20938
20944
18854
Watershed P Reduction Projects
E - Lab P/S USGS Sub Basin Monitoring
E - USGS Sub Basin Monitoring Network
E - USGS Sub Basin Monitoring Network
75,000
5,700
6,000
150,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.05
2.05
2.05
2.05
2.05
2.05
2.05
2.05
2.05
1.00
2.00
1.00
Total WATERSHED P REDUCTION PROJECTS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$449,099
Item NameQty
$155,943
$11,931
$18,277
$22,745
$2,124
$221
$32
$430
$696
$75,000
$11,700
$150,000
1.00
1.00
1.00
1.00
221000
202000
202000
202000
4412162000
4511167200
4513169300
4513169300
Fund FundCenter
LAKE OKEECHOBEE
42
NR
NR
NR
Fund Prg Grant
100235
NR
NR
NR
Page: 235 of 474
WATERSHED MODELING IP09
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
Total WATERSHED MODELING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$157,624
Item NameQty
$118,095
$9,035
$13,841
$14,424
$1,347
$140
$21
$272
$449
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 236 of 474
ISOLATED WETLAND RESTORATION IP12
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
543701
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
Oper Expense - Electrical Service
22905
22906
22907
R/B Eckerd Youth IWRP
R/B Lemkin Creek IWRP
Eckerd Youth - Electric
21,250
9,000
3,200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
2.00
1.00
Total ISOLATED WETLAND RESTORATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$47,791
Item NameQty
$9,870
$755
$1,157
$2,216
$208
$22
$4
$42
$67
$30,250
$3,200
1.00
1.00
1.00
221000
221000
202000
4412162000
4412162000
4412162000
Fund FundCenter
LAKE OKEECHOBEE
44
44
NR
Fund Prg Grant
NR
NR
NR
Page: 237 of 474
WQ ASSESSMENT AND REPORTINGIP13
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530113
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Flow Monitoring Services
Oper Expense - Parts and Supplies
17044
18394
17026
LOOP RTU Maintenance Svcs
Flow Monitoring Asst. Contract Central
LOOP Maintenance Parts & Supplies
609
32,550
3,349
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.40
3.40
3.40
3.40
3.40
3.40
3.40
3.40
3.40
1.00
1.00
1.00
1.00
Total WQ ASSESSMENT AND REPORTING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$338,463
Item NameQty
$215,470
$16,483
$25,253
$37,725
$3,524
$369
$55
$710
$1,139
$1,227
$609
$32,550
$3,349
1.00
1.00
1.00
202000
202000
202000
5511184600
5512185600
5511184600
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 238 of 474
REGIONAL P CONTROL PROJECTSIP14
510100
520900
521010
521110
521120
521130
521140
521150
521160
541500
541506
545010
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Interagency State of FL
17016
20940
20955
20952
20954
20953
23063
Lake Okeechobee BMP Parts & Supplies
N - Lab P/S NSSTA
N - TCSTA Hg Monitoring - Tissue
N - TCSTA Hg Monitoring - Water
N - TCSTA Organics Analyses - Tissue
N - TCSTA Organics Analyses - Water
E - Fish Coll-Comp Hg Mon (Nubbin,TC)
955
9,070
1,500
7,700
21,500
21,500
4,200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.00
1.00
5.00
Total REGIONAL P CONTROL PROJECTS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$196,513
Item NameQty
$93,958
$7,188
$11,013
$15,534
$1,451
$153
$23
$293
$475
$955
$9,070
$56,400
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
5511184600
4511167200
4511167300
4511167300
4511167300
4511167300
4513169400
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 239 of 474
PHASE II TECHNICAL PLANIP50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
23928
21649
FEC Feasability Report
WAM Model
126,915
25,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
2.00
Total PHASE II TECHNICAL PLAN
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$592,697
Item NameQty
$326,322
$24,965
$38,246
$44,384
$4,146
$432
$66
$837
$1,384
$151,915
1.00
1.00
221000
202000
3110135000
4412162000
Fund FundCenter
LAKE OKEECHOBEE
42
NR
Fund Prg Grant
100087
NR
Page: 240 of 474
WODIR01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530105
530122
530123
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Advertising Services
Cont Serv - Science and Tech. Support Services
Cont Serv - General Engineering Services
17081
22922
22923
24057
17079
Advertising - Legal Ads
E - LO Watershed Assessment Mon Q1
E - LO Watershed Assessment Mon Q2-4
LOK Reg Source Control
Maintenance & Repair - Other Equipment
500
19,365
54,720
50,000
100
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.90
5.90
5.90
.10
5.90
5.90
5.90
5.90
5.90
5.90
2.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$356,038
$27,237
$41,729
$574
$66,317
$6,215
$638
$92
$1,234
$1,952
$193,578
$500
$74,085
$50,000
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202001
202000
4215155000
4513169300
4513169300
4215155000
4215155000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
59
NR
Fund Prg Grant
NR
NR
NR
100553
NR
Page: 241 of 474
WODIR01
530600
530608
541000
541100
541400
541500
541506
541507
541510
541600
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
17078
237
238
243
239
240
23015
20924
234
236
24190
24195
Fleet Maintenance
Aerial Photography and Maps
Books / Subscriptions / References
Field Tools / Equipment / Uniforms
Parts & Supplies - Other Equipment
Parts & Supplies - Laboratory
E - Lab P/S WOD (LOWA)
Parts & Supplies - Photographic
Office Supplies
Postage Machine Rental
CPU FOR FTE CONVERSION
FTE CONVERSION
1,000
100
100
1,250
900
600
3,260
275
2,350
815
6,750
7,600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$100
$1,000
$100
$100
$1,250
$900
$3,860
$275
$2,350
$7,565
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
4215155000
4215155000
4215155000
4215155000
4215155000
4215155000
4511167200
4215155000
4215155000
4215155000
4513169300
4513169300
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 242 of 474
WODIR01
541900
542100
542310
542400
543600
543660
543700
543800
589500
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
Oper Expense - Postage
Oper Expense - Printing Services (non-outreach)
Oper Expense - Utilities
Oper Expense - Freight
Capital Outlay - Vehicles
19810
23417
19814
149
17080
22698
20923
24193
Business Travel
Dues & Memberships
Professional Licenses
Postage
Printing & Binding Services
Air Cards Monthly Service
Freight
Van 3/4T (FTE Conversion)
1,785
285
130
1,000
500
720
50
31,310
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total WOD
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$881,069
Item NameQty
$7,600
$1,785
$285
$130
$1,000
$500
$720
$50
$31,310
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
4215155000
4215155000
4215155000
4215155000
4215155000
4513169300
4215155000
5010170400
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 243 of 474
ALTERNATE STORAGE PROJECTSIS04
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
545060
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Interagency - Not For Profit
24305
23933
23932
23929
22975
22976
23914
23930
24166
Dispersed Water Management & Treatment
Dispersed Water Mgmt & Treatmt Prgm
Dispersed Water Mgmt & Treatmt Prgm
FRESP - Lykes West Waterhole
R/B - Dispersed Water Mgmt Tech Assistan
R/B - FRESP - WWF Monitoring & Data
R/B - FRESP - WWF Monitoring & Data
FRESP - (FL Ranchlands Env Svcs Proj)
Dispersed Water Mgmt & Treatmt Prgm
4,587,808
1,092,260
907,740
393,750
212,200
60,285
126,083
288,123
1,000,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.30
.60
.60
.60
.60
.60
.60
7.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$60,029
$4,593
$7,035
$1,833
$9,217
$927
$66
$12
$126
$210
$7,380,126
$288,123
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
412000
221000
221000
221000
221000
221000
221000
221000
202000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
9999999899
Fund FundCenter
LAKE OKEECHOBEE
59
46
44
42
42
46
42
44
NR
Fund Prg Grant
100665
100665
100665
100550
100665
100550
100550
100550
100665
Page: 244 of 474
ALTERNATE STORAGE PROJECTSIS04
590020 Reserves-ManagerialTotal -
Amount
1.00
Total ALTERNATE STORAGE PROJECTS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$8,752,297
Item NameQty
$1,000,000
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 245 of 474
LAKE OKEECHOBEE PROGRAM SUPPORTIZ00
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
541100
541400
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Office
17756
17758
22985
22959
17757
Books & Reference Materials
Small Tools
Office Supplies
Office Supplies
Office Supplies
375
375
135
450
3,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.20
4.20
4.20
1.10
4.20
4.20
4.20
4.20
4.20
4.20
5.00
1.00
1.00
3.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$336,656
$25,755
$39,455
$6,244
$55,984
$5,461
$456
$66
$880
$1,397
$365,382
$375
$375
$3,585
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
4412162000
4412162000
3110135300
4410160100
4412162000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 246 of 474
LAKE OKEECHOBEE PROGRAM SUPPORTIZ00
542000
542100
542310
543660
543800
589500
590020
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Printing Services (non-outreach)
Oper Expense - Freight
Capital Outlay - Vehicles
Reserves-Managerial
20184
22953
21144
17759
18820
19764
22910
23934
23935
23936
Training & Conferences
District Business Travel, PMcC
District Business Travel
Dues & Memberships
Journal Publications & Reprints
Freight- Okeechobee Division
Truck 3/4T Pickup CC 4WD repl V2241
RB FY03 SA1769 Lk Okeechobee
RB FY06 SA1717A Lk Okeechobee
RB FY07 SA1821 Lk Okeechobee
4,508
450
1,298
1,000
375
500
38,000
169
1,693,676
2,190,501
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
2.00
1.00
1.00
1.00
1.00
3.00
Total LAKE OKEECHOBEE PROGRAM SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$4,772,548
Item NameQty
$4,508
$1,748
$1,000
$375
$500
$38,000
$3,884,346
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
221000
221000
221000
4412162000
4410160100
4412162000
4412162000
4412162000
4412162000
5010170400
9999999899
9999999899
9999999899
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
42
46
47
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 247 of 474
LAKE OKEECHOBEE WATERSHEDP101
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
22098
22100
22085
22086
22099
22092
22096
22091
22090
22094
22093
22088
22087
22089
22101
22097
B00000000072270050 Highlands County
C173633A0000110000 Highlands County PILT
C173633A00012B0000 Highlands County
c17363302000e20000 Highlands County
c20363301000300000 Higlands County PILT
c233531a0000200000 Highlands County
c243531a0000200000 Highlands County
c253531a0000200000 Highlands County
c253531a0000400000 Highlands County
c263531a0000100000 Highlands County
c263531a0000100000 Higlands County
c303532a0000800000 Highlands County
c303532a0001000000 Highlands County
c313532a0000100000 Highlands County
c343532a0000900000 Highlands County PILT
c363531a0000100000 Highlands County
146
924
144
5
923
476
27
1,231
53
1,326
1,326
415
144
90
924
352
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.20
1.20
1.20
1.20
1.20
1.20
1.20
1.20
1.20
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$90,346
$6,913
$10,589
$13,316
$1,244
$131
$19
$252
$412
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
100276
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 248 of 474
LAKE OKEECHOBEE WATERSHEDP101
543640 Oper Expense - Property Taxes Paid for District Property
22095 c363531a0000200000 Highlands County 405
Total -
Amount
17.00
Total LAKE OKEECHOBEE WATERSHED
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$132,133
Item NameQty
$8,911
1.00 410000 5010170300
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
NR
Page: 249 of 474
C-43 BASIN STORAGE RESERVOIR PT1P104
510100
520900
521010
521110
521120
521130
521140
521150
521160
541500
541900
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts and Supplies
Oper Expense - Other
Oper Expense - District Travel
20668
21154
21155
Security Gate - C-43
C43 West Storage Rsvr - Oper Expenses
C43 West Storage Rsvr - Travel
18,000
470
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.00
1.00
1.00
Total C-43 BASIN STORAGE RESERVOIR PT1
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$195,430
Item NameQty
$132,379
$10,128
$15,514
$15,535
$1,451
$151
$23
$293
$486
$18,000
$470
$1,000
1.00
1.00
1.00
410000
410000
410000
5415182100
3312141000
3312141000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 250 of 474
INDIAN RIVER LAGOON - SOUTHP107
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
540030
540040
541500
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Parts and Supplies
Oper Expense - District Travel
17643
22948
17644
20667
23070
Fuel - Allapattah
Fuel-Allapattah Pump
Oil/Hydraulic Fluid - Allapattah
Security Gate - C-44
District Projects Travel - USACE Jax
520
12,000
52
36,000
2,250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.85
7.85
7.85
.25
7.85
7.85
7.85
7.85
7.85
7.85
2.00
1.00
1.00
.15
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$667,709
$51,082
$78,257
$1,802
$89,242
$8,392
$852
$129
$1,644
$2,669
$12,520
$52
$36,000
$2,250
1.00
1.00
1.00
1.00
.15
410000
410000
410000
410000
410000
5110171100
5415182100
5110171100
5415182100
3315206000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 251 of 474
INDIAN RIVER LAGOON - SOUTHP107
543640
545010
580720
580800
Oper Expense - Property Taxes Paid for District Property
Oper Expense - Interagency State of FL
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Water Control Structures
22084
22062
22067
22068
22054
22056
22069
22059
22065
22738
22042
22043
22041
22040
22039
22048
22032
22020
22021
22050
22051
22070
18711
23609
24304
23807
23810
1284402A0000010000 Highlands County PILT
22263220001000600 St. Lucie County
22271110002000800 St. Lucie County
22274110001000200 St. Lucie County
22331110003000400 St. Lucie County
22334110001000100 St. Lucie County
22341110002000000 St. Lucie County
22342110001000000 St. Lucie County
22351210001000700 St. Lucie County
223531100010000 St. Lucie County
23253310002000500 St. Lucie County
23362120020000500 St. Lucie County
24291330001000900 St. Lucie County
24291420001000700 St. Lucie County
24293110001000500 St. Lucie County
24333110001000800 St. Lucie County
2494120001000500 St. Lucie County
2494210001000300 St. Lucie County
24943100300000600 St. Lucie County
34035020217000100 St. Lucie County
34035020221000200 St. Lucie County
34093310002000500 St. Lucie County
E - Fish Coll- Comp Hg Mon (ACRA)
IRL South-PIR
C-44
C-44 Construction
C-44 Construction
6,787
485
1,964
982
3,864
1,940
1,962
1,940
488
1,885
181
200
15,876
25
263
112
47
876
3,117
276
25
46
2,300
50,000
3,000,000
8,845,192
567,000
Total
Total
Total
Total
-
-
-
-
Amount
22.00
1.00
1.00
3.00
Total INDIAN RIVER LAGOON - SOUTH
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$13,460,433
Item NameQty
$43,341
$2,300
$50,000
$12,412,192
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
412000
412000
412000
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
4513169400
3312141000
3314226000
3314226000
3314226000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100288
100288
100288
100288
100288
100288
100288
100288
NR
100288
100288
100288
100288
100288
100288
100288
100288
100288
100288
100288
100288
NR
100600
100105
100548
100288
Page: 252 of 474
WCA3 DECOMP & SHEETFLOW ENH PT1P112
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
7.10
7.10
7.10
.30
7.10
7.10
7.10
7.10
7.10
7.10
Total WCA3 DECOMP & SHEETFLOW ENH PT1
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$851,085
Item NameQty
$632,986
$48,426
$74,187
$1,650
$81,343
$7,662
$772
$117
$1,485
$2,457
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 253 of 474
NORTH PALM BEACH COUNTY PT1P117
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530108
530700
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Lab Services
Cont Serv - Equipment Rentals
Oper Expense - Parts,Supp - Laboratory
23603
22795
23604
17038
21097
NPBC-PIR
E - L8 RT Reservoir Analysis
NPBC-PIR
E - Lab P/S L8 Reservoir Testing
Northlake Bridge IA - Construction Trave
215,100
1,404
500,000
5,000
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.50
4.50
4.50
.20
4.50
4.50
4.50
4.50
4.50
4.50
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$332,005
$25,401
$38,911
$1,058
$51,643
$4,871
$492
$76
$944
$1,541
$215,100
$1,404
$500,000
$5,000
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
3312141000
4511167300
3312141000
4511167200
3312141000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
Fund Prg Grant
100278
NR
100278
NR
NR
Page: 254 of 474
NORTH PALM BEACH COUNTY PT1P117
541900 Oper Expense - Other
22150
22328
22152
22355
22356
22357
22358
22360
22359
22464
22436
22438
22441
22442
22245
22361
22363
22364
22367
22161
22443
22444
22446
22447
22448
22449
22456
22451
22450
22452
22453
22454
22457
22459
22460
22461
10393900000000000000000 Martin County
1040400001000064050000 Martin County
1139390000000000000000 Martin County
1140390001000066000000 Martin County
1140390001000103010000 Martin County
1140390004000018050000 Martin County
1140390004000041070000 Martin County
1140390004000143010000 Martin Circle
1140400001000116010000 Martin County
1140400003000079160000 Martin County
1240400004000110060000 Martin County
1340400001000142030000 Martin County
1340400002000089040000 Martin County
1340400002000091000000 Martin County
1340400003000000090000 Palmar
140390002000040040000 Martin County
140390002000061000000 Martin County
140390002000100060000 Martin County
140390003000059020000 Martin County
143939000000000000000 Martin County
1440390001000063010000 Martin County
1440390001000066040000 Martin County
1440390001000079070000 Martin County
1440390001000082010000 Martin County
1440390001000138010000 Martin County
1440390001000143010000 Martin County
1440390004000010309000 Martin County
1440390004000026020000 Martin County
1440390004000055010000 Martin County
1440390004000058050000 Martin County
1440390004000079010000 Martin County
1440390004000082050000 Martin County
1440390004000119050000 Martin County
1440390004000138050000 Martin County
1440390004000143050000 Martin County
1440390004000146080000 Martin County
14,668
9
7,017
6
5
5
9
5
17
9
9
9
9
21
687
9
9
9
9
6,997
5
6
9
9
5
5
5
6
6
5
9
9
9
5
5
6
Total -
Amount
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100118
Page: 255 of 474
NORTH PALM BEACH COUNTY PT1P117
22462
22379
22380
22382
22261
22128
22130
22381
22260
22185
22164
22191
22189
22166
22182
22187
22172
22170
22259
22383
22262
22258
22408
22406
22405
22384
22257
22256
22409
22411
22255
22412
22413
22414
22416
22254
22176
22253
22252
1440400002000079030000 Martin County
1440400002000082070000 Martin County
1440400002000088040000 Martin County
1440400002000099010000 Martin County
1440400003000000070000 Martin County
1440410000000000000000 Martin County
1539390000000000000000 Martin County
1540400001000095080000 Martin County
1540400004000000020000 Martin County
1540410000000000000000 Martin County
1639390000000000000000 Martin County
16404100000000000000000 Martin County
16404100000000000000000 Martin County
17383900000000000000000 Martin County
17393900000000000000000 Martin County
17404100000000000000000 Martin County
17404100000000000000000 Martin County
17404100000000000000000 Martin County
1840400001000000020000 Martin County
1840400003000067070000 Martin County
1840410000000001000000 Martin County
1840410000000002080000 Martin County
1940400002000072070000 Martin County
1940400002000075000000 Martin County
194040000200008670000 Martin County
1940400003000137060000 Martin County
1940410000000001080000 Martin County
1940410000000002060000 Martin County
2040400002000044040000 Martin County
2040400004000152100000 Martin County
2040410000000010600000 Martin County
2140400001000001040000 Martin County
2140400001000088010000 Martin County
2140400003000001000000 Martin County
2140400003000100000000 Martin County
2140400004000000000000 Martin County
2239390000000000000000 Martin County
2240400000000001040000 Martin County
2340390000000001040000 Martin County
9
9
9
9
1,363
33,675
14,592
9
780
38,058
14,450
346
40,893
306
14,830
17,705
659
21,084
798
9
580
2,047
9
9
9
9
2,147
463
9
6
2,724
21
6
21
9
685
14,600
2,725
740
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 256 of 474
NORTH PALM BEACH COUNTY PT1P117
22251
22368
22369
22371
22374
22377
22376
22378
22316
22317
22319
22318
22320
22321
22322
22323
22324
22325
22326
22327
22250
22417
22419
22420
22430
22421
22249
22248
22247
22431
22433
22434
22435
22337
22338
22339
22342
22340
234040000000000102000 Martin County
240390001000002040000 Martin County
240390001000025050000 Martin County
240390001000055020000 Martin County
240390001000058060000 Martin County
240390001000079020000 Martin County
240390001000081080000 Martin County
240390001000103000000 Martin County
240390001000106120000 Martin County
240390001000121110000 Martin County
240390001000135020000 Martin County
240390001000145010000 Martin County
240390004000018040000 Martin County
240390004000023040000 Martin County
240390004000039000000 Martin County
240390004000055060000 Martin County
240390004000058000000 Martin County
240390004000065050000 Martin County
240390004000098060000 Martin County
240390004000145050000 Martin County
2440390000000001020000 Martin County
2440390001000069070000 Martin County
2440390001000077000000 Martin County
2440390001000078080000 Martin County
2440390002000067090000 Martin County
2440390002000072090000 Martin County
2440400000000001000000 Martin County
2540390000000001090000 Martin County
2540400000000001070000 Martin Cnty Palma
2640400001000000050000 Martin County
2740400000000001030000 Martin County
280400001000005000000 Martin County
2804000010000061700000 Martin County
2840400001000007240000 Martin County
2840400001000008130000 Martin County
2840400002000002050000 Martin County
2840400002000003120000 Martin County
2840400002000004010000 Martin County
2,748
9
6
6
5
9
9
5
6
9
6
6
5
5
9
6
5
6
5
6
1,907
9
9
9
9
9
2,713
384
2,724
1,536
2,728
11
5
6
6
6
6
11
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 257 of 474
NORTH PALM BEACH COUNTY PT1P117
22344
22343
22345
22347
22349
22350
22351
22352
22353
22354
22246
22303
22304
22305
22306
22307
22308
22309
22310
22312
22311
22313
22314
22315
22282
22283
22284
22286
22285
22287
22288
22330
22466
22332
22331
22333
22334
22336
2840400002000006060000 Martin County
2840400002000009000000 Martin County
2840400002000014000000 Martin County
2840400002000016050000 Martin County
2840400002000030060000 Martin County
2840400002000033000000 Martin County
2840400002000035050000 Martin County
2840400002000037010000 Martin County
2840400002000039070000 Martin County
2840400002000040050000 Martin County
2840400004000000050000 Martin County Pal
2940400001000003580000 Martin County
2940400001000006150000 Martin County
2940400001000008200000 Martin County
2940400001000015070000 Martin County
2940400001000025150000 Martin County
2940400001000026040000 Martin County
2940400001000028000000 Martin County
2940400001000030060000 Martin County
2940400001000033000000 Martin County
2940400001000038090000 Martin County
2940400001000039250000 Martin County
2940400001000110240000 Martin County
2940400001000124070000 Martin County
2940400002000005060000 Martin County
2940400002000007200000 Martin County
2940400002000021030000 Martin County
2940400002000026020000 Martin County
2940400002000031020000 Martin County
2940400002000032000000 Martin County
2940400002000045020000 Martin County
2940400004000142210000 Martin County
2940410000000001070000 Martin County
3040400001000002030000 Martin County
3040400001000004090000 Martin County
3040400001000006040000 Martin County
3040400001000007110000 Martin County
3040400001000008190000 Martin County
11
6
6
6
6
11
6
11
6
11
1,311
6
6
6
6
6
6
11
6
6
6
6
7
9
11
5
11
5
5
5
21
7
2,720
6
11
11
6
6
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 258 of 474
NORTH PALM BEACH COUNTY PT1P117
22298
22299
22300
22302
22301
22289
22290
22291
22292
22293
22294
22295
22296
22297
22281
22280
22279
22278
22276
22275
22272
22271
22269
22268
22266
22265
22264
22263
22469
22132
22179
22019
22014
22015
22016
22017
22018
22134
22136
3040400001000014170000 Martin County
3040400001000027000000 Martin County
3040400001000029060000 Martin County
3040400001000031020000 Martin County
3040400001000034240000 Martin County
3040400002000003090000 Martin County
3040400002000004070000 Martin County
3040400002000029040000 Martin County
3040400002000032080000 Martin County
3040400002000035010000 Martin County
3040400002000154000000 Martin County
3040400002000155070000 Martin County
3040400002000156050000 Martin County
3040400003000004050000 Martin County
3040400003000005020000 Martin County
3040400003000006000000 Martin County
3040400003000007080000 Martin County
3040400003000019030000 Martin County
3040400003000034020000 Martin County
3040400003000064090000 Martin County
3040400004000073080000 Martin County
3040400004000105080000 Martin County
3040400004000106060000 Martin County
3040400004000107040000 Martin County
3040400004000108020000 Martin County
3040400004000116050000 Martin County
3040400004000131040000 Martin County
3040400004000146020000 Martin County
3040410000000001050000 Martin County
33939000000000100000000 Martin County
35393900000000000000000 Martin County
40403400000100000 Palm Beach County
40403400000101000 Palm Beach County
40403400000300000 Palm Beach County
40403400000301000 Palm Beach County
40403400000302000 Palm Beach County
40403500000100000 Palm Beach County
43939000000000100000000 Martin County
53937000000000100000000 Martin County
6
11
11
6
6
5
11
11
6
6
38
17
9
29
21
13
5
29
28
27
13
18
25
29
28
26
17
9
2,664
14,269
3,408
1,329
63
135
1,195
50
2,784
14,099
611
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
5010170300
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 259 of 474
NORTH PALM BEACH COUNTY PT1P117
543640
545000
545010
580720
Oper Expense - Property Taxes Paid for District Property
Oper Expense - Interagency Local
Oper Expense - Interagency State of FL
Capital Outlay - AUC Design/Engineering Contracts
22140
22143
22146
22148
23605
23064
23681
23974
23607
23608
53939000000000100000000 Martin County
83939000000000100000000 Martin County
84041000000000100000000 Martin County
93939000000000100000000 Martin County
NPBC-PIR
E - Fish Coll-Comp Hg Mon (LBRT)
L-8 Pump Station
R/B - FY06SA - L-8 PS Design
NPBC-PIR
NPBC-PIR
14,494
14,877
15,084
14,503
383,804
2,100
541,363
362,226
50,000
76,300
Total
Total
Total
Total
-
-
-
-
Amount
194.00
1.00
1.00
4.00
Total NORTH PALM BEACH COUNTY PT1
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,970,065
Item NameQty
$375,326
$383,804
$2,100
$1,029,889
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
205000
205000
410000
410000
5010170300
5010170300
5010170300
5010170300
3312141000
4513169400
3312141000
3312141000
3315206000
3315216200
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
81
2
NR
NR
Fund Prg Grant
NR
NR
NR
NR
100278
NR
NR
NR
100278
100278
Page: 260 of 474
BISCAYNE BAY COASTAL WETLANDSP128
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
531100
541500
580020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - General Maintenance
Oper Expense - Parts and Supplies
Capital Outlay - Land
23602
20618
18852
23825
23809
BBCW-PIR
Solid Waste/Demolition - BBCW
Monitoring Well Maint Parts & Supplies
Land Acquisition - BBCW
Biscayne Bay Coastal Wetlands Const.
10,000
25,000
12,000
20,000,000
2,500,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.65
5.65
5.65
.10
5.65
5.65
5.65
5.65
5.65
5.65
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$469,749
$35,937
$55,055
$528
$63,548
$5,959
$614
$94
$1,183
$1,955
$10,000
$25,000
$12,000
$20,000,000
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
412000
4512168100
5415182100
5511184600
9999999899
3314226000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
Fund Prg Grant
100287
NR
NR
NR
100561
Page: 261 of 474
BISCAYNE BAY COASTAL WETLANDSP128
580800 Capital Outlay - Water Control StructuresTotal -
Amount
1.00
Total BISCAYNE BAY COASTAL WETLANDS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$23,181,622
Item NameQty
$2,500,000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 262 of 474
C-111 N SPREADER CANALP129
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
541500
541506
542100
545010
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Interagency State of FL
22797
22799
23070
22798
22800
N - FL Bay Mangrove Zone Fish
N - C-111 Western Features
District Projects Travel - USACE Jax
FLBay - Field Work & Meetings P129 PCARD
N - C-111 Western Features-Fish(Hg&PEST)
2,000
1,500
3,750
2,000
21,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.35
6.35
6.35
6.35
6.35
6.35
6.35
6.35
6.35
1.00
1.00
1.00
1.25
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$516,830
$39,539
$60,576
$70,464
$6,585
$690
$108
$1,331
$2,198
$18,459
$2,000
$1,500
$5,750
1.00
1.00
.25
1.00
1.00
410000
410000
410000
410000
410000
4413163000
4511167200
3315206000
4413163000
4511167300
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 263 of 474
C-111 N SPREADER CANALP129
545010
580800
Oper Expense - Interagency State of FL
Capital Outlay - Water Control Structures
22802
22801
23881
23808
23821
N-C-111 Western Features-Organics-Water
N-C111 Western Features-HG Mon-Water
C-111 Construction - FY09 Approp
C-111 Construction- FY11 Approp
Land Acquisition/Capital Project Reserve
10,500
2,125
1,505,000
9,927,460
2,000,000
Total
Total
-
-
Amount
3.00
3.00
Total C-111 N SPREADER CANAL
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$14,192,115
Item NameQty
$33,625
$13,432,460
1.00
1.00
1.00
1.00
1.00
410000
410000
412000
412000
408000
4511167300
4511167300
3314226000
3314226000
3314226000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
100051
100051
NR
Page: 264 of 474
PICAYUNE STRAND RESTORATIONP130
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - District Travel
23626
23070
Picayune Strand
District Projects Travel - USACE Jax
775,000
1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.15
5.15
5.15
.35
5.15
5.15
5.15
5.15
5.15
5.15
1.00
.10
Total PICAYUNE STRAND RESTORATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,388,656
Item NameQty
$453,164
$34,669
$53,113
$1,894
$60,132
$5,693
$560
$87
$1,077
$1,767
$775,000
$1,500
1.00
.10
403000
203000
3315206000
3315206000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
Fund Prg Grant
100397
NR
Page: 265 of 474
HILLSBORO ASR PILOTP134
510100
520900
521010
521110
521120
521130
521140
521150
521160
580720
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Capital Outlay - AUC Design/Engineering Contracts
24084 Hillsboro ASR 95,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
1.00
Total HILLSBORO ASR PILOT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$149,304
Item NameQty
$40,121
$3,070
$4,703
$5,549
$519
$54
$9
$105
$174
$95,000
1.00 410000 3312141000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
100227
Page: 266 of 474
L-31N SEEPAGE MANAGEMENT PILOTP136
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts and Supplies
17033 L-31N Pilot RTU Parts & Supplies 609
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.80
.80
.80
.10
.80
.80
.80
.80
.80
.80
1.00
Total L-31N SEEPAGE MANAGEMENT PILOT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$95,336
Item NameQty
$69,524
$5,318
$8,149
$528
$9,731
$931
$87
$14
$168
$277
$609
1.00 410000 5511184600
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
NR
Page: 267 of 474
SITE I IMPOUNDMENTP140
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - District Travel
23070 District Projects Travel - USACE Jax 5,250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.55
2.55
2.55
.30
2.55
2.55
2.55
2.55
2.55
2.55
.35
Total SITE I IMPOUNDMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$341,104
Item NameQty
$250,264
$19,145
$29,332
$1,583
$30,853
$2,945
$275
$42
$533
$882
$5,250
.35 410000 3315206000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
NR
Page: 268 of 474
ASR REGIONAL STUDYP144
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
Total ASR REGIONAL STUDY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$49,521
Item NameQty
$37,188
$2,846
$4,359
$4,439
$415
$44
$7
$84
$139
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 269 of 474
BROWARD COUNTY WPAP145
510100
520900
521010
521110
521120
521130
521140
521150
521160
543640
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Property Taxes Paid for District Property
22473
22474
22472
22475
10001010970000 Broward County
11927010011000 Broward County
11927010014000 Broward County
19219000040000 Broward County
4,281
189
189
56
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
4.00
Total BROWARD COUNTY WPA
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$133,297
Item NameQty
$95,908
$7,337
$11,240
$12,206
$1,141
$120
$19
$230
$381
$4,715
1.00
1.00
1.00
1.00
410000
410000
410000
410000
5010170300
5010170300
5010170300
5010170300
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 270 of 474
MELALEUCA ERADICATIONP150
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
24085 Melaleuca Eradication 1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
1.00
Total MELALEUCA ERADICATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$68,142
Item NameQty
$49,806
$3,810
$5,838
$6,658
$622
$65
$10
$125
$208
$1,000
1.00 410000 3312141000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
100224
Page: 271 of 474
PROGRAM MANAGEMENT & SUPPORTP201
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530900
541100
541301
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
23068
23069
23065
21366
18047
23075
AutoCadd Training @Dist by ext. provider
ProjNet Annual User Fee (Dr. Checks)
Books/Subscriptions
DAT - Safety Equipment
Supplies & Operating Expensess - Office
Field Equipment
5,400
10,758
250
1,000
6,000
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
26.40
26.40
26.40
6.35
26.40
26.40
26.40
26.40
26.40
26.40
9.33
1.00
1.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,167,858
$165,846
$254,078
$41,107
$347,078
$33,759
$2,853
$407
$5,524
$8,779
$16,158
$250
$1,000
$8,000
9.00
.33
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
3315206000
3315206000
3310139200
3315206000
3010134000
3316207100
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 272 of 474
PROGRAM MANAGEMENT & SUPPORTP201
541508
541510
541900
542100
Oper Expense - Parts,Supp - Printing/Reproduction
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - District Travel
24082
21613
24081
24092
21256
21621
21620
24093
21622
21554
21540
21569
21576
21614
21580
21615
21587
21588
23070
21611
21612
23058
23059
23060
23061
24088
24089
Ofc Sppls - Proj Printing /Reproduction
Office Supplies/Printing/Reproduction
Ofc Spls- Proj. Coord. Div
Office Supplies
Office Supplies
CERP 3 Rent
misc supplies
Blueprints/Maps/Books
CERP 1 Rent
Business Travel
Business Travel
Business Travel
Business Travel- Proj Coord Div
Proj Coord Section Bus Travel
Business Travel
Proj Coord Section Bus Travel
Business Travel
Business Travel
District Projects Travel - USACE Jax
Business Travel
Business Travel
Memberships, Dues/Fees - ASCE- Ammon
Memberships, Dues/Fees - AWRA-Ammon
Memberships, Dues/Fees - AWWA-Ammon
Memberships, Dues/Fees - FES- Amon
Memberships Dues, Fees - Carter, Teets
Memberships, Dues Fees- AWWA - Carter
1,000
1,850
5,000
19,000
500
54,481
8,500
20,000
59,159
7,500
4,250
2,500
23,450
15,000
660
15,000
5,200
2,050
2,250
5,000
1,100
240
185
198
290
370
198
Total
Total
Total
Total
-
-
-
-
Amount
1.00
4.00
4.00
8.35
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,000
$26,350
$142,140
$83,960
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
.50
1.00
.70
1.00
.30
1.00
1.00
1.00
.15
1.00
.20
1.00
1.00
1.00
1.00
2.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
3310139200
3310139000
3310139200
3315206000
3316207100
3314205000
3314205000
3315206000
3315206000
3010134000
3110135000
3310139000
3310139200
3312141000
3313204000
3313204000
3314205000
3315206000
3315206000
3316207000
3510144000
3010134000
3010134000
3010134000
3010134000
3110135000
3110135000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 273 of 474
PROGRAM MANAGEMENT & SUPPORTP201
542310
542400
560200
560230
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
Principal - COPS #1
Interest - COPS #1
24090
23062
24087
21616
24091
24061
24094
21257
18049
24086
17146
21618
21617
21619
23076
19104
19192
Memberships, Dues, Fees- Carter
Memberships, Dues/Fees-AICP/APA-Teets
Memberships/ Dues/ Fees - Carter
Memberships,Dues,Fees-Policy & Coord Dep
Memberships,Dues,Fees-Proj. Coord Div
Engineering Dept Dues/Memberships
Memberships/Dues/Fees- Engineering Dept
Dues & Memberships
P.E. Licenses - K. Ammon/L. Carter
PE License- L. Carter
AICP/PE/PG Licenses
Construction Dept Licenses
Licenses-Engineering Dept
Misc. Supplies
PMP Certification - J. Leslie
CERP Acc8 D.S.
CERP Acc8 D.S.
290
627
240
1,500
3,500
3,750
3,750
443
260
260
1,000
7,500
3,750
6,000
1,000
4,337,844
11,415,246
Total
Total
Total
Total
-
-
-
-
Amount
14.50
7.00
1.00
1.00
Total PROGRAM MANAGEMENT & SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$19,094,588
Item NameQty
$15,581
$19,770
$4,337,844
$11,415,246
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
3110135000
3110135000
3110135000
3310139000
3310139200
3315206000
3315206000
3316207000
3010134000
3110135000
3310139200
3314205000
3315206000
3315206000
3316207100
9999999799
9999999799
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 274 of 474
RECOVERP203
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
Total RECOVER
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$142,390
Item NameQty
$105,330
$8,059
$12,344
$14,425
$1,347
$141
$21
$273
$450
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 275 of 474
DATA MANAGEMENT PLANP207
510100
520900
521010
521110
521120
521130
521140
521150
521160
530107
530122
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Computer Consulting Services
Cont Serv - Science and Tech. Support Services
20887
20886
20891
20890
20892
20893
20927
22805
22804
22806
20957
20958
20959
CERP DBA
CERP Documentum Admin - 50%
CERP GIS Analyst
CERP GIS Programmer
GIS Lead Programmer/Analyst
GIS Software Development
Linux Unix Admin (50%)
E - QA/QC Implement - Field
E - QA/QC Oversight Support
E - QA/QC Program Support - Lab
ADIC Backup Library Maint
CERPZone Hardware Maint
Cisco Systems CERPZone Equipment
95,000
24,307
165,000
150,000
135,692
28,000
22,013
41,303
117,110
68,175
32,908
38,500
7,591
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
7.00
3.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$48,271
$3,692
$5,657
$6,658
$623
$65
$11
$126
$208
$620,012
$226,588
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
4510166000
4510166000
4510166000
3310139000
3310139000
3310139000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 276 of 474
DATA MANAGEMENT PLANP207
530601
530602
541600
542100
589310
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Capital Outlay - Equipment Computer Hardware
20979
20962
20963
20980
20972
20988
20973
20974
20961
20990
20975
20894
20976
20992
20977
20981
22685
20984
20982
21963
22807
22645
Barracuda
CYA Hot Backup
Citrix Maintenance
CrossTec (Activeworx)
DHI Temporal Analyst
Datem Systems
Documentum Maintenance
ESRI
ESX VMWare Maint
EndNote Maintenance
Integration Systems
Mapdotnet Maintenance
McLaren DocLoader
New Atlanta Communications
New Software Maintenance
Oracle Software Maintenance
Redhat Software Maint
Symantec Veritas Software Maint
Tripwire Maintenance
CERP Software
E - QOT Travel
SERVER REPLACEMENT (CERP)
995
11,110
5,250
158
8,438
2,888
28,365
36,052
7,731
440
5,788
5,000
3,556
800
5,000
117,978
1,116
19,906
2,655
50,000
1,082
175,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.00
19.00
1.00
1.00
1.00
Total DATA MANAGEMENT PLAN
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,480,218
Item NameQty
$78,999
$263,226
$50,000
$1,082
$175,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
4510166000
3310139000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 277 of 474
INTERAGENCY MODELING CENTERP209
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530107
530601
530602
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Computer Consulting Services
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
22649
22650
22654
22653
UNIX/LINUX Systems Administrator
UNIX/LINUX Systems Administrator
IMC Cisco Switches Maint
Interagency Modeling Software Maint
90,700
37,130
3,865
14,139
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.40
4.40
4.40
.40
4.40
4.40
4.40
4.40
4.40
4.40
2.00
1.00
1.00
Total INTERAGENCY MODELING CENTER
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$683,640
Item NameQty
$398,231
$30,466
$46,672
$2,258
$52,232
$4,961
$475
$69
$922
$1,520
$127,830
$3,865
$14,139
1.00
1.00
1.00
1.00
410000
410000
410000
410000
3212138400
3212138400
3212138400
3212138400
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 278 of 474
ADAPTIVE ASSESSMENT & MONITORINGP210
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530700
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Equipment Rentals
23089
22792
23086
22794
23087
22789
22889
22887
22782
23085
22781
East Coast Oyster Monitoring
East Coast SAV Monitoring
West Coast Oyster Monitoring
West Coast SAV Monitoring
Aquatic Fauna Dry Ssn Prey Troph C
Helicopter Services
LA - Radiometric Aerotriangulation
LA - Topographic Data Acquisition
RECOVER - Veg Mapping
Wet Season Prey Trophic Structure
RECOVER - Groundtruthing
170,000
80,000
270,000
40,000
180,000
650,000
20,000
200
84,014
379,710
60,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
11.40
11.40
11.40
.40
11.40
11.40
11.40
11.40
11.40
11.40
10.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$912,121
$69,781
$106,903
$2,180
$129,907
$12,221
$1,232
$189
$2,388
$3,937
$1,873,924
$60,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
4411161000
4411161000
4411161000
4411161000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100686
100686
100686
100686
100686
100686
100686
100686
100686
100686
100686
Page: 279 of 474
ADAPTIVE ASSESSMENT & MONITORINGP210
541513
542100
545040
589310
Oper Expense - Parts and Supplies Other
Oper Expense - District Travel
Oper Expense - Interagency Public Univ
Capital Outlay - Equipment Computer Hardware
22786
23938
22958
22787
22783
22785
22788
22672
Recover - Project Operating Expenses
Recover- Project Operating Expenses
District Business Travel
E-Travel - Field/Business
Travel - GG
FLBay - FHAP Seagrass Monitoring (C-11)
Recover Ridge Slough Landscape
STORAGE - FILESHARE (VEG MAPPING)
500
500
1,400
750
1,000
249,750
140,000
14,500
Total
Total
Total
Total
-
-
-
-
Amount
2.00
3.00
2.00
1.00
Total ADAPTIVE ASSESSMENT & MONITORING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$3,583,683
Item NameQty
$1,000
$3,150
$389,750
$14,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
4411161000
4413163000
4410160100
4410160100
4410160100
4413163000
4413163000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
100686
100686
NR
Page: 280 of 474
SOUTHWEST FL FEASIBILITY STUDYPA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - District Travel
19877 Business Travel 3,192
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.55
.55
.55
.55
.55
.55
.55
.55
.55
1.00
Total SOUTHWEST FL FEASIBILITY STUDY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$70,578
Item NameQty
$50,548
$3,867
$5,924
$6,103
$570
$59
$9
$115
$191
$3,192
1.00 410000 3313204000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
NR
Page: 281 of 474
TEN MILE CREEK WPA CRPPB01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
543701
545030
580720
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Electrical Service
Oper Expense - Cash Contribution To Army Corps
Capital Outlay - AUC Design/Engineering Contracts
22168
22165
23610
23611
23613
Electrical - P/S - TMC (Cf02)
Electrical - P/S - TMC (Cf05)
Ten Mile Creek
Ten Mile Creek
Ten Mile Creek
1,350
8,000
500,000
539,704
39,704
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.05
1.05
1.05
.10
1.05
1.05
1.05
1.05
1.05
1.05
2.00
1.00
2.00
Total TEN MILE CREEK WPA CRP
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,220,559
Item NameQty
$97,872
$7,488
$11,471
$553
$12,506
$1,191
$115
$19
$220
$366
$9,350
$500,000
$579,408
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
5110171100
5110171100
3312141000
3312141000
3315206000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
Fund Prg Grant
100424
100424
100424
100424
100424
Page: 282 of 474
S CREW/IMPERIAL R FLOWAY CRPPB04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
580020
580720
580744
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
Capital Outlay - Land
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - AUC Land Management
22597
24108
23721
24083
23066
Southern CREW Enhanced Patrols
Environmental Remediation - LWCF-1
So. Crew Land Acquisition
S. Crew Engineering Design/ Support
Grant Parcel Wetland Rest (Ronto)
50,000
218,322
6,500,000
649,326
50,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.45
5.45
5.45
5.45
5.45
5.45
5.45
5.45
5.45
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$408,500
$31,251
$47,875
$60,473
$5,647
$588
$87
$1,142
$1,859
$50,000
$218,322
$6,500,000
$649,326
$50,000
1.00
1.00
1.00
1.00
1.00
410000
411000
404000
410000
411000
5415182100
3514148000
3510144000
3312141000
3312141000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
Fund Prg Grant
100396
100396
NR
100396
100185
Page: 283 of 474
S CREW/IMPERIAL R FLOWAY CRPPB04
590020 Reserves-Managerial
23827 Ronto Reserves 230,000
Total -
Amount
1.00
Total S CREW/IMPERIAL R FLOWAY CRP
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$8,255,070
Item NameQty
$230,000
1.00 411000 9999999899
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
NR
Page: 284 of 474
LAKE TRAFFORD RESTORATION CRPPB05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530200
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Land Management
23887
23625
23533
23888
Lake Trafford Dredging
Lake Trafford Dredging
Lake Trafford Dredging
Lake Trafford Dredging
100,000
1,871,119
80,711
87,537
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
4.00
Total LAKE TRAFFORD RESTORATION CRP
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,163,736
Item NameQty
$18,264
$1,398
$2,141
$2,220
$208
$22
$4
$42
$70
$2,139,367
1.00
1.00
1.00
1.00
403000
403000
403000
403000
3314205000
3314225600
3314225600
3315216600
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
Fund Prg Grant
100110
100110
100110
100110
Page: 285 of 474
LAKE OKEE WTR RETENTION/PHOS REM CRPPB06
510100
520900
521010
521110
521120
521130
521140
521150
521160
530108
541506
541513
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Lab Services
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts and Supplies Other
22825
22808
22815
22811
22809
22810
22813
22814
22812
E - NSSTA Inorganics Analyses - Sediment
E - TC&NS STA-CERP-Lake O
E - Supplies Other Equipment
E - NSSTA Hg Monitoring - Sediment
E - NSSTA Hg Monitoring - Tissue
E - NSSTA Hg Monitoring - Water
E - NSSTA Organics Analyses - Sediment
E - NSSTA Organics Analyses - Tissue
E - NSSTA Organics Analyses - Water
990
2,020
2,000
1,500
1,500
9,200
4,200
21,000
26,220
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$39,110
$2,992
$4,585
$7,769
$728
$77
$12
$147
$228
$990
$2,020
$2,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
4511167300
4511167200
4513169300
4511167300
4511167300
4511167300
4511167300
4511167300
4511167300
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 286 of 474
LAKE OKEE WTR RETENTION/PHOS REM CRPPB06
545010 Oper Expense - Interagency State of FL
22816 E - Fish Coll-Comp Hg Mon (Nubbin,TC) 4,200
Total -
Amount
7.00
Total LAKE OKEE WTR RETENTION/PHOS REM CRP
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$128,478
Item NameQty
$67,820
1.00 410000 4513169400
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
NR
Page: 287 of 474
CERP SUPPORTPH99
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530600
530602
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Software
21072
21064
20835
20836
21074
21065
20909
21075
Scanning / Photographic Services
Maintenance & Repair (Survey)
IRIS Annual Maintenance
IRIS Data Warehouse Feed
Attny Title Info. System - CERP Lands
Survey Control Services
Civil 3D Training
Intellectual Property Storage & Mgmt
20,000
2,000
365,000
18,000
25,000
7,000
18,000
1,700
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.00
3.00
3.00
.70
3.00
3.00
3.00
3.00
3.00
3.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$260,791
$19,954
$30,566
$4,171
$39,260
$3,816
$327
$48
$630
$1,006
$20,000
$2,000
$383,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
3510142300
3510142700
3514148000
3514148000
3510142300
3510142700
3514148000
3514148000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 288 of 474
CERP SUPPORTPH99
530900
541000
541100
541300
541400
541500
541900
542100
Cont Serv - Professional
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Other
Oper Expense - District Travel
21371
21374
21066
21067
21068
21078
21373
21076
22991
21079
21082
21576
21580
21073
22990
21080
21370
21077
Copy charges
technical publications
Witness Posts/Signage
Uniforms/Safety Shoes/Protective Equip
Parts, Supplies & Expense - Office
Parts, Supplies & Expense - Office
Safety glasses and boots
Licenses & Certifications
Licenses & Certifications
Appraisal License Renewal
Certifications
Business Travel- Proj Coord Div
Business Travel
Business Travel - Title & Closing
Business Travel - Title & Closing
Business Travel
ASCE - $1,575; Misc - $425; Other $3,200
Memberships & Dues
3,480
59
1,000
500
500
3,000
750
1,500
150
655
1,000
3,350
220
500
250
500
5,200
1,800
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
4.00
1.00
1.00
1.00
1.00
1.50
4.50
3.20
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$51,700
$3,480
$59
$1,000
$500
$3,500
$4,055
$4,820
1.00
1.00
1.00
1.00
1.00
.50
1.00
1.00
.50
1.00
1.00
.10
.10
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
410000
3315217000
3315217000
3510142700
3510142700
3510142700
3510144000
3315217000
3510142500
3514148000
3514148300
3514148300
3310139200
3313204000
3510142300
3510142300
3514148300
3315217000
3510144000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 289 of 474
CERP SUPPORTPH99
542310
542400
547000
580600
590020
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
Oper Expense - Self-Insurance Charges
Capital Outlay - CERP Indirect
Reserves-Managerial
21369
17808
21957
23882
24157
24159
24161
24158
PMP renewals
Self Insurance Charges
Central Service Indirect Costs
Capital Projects Reserve
Capital Projects Reserve
Capital Projects Reserve
Capital Projects Reserve
Capital Projects Reserve
200
338,589
7,556,000
1,489,540
9,000,000
2,500,000
2,000,000
2,583,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
5.00
Total CERP SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$26,309,012
Item NameQty
$7,000
$200
$338,589
$7,556,000
$17,572,540
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
410000
410000
412000
412000
412000
412000
412000
3315217000
9999999999
9999999699
9999999899
9999999899
9999999899
9999999899
9999999899
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
100561
NR
NR
NR
NR
Page: 290 of 474
C-111/MWD/CSOPPK03
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
541506
541600
541900
543640
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - Property Taxes Paid for District Property
22817
24234
24236
22471
E - C-111 DF/ENPW
FTE CONVERSION
FTE CONVERSION
305828000366000 Miami Dade County
2,305
3,375
7,600
422
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.55
3.55
3.55
.10
3.55
3.55
3.55
3.55
3.55
3.55
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$319,345
$24,429
$37,427
$528
$40,251
$3,786
$387
$62
$745
$1,222
$27,688
$2,305
$3,375
$7,600
$422
1.00
1.00
1.00
1.00
408000
408000
408000
410000
4511167200
4513169500
4513169500
5010170300
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
Fund Prg Grant
100405
NR
NR
NR
Page: 291 of 474
C-111/MWD/CSOPPK03
545000
545010
545020
589500
Oper Expense - Interagency Local
Oper Expense - Interagency State of FL
Oper Expense - Interagency Federal Matching
Capital Outlay - Vehicles
22826
22818
22822
22819
22823
22820
22821
22827
24237
E - Evg Watershed Ambient WQM (MD-DERM)
E - C-111/ENPW PEST Monitoring - Water
N-8.5 SM Area Monitoring - Fish (Hg)
N-8.5 SM Area Monitoring - Fish (PEST)
N-8.5 SM Area Monitoring - Snails (Cu)
N-8.5 SM Area Monitoring - Water (CU)
N-8.5 SM Area Monitoring - Water (PEST)
E - ENP Groundwater Monitoring
Van 3/4T (FTE Conversion)
68,134
20,077
600
2,800
100
600
5,200
36,320
31,310
Total
Total
Total
Total
-
-
-
-
Amount
1.00
6.00
1.00
1.00
Total C-111/MWD/CSOP
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$634,713
Item NameQty
$68,134
$29,377
$36,320
$31,310
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
408000
408000
408000
408000
408000
408000
408000
408000
408000
4513169400
4511167300
4511167300
4511167300
4511167300
4511167300
4511167300
4513169400
5010170400
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100405
100405
100282
100282
100282
100282
100282
100405
NR
Page: 292 of 474
RIVER OF GRASSPR01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530200
542100
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Land Management
Oper Expense - District Travel
Oper Expense - Interagency Local
24303
21554
21540
21576
21580
23158
21612
24050
Land Management Services
Business Travel
Business Travel
Business Travel- Proj Coord Div
Business Travel
District Travel
Business Travel
Glades Community Projects
250,000
7,500
4,250
6,700
1,320
1,700
4,400
75,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.75
1.75
1.75
.20
1.75
1.75
1.75
1.75
1.75
1.75
1.00
3.60
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$178,144
$13,629
$20,879
$1,082
$21,124
$2,016
$190
$29
$366
$606
$250,000
$25,870
$75,000
1.00
.50
.50
.20
.60
1.00
.80
1.00
202000
410000
410000
410000
410000
410000
410000
101000
5415182100
3010134000
3110135000
3310139200
3313204000
3316207200
3510144000
6010230000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100189
NR
NR
NR
NR
NR
NR
100189
Page: 293 of 474
RIVER OF GRASSPR01
580020 Capital Outlay - Land
23814
23819
23818
23823
23822
23816
24156
Land Acquisition/Capital Project Reserve
Land Acquisition/Capital Project Reserve
Land Acquisition/Capital Project Reserve
Land Acquisition/Capital Project Reserve
Land Acquisition/Capital Project Reserve
Land Acquisition/Capital Project Reserve
Land acquisition/ Capital Project Reserv
101,900,000
17,000,000
22,500,000
2,740,000
9,615,234
32,744,766
8,000,000
Total -
Amount
7.00
Total RIVER OF GRASS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$195,088,935
Item NameQty
$194,500,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
410000
401000
410000
101000
402000
410000
202000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 294 of 474
CAPABILITY MATURITY MODEL INTEGRATIONSA01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
18789
22992
22994
22993
24165
CMMi Configuration Manager
LOM Deployment and Maintenance
Technical Writer - contractual support
Model Peer Reviews
Water Supply Modeling Peer Review
172,720
50,000
35,000
115,000
85,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
5.15
5.15
5.15
5.15
5.15
5.15
5.15
5.15
5.15
3.00
2.00
Total CAPABILITY MATURITY MODEL INTEGRATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,011,144
Item NameQty
$408,385
$31,243
$47,865
$57,142
$5,335
$557
$80
$1,079
$1,738
$257,720
$200,000
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
202000
3212138000
3212138000
3212138000
3212138000
3212138000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 295 of 474
REGIONAL MODEL MAINTENANCE & ENHANCEMENTSA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
18778 RSM Capability Enhancement for Projects 195,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
10.45
10.45
10.45
10.45
10.45
10.45
10.45
10.45
10.45
1.00
Total REGIONAL MODEL MAINTENANCE & ENHANCEMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,449,508
Item NameQty
$938,831
$71,820
$110,030
$115,943
$10,827
$1,128
$167
$2,184
$3,578
$195,000
1.00 101000 3212138000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
NR
Page: 296 of 474
WATER QUALITY MODULE DEVELOPMENTSA03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
22997 Water Quality Tool Development 50,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.10
3.10
3.10
3.10
3.10
3.10
3.10
3.10
3.10
1.00
Total WATER QUALITY MODULE DEVELOPMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$411,356
Item NameQty
$269,453
$20,614
$31,580
$34,395
$3,212
$335
$50
$647
$1,070
$50,000
1.00 101000 3212138000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
NR
Page: 297 of 474
APPLICATIONSSA04
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Professional
19752
19754
19753
23942
20935
18191
23000
22999
Filling Historical Rainfall Data
QA/QC for RSM and Mandated Sites
QA/QC of QMEAS Data
Flood Modeling to Support Ops.
Modeling Technical Review Support
Development of Model Calibration
Model Implementation/Application for WSP
So Miami-Dade Cnty Transport Model'g Con
40,000
41,272
22,500
75,000
50,000
30,000
75,000
149,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.35
8.35
8.35
8.35
8.35
8.35
8.35
8.35
8.35
1.00
3.00
5.00
Total APPLICATIONS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,496,763
Item NameQty
$661,396
$50,599
$77,515
$92,650
$8,651
$903
$128
$1,749
$2,765
$117,635
$103,772
$379,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
5512185600
5512185600
5512185600
3210136100
3210136100
3212138000
3212138000
3212138000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
100188
NR
NR
NR
NR
Page: 298 of 474
SUPPORT FOR EVOLVING MODELING ISSUESSA05
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
4.25
4.25
4.25
.35
4.25
4.25
4.25
4.25
4.25
4.25
Total SUPPORT FOR EVOLVING MODELING ISSUES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$451,589
Item NameQty
$328,240
$25,112
$38,471
$1,976
$50,143
$4,757
$462
$69
$889
$1,470
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 299 of 474
MODEL GRAPHICAL USER INTERFACESA07
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.90
2.90
2.90
2.90
2.90
2.90
2.90
2.90
2.90
Total MODEL GRAPHICAL USER INTERFACE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$297,336
Item NameQty
$217,961
$16,675
$25,545
$32,178
$3,006
$313
$48
$607
$1,003
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 300 of 474
WATER QUALITY MONITORING OPERATIONSSB11
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530107
530401
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Computer Consulting Services
Cont Serv -Exotic Nuisance Wildlife
18709
18710
18706
22424
19756
20874
22423
23026
294
16928
E - Vehicle Washing
E - Vehicle Washing
E - Platform/Intake Install & Repair
Okee Replacement Platform Installs
Site Installation Services - External
Field Data Management System Mod
Exotics and Nusiance Control
E - Maintenance/Repair Field Equipment
E - Maintenance/Repair Field Equipment
E - DI/RO Water System Maintenance
3,500
7,500
50,000
35,000
50,000
25,000
5,000
6,000
4,000
7,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
5.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$45,781
$3,502
$5,366
$11,095
$1,036
$108
$15
$209
$318
$146,000
$25,000
$5,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
4513169300
4513169500
4513169600
4513169600
5511184500
2213115000
4513169300
4513169200
4513169200
4513169300
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 301 of 474
WATER QUALITY MONITORING OPERATIONSSB11
530600
530700
531200
541301
541400
541500
541502
541504
Cont Serv - Maintenance and Repairs
Cont Serv - Equipment Rentals
Cont Serv - Mail/Courier
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Computer
16929
16951
16039
22425
22422
16930
299
16933
16937
16935
16965
22426
22427
295
16059
22662
16038
E - Equipment Maintenance & Repair
E - DI/RO Water System Maintenance
E - Equipment Maintenance and Repair
E-Equipment Maintenance & Repair
Helicopter Rental S Program
E - Mail/Courier
E - Uniforms
E - Uniforms
E - Sampling Equipment, Small Tools
E - Small Tools & Equipment
E - Small Tools & Equipment
E-Small Tools & Equipment
E-Field Parts and Supplies
E - Parts, Supplies, & Exp - Automotive
E - Parts, Supplies, & Expenses, Auto
20GB Storage Space
E - Field Supplies and Lab Standards
6,000
2,500
18,500
8,500
10,000
15,000
4,746
2,500
3,000
5,000
3,500
4,000
7,000
2,500
2,000
280
6,000
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
7.00
1.00
1.00
2.00
4.00
1.00
2.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$52,500
$10,000
$15,000
$7,246
$15,500
$7,000
$4,500
$280
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
4513169300
4513169500
4513169500
4513169700
4513169200
4513169300
4513169200
4513169300
4513169200
4513169300
4513169500
4513169700
4513169700
4513169200
4513169500
2212114000
4513169200
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 302 of 474
WATER QUALITY MONITORING OPERATIONSSB11
541506
541510
541900
542000
542100
542400
589340
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licences
Capital Outlay - Equipment Water Measurement
16932
16073
16274
18708
20097
19638
19645
16934
22492
22496
22505
E - Field Supplies & Lab Standards
E - Field and Lab Supplies
E - Office Supplies - FOC
E - Bottled Water
Training & Conferences
E - District Travel - Non Training FOC
E - Travel
E - Professional License, PE
Replacement Field Display Units
Replacement Multiparameter Sonde
Replacemnt Atmsphrc Deposition Collector
16,500
6,000
8,000
200
8,726
7,500
2,500
179
6,000
20,000
5,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
3.00
1.00
1.00
1.00
2.00
1.00
8.00
Total WATER QUALITY MONITORING OPERATIONS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$442,061
Item NameQty
$28,500
$8,000
$200
$8,726
$10,000
$179
$31,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
4.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
4513169300
4513169500
4513169100
4513169300
4513169100
4513169100
4513169300
4513169100
4513169500
4513169500
4513169500
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 303 of 474
WATER QUALITY MONITORING - COMPLIANCESB12
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530122
530402
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Science and Tech. Support Services
Cont Serv - Tree Management Services
Oper Expense - Interagency Local
24213
22439
22482
22486
22488
20921
19644
E-OnSite Cntrctr Pos #2 Okee Unit
E-OnSite Cntrctr Pos #2 Okee Unit (Q1)
E-OnSite Cntrctr Pos #2 Okee Unit (Q2-4)
E-OnSite Cntrctr 1692 Field Unit (Q1)
E-OnSite Cntrctr 1692 Field Unit (Q2-4)
E - Vegetation Maintenance
E - Everglades Ambient WQM Broward
15,327
3,237
12,090
3,237
12,090
15,000
119,520
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
12.70
12.70
12.70
.40
12.70
12.70
12.70
12.70
12.70
12.70
2.00
5.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$743,115
$56,852
$87,096
$2,197
$144,313
$13,559
$1,370
$195
$2,662
$4,236
$41,860
$45,981
$15,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
4513169300
4513169300
4513169300
4513169600
4513169600
4513169600
4513169400
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 304 of 474
WATER QUALITY MONITORING - COMPLIANCESB12
545000
545010
545020
545040
580725
Oper Expense - Interagency Local
Oper Expense - Interagency State of FL
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
Capital Outlay AUC Internal Software
20912
23031
18712
16273
18707
20913
22661
E - Evg Watershed Ambient WQM (MD-DERM)
E - Fish Coll - Comp Hg Mon (Downstream)
E - Fish Coll - Comp Hg Mon (Downstream)
E - ENP Marine Monitor Network C-111 GW
E - NADP/MDN-Compli Hg Monit Dep.
E - UF Feather Collection
HORIZON SW DEVELOPMENT/MOD
206,883
1,197
25,263
145,280
33,816
7,000
50,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
2.00
1.00
2.00
1.00
Total WATER QUALITY MONITORING - COMPLIANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,747,395
Item NameQty
$326,403
$26,460
$145,280
$40,816
$50,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
4513169400
4513169400
4513169400
4513169400
4513169400
4513169400
2213115000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 305 of 474
WQ MON RE-ENGINEERING & STRATEGIC PLANNINGSB13
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.35
.35
.35
.35
.35
.35
.35
.35
.35
Total WQ MON RE-ENGINEERING & STRATEGIC PLANNING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$41,627
Item NameQty
$31,114
$2,380
$3,647
$3,884
$363
$38
$6
$73
$122
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 306 of 474
WTR QUALITY MONITORING - MISSION DRIVENSB14
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
22362
22531
22526
22527
22530
22532
22533
22535
22536
22537
22538
Caloosahatchee Maint Services - External
E-OnSite Cntractr Pos # 2 Okee Unt (Q1)
E-OnSite Cntractr Pos #1 Okee Unit (Q1)
E-OnSite Cntractr Pos #1 Okee Unt (Q2-4)
E-OnSite Cntractr Pos #2 Okee Unt (Q2-4)
E-Caloosahatchee Mon Fixed (Q1)
E-Caloosahatchee Mon Fixed (Q2-4)
E-Coastal Monitoring Network (Q1)
E-Coastal Monitoring Network (Q2-4)
E-SLE/IRL Ambient WQM (Q1)
E-SLE/IRL Ambient WQM (Q2-4)
8,750
3,237
7,773
24,180
12,090
2,285
8,092
14,393
51,314
3,651
15,749
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.70
3.70
3.70
.10
3.70
3.70
3.70
3.70
3.70
3.70
3.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$210,822
$16,127
$24,710
$549
$41,911
$3,940
$402
$61
$777
$1,213
$220,051
$8,750
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
5511184600
4513169300
4513169300
4513169300
4513169300
4513169400
4513169400
4513169400
4513169400
4513169400
4513169400
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 307 of 474
WTR QUALITY MONITORING - MISSION DRIVENSB14
530122
541600
545000
Cont Serv - Science and Tech. Support Services
Oper Expense - Rent/Lease Equipment
Oper Expense - Interagency Local
24228
24227
23024
Hydrolab-Rent/Lease Equipment
IT Equipment & Services-FTE Conver_Equip
DERM Biscayne Bay WQ SAV Turkey Point
15,200
10,125
40,452
Total
Total
Total
-
-
-
Amount
10.00
2.00
1.00
Total WTR QUALITY MONITORING - MISSION DRIVEN
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$737,854
Item NameQty
$142,764
$25,325
$40,452
1.00
1.00
1.00
101000
101000
101000
4513169400
4513169400
4513169400
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 308 of 474
ANALYTICAL SERVICES OPERATIONSSB31
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
17692
16942
18703
16943
16946
16944
16945
17036
22581
23098
23101
22544
E - Autoclave Maintenance
E - DI/RO Water System Maintenance
E - Dionex IC Maintenance
E - Flow Analyzer Maintenance
E - ICP/GFAA/UV Maintenance
E - Laboratory Balance Maintenance
E - Maint & Repair of Misc Lab Equipment
E - Total Organic Carbon Analyzer Maint
High Perf Liquid Chrmatgrphy Maintenance
N-ICP/GFAA/UV Maintenance
N-Total Organic Carbon Analyzer Maint
Titrator Maintenance
4,800
7,000
16,000
8,000
30,500
3,000
5,000
5,500
8,000
1,500
5,500
4,850
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
7.30
7.30
7.30
.80
7.30
7.30
7.30
7.30
7.30
7.30
12.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$503,730
$38,536
$59,038
$4,392
$87,819
$8,370
$788
$112
$1,526
$2,422
$99,650
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
4511167200
4511167200
4511167200
4511167200
4511167200
4511167200
4511167200
4511167200
4511167200
4511167200
4511167200
4511167200
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 309 of 474
ANALYTICAL SERVICES OPERATIONSSB31
531103
541301
541506
541510
542000
542100
543300
543301
Cont Serv - Waste Disposal Services
Oper Expense - District Uniforms
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Other Fees
Oper Expense - Permits & Fees
18701
16956
16963
22546
298
20095
19565
22555
297
22560
22562
22568
22570
22571
22573
22566
E - Hazardous Waste Disposal
E - Lab Coats
E - Laboratory Parts and Supplies
Lab Gases
E - Office Supplies - Skees
Training & Conferences
E - Travel - District- Skees
Fees for Lab Perfrmnc Evaluation Studies
E - Lab Permits & Certifications
Replacement Autoclave
Replacement Centrifuge
Replacement Lab Ovens
Replacement Metals Digestion Blocks
Replacement Muffle Furnace
Replacement Turbidimeter
Replcmnt Spectrometer Metls Dtrmntn GFAA
1,000
3,000
4,240
16,000
7,000
7,022
1,000
7,000
4,000
10,000
6,000
7,500
9,020
3,800
2,500
60,000
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,000
$3,000
$20,240
$7,000
$7,022
$1,000
$7,000
$4,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
4511167200
4511167200
4511167200
4511167200
4511167100
4511167100
4511167100
4511167200
4511167100
4511167200
4511167200
4511167200
4511167200
4511167200
4511167200
4511167200
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 310 of 474
ANALYTICAL SERVICES OPERATIONSSB31
589340 Capital Outlay - Equipment Water MeasurementTotal -
Amount
9.00
Total ANALYTICAL SERVICES OPERATIONS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$955,465
Item NameQty
$98,820
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 311 of 474
ANALYTICAL SERVICES - COMPLIANCESB32
510100
520900
521010
521110
521120
521130
521140
521150
521160
530122
541506
545010
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Science and Tech. Support Services
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Interagency State of FL
18700
20803
22428
18175
18176
18171
18173
17694
23102
E - QA/QC Program Support - Lab
E - Laboratory Parts and Supplies
C4 Periphyton Taxonomy
E - EVPA Inorganics Analyses - Water
E - EVPA Organics Analyses Sediment
E - PEST Organics Analyses - Water
E - PEST Organics Analysis - Sediment
E - Ultratrace Compliance Hg Anly-Water
N-PEST Organics Analyses-Water
79,971
76,200
2,000
500
15,000
98,000
50,000
25,000
38,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.90
7.90
7.90
7.90
7.90
7.90
7.90
7.90
7.90
1.00
1.00
14.00
Total ANALYTICAL SERVICES - COMPLIANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,016,563
Item NameQty
$444,242
$33,984
$52,068
$87,650
$8,182
$854
$121
$1,653
$2,638
$79,971
$76,200
$229,000
1.00
1.00
8.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
4510166000
4511167200
4511167300
4511167300
4511167300
4511167300
4511167300
4511167300
4511167300
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 312 of 474
ENVIRONMENTAL SVCS LABORATORY RELOCATIONSB33
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
580100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Capital Outlay - Buildings
24160 Construction of Lab Facility 5,260,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
3.75
3.75
3.75
.20
3.75
3.75
3.75
3.75
3.75
3.75
1.00
Total ENVIRONMENTAL SVCS LABORATORY RELOCATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$5,632,939
Item NameQty
$269,664
$20,631
$31,604
$1,098
$43,315
$4,088
$407
$60
$785
$1,287
$5,260,000
1.00 401000 3314226000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
100100
Page: 313 of 474
ANALYTICAL SERVICES - MISSION DRIVENSB34
510100
520900
521010
521110
521120
521130
521140
521150
521160
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Laboratory
22587 E-Lab Parts and Supplies 74,300
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
1.00
Total ANALYTICAL SERVICES - MISSION DRIVEN
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$621,447
Item NameQty
$379,090
$29,004
$44,433
$82,103
$7,667
$798
$112
$1,551
$2,389
$74,300
1.00 101000 4511167200
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
NR
Page: 314 of 474
ASSESSMENT & REPORTING - COMPLIANCESB51
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
541000
541100
541510
542000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
22595
15965
16924
15966
20096
C4 Aerial Photography Acq & Veg Mapping
E - Books & Reference Materials
E - Subscription/Magazine
E - Office Supplies
Training & Conferences
35,000
200
244
3,100
6,028
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
14.10
14.10
14.10
.35
14.10
14.10
14.10
14.10
14.10
14.10
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,085,799
$83,063
$127,258
$1,922
$159,427
$14,961
$1,523
$226
$2,948
$4,862
$35,000
$444
$3,100
$6,028
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
4512168300
4512168100
4512168100
4512168100
4512168100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 315 of 474
ASSESSMENT & REPORTING - COMPLIANCESB51
542100
542310
542400
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
19625
16925
22598
E - Travel - Field/Business
E - Dues & Memberships Services
Licenses-PE
750
1,316
780
Total
Total
Total
-
-
-
Amount
1.00
1.00
6.00
Total ASSESSMENT & REPORTING - COMPLIANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,529,407
Item NameQty
$750
$1,316
$780
1.00
1.00
6.00
101000
101000
101000
4512168100
4512168100
4512168100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 316 of 474
ENVIRONMENTAL LITIGATION & TOC SUPPORTSB53
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
7.10
7.10
7.10
.55
7.10
7.10
7.10
7.10
7.10
7.10
Total ENVIRONMENTAL LITIGATION & TOC SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$825,166
Item NameQty
$608,179
$46,527
$71,279
$2,962
$83,475
$7,913
$770
$116
$1,485
$2,460
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 317 of 474
SOUTH FL ENVIRONMENTAL REPORT PRODUCTIONSB54
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
Total SOUTH FL ENVIRONMENTAL REPORT PRODUCTION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$172,496
Item NameQty
$125,187
$9,577
$14,672
$19,972
$1,865
$194
$29
$377
$623
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 318 of 474
CENTER OF EXCELLENCESB56
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.10
.60
.60
.60
.60
.60
.60
Total CENTER OF EXCELLENCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$85,864
Item NameQty
$64,227
$4,913
$7,527
$549
$7,512
$724
$66
$11
$126
$209
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 319 of 474
SCIENTIFIC DATA MANAGEMENTSB71
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.90
.90
.90
.90
.90
.90
.90
.90
.90
Total SCIENTIFIC DATA MANAGEMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$131,261
Item NameQty
$100,302
$7,674
$11,755
$9,986
$933
$97
$15
$188
$311
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 320 of 474
PROGRAM SUPPORTSZ00
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
541100
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
18182
18186
18208
20777
18183
18187
18209
22986
Journals/Books
Journals/ Books
Journal / Reprints
E - Books & Reference Materials
Printing parts, supplies
Printing supplies
Printing supplies
Office Supplies
500
1,000
2,000
300
3,000
4,000
2,895
800
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.80
8.80
8.80
3.30
8.80
8.80
8.80
8.80
8.80
8.80
5.00
4.00
3.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$818,979
$62,652
$95,984
$21,878
$125,788
$12,448
$951
$138
$1,841
$2,977
$677,907
$3,800
$9,895
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
3210136000
3210136100
3212138000
4510166000
3210136000
3210136100
3212138000
3110135300
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 321 of 474
PROGRAM SUPPORTSZ00
541510
542000
542100
542310
542400
589320
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
Capital Outlay Computer Software
22987
258
20094
19997
19875
20936
19876
19536
22983
22981
22982
18184
18188
18210
16058
18185
18189
18211
16057
22574
Office Supplies
E - Office Supplies
Training & Conferences
Training & Conferences
Travel - Business
Travel - Business
Travel - Business
E - Travel (Non-Training/Conf)
Membership Dues -Intl Assoc Facilitators
Membership Dues - HR Certification
Membership Dues - Society HR Mgmt
Dues and Memberships
Dues and Memberships
Dues and Memberships
E - Dues & Memberships Services
Licenses
Licenses
Licenses
E - Ecol Society Of America, PG, SHRM
DESKTOP & SERVER MODELING SW (HESM)
700
1,500
9,348
2,621
1,922
1,200
4,240
1,000
175
100
160
250
1,000
2,000
549
250
1,000
2,000
125
90,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
3.00
2.00
4.00
7.00
4.00
1.00
Total PROGRAM SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,956,178
Item NameQty
$3,000
$11,969
$8,362
$4,234
$3,375
$90,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
3110135400
4510166000
3212138000
4510166000
3210136000
3210136100
3212138000
4510166000
3110135300
3110135400
3110135400
3210136000
3210136100
3212138000
4510166000
3210136000
3210136100
3212138000
4510166000
2214116000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 322 of 474
PORTAL DEVELOPMENTMB01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530107
541600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Computer Consulting Services
Oper Expense - Rent/Lease Equipment
20606
20607
22839
24200
Portal Application Maintenance
Web Services
XWEB Governance/Maintenance
Web Developer-FTE Conver_Equip
359,722
194,291
148,500
3,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.00
2.00
2.00
.50
2.00
2.00
2.00
2.00
2.00
2.00
1.00
3.00
1.00
Total PORTAL DEVELOPMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,022,113
Item NameQty
$172,255
$13,178
$20,188
$2,825
$26,454
$2,577
$216
$32
$419
$691
$77,765
$702,513
$3,000
1.00
1.00
1.00
1.00
101000
101000
101000
101000
2211113000
2211113000
2211113000
2214116000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 323 of 474
BUSINESS REPORTING CYCLEMB12
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
541100
541500
541900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Other
24028
17139
312
16284
20110
Budget Document
Books and Reference Materials
Parts, Supplies & Expense - Office
Advertising Expenses/Services
Training & Conferences
5,000
100
2,500
58,000
2,860
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
26.75
26.75
26.75
3.00
26.75
26.75
26.75
26.75
26.75
26.75
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,864,474
$142,631
$218,516
$18,285
$322,380
$30,738
$2,888
$407
$5,591
$8,788
$5,000
$100
$2,500
$58,000
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
1012502000
1012502000
1012502000
1012502000
1012502000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 324 of 474
BUSINESS REPORTING CYCLEMB12
542000
542100
542310
542400
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
20109
19966
19868
313
17140
16950
Training & Conferences
Business Travel
District Travel
Dues, Memberships
Govt Finance Officers Assoc Applications
Professional license
10,802
1,000
2,296
1,000
630
200
Total
Total
Total
Total
-
-
-
-
Amount
2.00
1.20
2.00
1.00
Total BUSINESS REPORTING CYCLE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,699,086
Item NameQty
$13,662
$3,296
$1,630
$200
1.00
1.00
.20
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
2112110000
1012502000
2112110000
1012502000
1012502000
1012502000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 325 of 474
EMERGENCY MGMT/SECURITYMB77
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
19030
19031
18160
18162
18163
19039
18161
18087
20941
20942
Dist. Security Systems
District Access Control
Dist CCTV Maint
Dist Intrusion Alarm Maint
Dist. Locksmith Services
District Gate Maintenance
HQ Security Sytems Maint
Lexis Nexis
Picture Perfect System Maint.
Safety Electronic Monitoring Equip.
30,000
25,000
30,000
25,000
35,000
20,000
40,000
4,500
30,000
3,600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.10
4.10
4.10
1.00
4.10
4.10
4.10
4.10
4.10
4.10
2.00
8.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$328,878
$25,159
$38,544
$6,001
$54,020
$5,257
$443
$66
$857
$1,415
$55,000
$188,100
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
601000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 326 of 474
EMERGENCY MGMT/SECURITYMB77
530900
531100
541100
541400
541500
542000
542100
542310
Cont Serv - Professional
Cont Serv - General Maintenance
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
20943
18164
18165
20948
20946
20945
20947
20949
20950
20951
18167
16036
18166
20106
20204
20203
19751
20202
20996
Industrial Hygiene Services
Security Guard Contract
Special Security Guard Svcs.
Books & Reference Materials
Na'tl Safety Council - DDC (Lease)
Nat'l Fire Protection Assn - FPA Codes
National Safety Council - Subscriptions
Safety Shoes
Small Tools/Equip/Gauges
VeriPro Hearing Protect FIt Testing Sys
MRO Supplies
Office Supplies
Parts & Fittings
Training & Conferences
Training & Conferences
Business Travel
Business Travel
Dues & Memberships
Safety Dues/Memberships
30,000
503,926
15,000
200
450
975
10,000
150
350
3,000
6,500
8,000
36,337
2,248
500
3,458
2,000
1,000
1,600
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
2.00
4.00
3.00
3.00
2.00
2.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$30,000
$518,926
$11,625
$3,500
$50,837
$2,748
$5,458
$2,600
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
601000
101000
101000
601000
601000
601000
601000
601000
601000
601000
101000
101000
101000
101000
101000
101000
101000
101000
601000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 327 of 474
EMERGENCY MGMT/SECURITYMB77
542400 Oper Expense - Professional Licences
20997 Professional Licenses 3,500
Total -
Amount
1.00
Total EMERGENCY MGMT/SECURITY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,332,934
Item NameQty
$3,500
1.00 601000 2011107000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 328 of 474
ENTERPRISE PROJECT MANGEMENTMB78
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530602
541100
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
21260
20840
21267
21268
21266
Sterling Effort Management & Training
ASSIMA License Maintenance
Project Managmnt Trng Publications/Books
Office Supplies
F.A.S.T Team Recognition
10,000
3,600
1,500
1,800
1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.00
7.00
7.00
1.00
7.00
7.00
7.00
7.00
7.00
7.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$562,289
$43,015
$65,900
$3,383
$86,195
$8,261
$756
$110
$1,463
$2,381
$10,000
$3,600
$1,500
$1,800
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
1012503000
1012503000
1012503000
1012503000
1012503000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 329 of 474
ENTERPRISE PROJECT MANGEMENTMB78
541900
542100
542310
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
19916
21269
Business Travel
Technical Professional Societies
5,174
1,600
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total ENTERPRISE PROJECT MANGEMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$798,927
Item NameQty
$1,500
$5,174
$1,600
1.00
1.00
101000
101000
1012503000
1012503000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 330 of 474
Tax Collector/Property Appraiser FeesMB79
543100
543150
Oper Expense - Tax Collector's Fees
Oper Expense - County Appraiser's Fee
227
224
225
232
230
231
Commissions - BIGC
Commissions - DIST
Commissions - OKEE
PA Fees - BIGC
PA Fees - DIST
PA Fees - OKEE
293,296
2,693,122
2,631,806
159,285
1,290,437
1,244,114
Total
Total
-
-
Amount
3.00
3.00
Total Tax Collector/Property Appraiser Fees
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$8,312,060
Item NameQty
$5,618,224
$2,693,836
1.00
1.00
1.00
1.00
1.00
1.00
203000
101000
202000
203000
101000
202000
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 331 of 474
EXECUTIVE DIRECTION - EXOMB81
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530601
530602
541100
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
23043
22592
18217
16783
16784
Bloomberg Subscription
Sympro Maintenance
Roll Call Subscription
Subscriptions & Newspapers
Office Supplies
22,500
8,000
250
1,000
3,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.00
8.00
8.00
3.00
8.00
8.00
8.00
8.00
8.00
8.00
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$837,345
$64,056
$98,136
$25,690
$114,350
$11,315
$864
$123
$1,672
$2,658
$22,500
$8,000
$1,250
$3,000
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
1010100000
1010100000
1010100000
1010100000
1010100000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 332 of 474
EXECUTIVE DIRECTION - EXOMB81
542000
542100
542310
543300
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Other Fees
20102
19832
18179
18200
Training & Conferences
District Travel
GFOA and other memberships
DAC Registration
7,000
20,000
900
5,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total EXECUTIVE DIRECTION - EXO
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,223,859
Item NameQty
$7,000
$20,000
$900
$5,000
1.00
1.00
1.00
1.00
101000
101000
101000
101000
1010100000
1010100000
1010100000
1010100000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 333 of 474
GENERAL COUNSELMB82
510100
520900
521010
521110
521120
521130
521140
521150
521160
530111
530122
530602
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Legal Services
Cont Serv - Science and Tech. Support Services
Cont Serv - Maint & Repairs - Computer Software
21653
24281
20895
12
18978
16796
16905
18977
18980
18980
Legal Fees
Science & Technical Support
CaseMap Suite Maintenance
Court Reporter Services - General
Investigative Services
Lexis Legal Research Online
Mediation Services
PACER
Trial Exhibits/Graphics Support-General
Trial Exhibits/Graphics Support-General
500,000
500,000
4,240
25,000
1,000
2,000
7,504
2,500
8,000
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
47.50
47.50
47.50
47.50
47.50
47.50
47.50
47.50
47.50
1.00
1.00
10.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$4,551,238
$348,173
$533,406
$526,472
$49,210
$5,130
$744
$9,929
$16,076
$500,000
$500,000
$4,240
1.00
1.00
10.00
1.00
1.00
1.00
1.00
1.00
.80
.20
101000
101000
101000
101000
101000
101000
101000
101000
101000
202000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 334 of 474
GENERAL COUNSELMB82
530900
541100
541500
541900
542000
542100
542310
543300
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Other Fees
16795
17107
276
277
16908
18979
20105
19957
19957
287
275
19965
16794
16794
17108
Westlaw Legal Research Online
Legal Library Reference Materials
Office Supplies
Small Tools & Equipment
Courier Services
Litigation Copying - General
Training & Conferences
Business Travel
Business Travel
FL Bar Dues & Memberships
Legal Notices - Advertisments
Other Fees - Freight
Process Servers - General
Process Servers - General
Recording Costs & Court Fees
33,000
38,175
15,000
250
1,000
4,000
21,054
2,251
20,261
20,000
25,000
100
2,400
9,600
5,000
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
7.00
1.00
2.00
2.00
1.00
1.00
1.00
4.00
Total GENERAL COUNSEL
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$7,289,713
Item NameQty
$81,004
$38,175
$15,250
$5,000
$21,054
$22,512
$20,000
$42,100
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.10
.90
1.00
1.00
1.00
.20
.80
1.00
101000
101000
101000
101000
101000
101000
101000
202000
101000
101000
101000
101000
202000
101000
101000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 335 of 474
INSPECTOR GENERALMB83
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530900
541100
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
21785
9
18149
14772
304
Supplemental Investigator Services
Independent Audit Svcs-GPFS
Books & Reference Materials
Subscriptions & Newspapers
Office Equipment
125,000
143,616
600
300
1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.00
6.00
6.00
2.00
6.00
6.00
6.00
6.00
6.00
6.00
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$606,394
$46,389
$71,069
$13,104
$83,630
$8,234
$648
$96
$1,254
$2,070
$125,000
$143,616
$900
$1,500
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
1210104000
1210104000
1210104000
1210104000
1210104000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 336 of 474
INSPECTOR GENERALMB83
541500
542000
542100
542310
542400
Oper Expense - Parts and Supplies
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
274
20104
19938
19937
272
273
Office Supplies
Training & Conferences
Conf. Registrations
District Travel
Dues & Memberships
Professional Licenses
1,700
15,000
5,000
5,000
2,800
1,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
2.00
1.00
1.00
Total INSPECTOR GENERAL
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,134,404
Item NameQty
$1,700
$15,000
$10,000
$2,800
$1,000
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
1210104000
1210104000
1210104000
1210104000
1210104000
1210104000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 337 of 474
FLEET SERVICESMB84
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530600
530602
530700
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Equipment Rentals
Oper Expense - Inventory Other Fuels
289
18086
288
14740
14778
Aircraft Maintenance
BART Maintenance
Pilot Services
Aircraft Fuel
AOPA Airport Directory
419,557
2,250
17,000
382,500
100
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.00
8.00
8.00
1.00
8.00
8.00
8.00
8.00
8.00
8.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$642,763
$49,170
$75,331
$6,192
$97,290
$9,297
$864
$128
$1,672
$2,760
$419,557
$2,250
$17,000
$382,500
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2110108500
2110108500
2110108500
2110108500
2110108500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 338 of 474
FLEET SERVICESMB84
541100
541400
541500
541900
542100
542310
542400
543650
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
Oper Expense - Space Rental
18994
17105
14741
18119
300
15561
14742
18120
18122
20570
19703
19973
302
18121
20575
Engine Maintenance Manuals
K/A Manual Updates (Raytheon)
NOAA Approach Chart Revisions
XM Satelitte Renewal
Uniforms
Office Supplies
Parts, Supplies - Other Equip
King Air Supplies
PBIA I.D. Background Check Renewals
Pilot Physicals
Business Travel - Pilot Duty
SUN PASS TOLL FUNDING
Dues & Memberships
K/A-Helicopter Recurrent Trng
Hangar/Office Rental
800
850
460
1,500
4,500
700
132,051
250
280
550
1,922
53,760
650
64,000
47,968
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
5.00
1.00
2.00
3.00
2.00
1.00
1.00
.75
Total FLEET SERVICES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,017,115
Item NameQty
$3,710
$4,500
$132,751
$1,080
$55,682
$650
$64,000
$47,968
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.75
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2110108500
2110108500
2110108500
2110108500
2110108500
2110108500
2110108500
2110108500
2110108500
2110108500
2110108500
5010170400
2110108500
2110108500
2110108500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 339 of 474
ADMINISTRATIVE SUPPORTMB85
510100
520030
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
Salaries and Wages - Regular
Fringe Benefits - Workers' Comp-Employeee Payment
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
20768
19087
18998
19000
18999
19044
19108
20796
19884
19045
Workers' Compensation - Employee Payment
Contractual Services
Auction Website Services
Contractor Backfill / FTE
Outsourced Librarian
Annual Audiometric Hearing
Claims Handling Fee
Consulting Services
Insurance Brokerage Fee (Aircraft)
Insurance Brokerage Service (PROPERTY)
1,973,000
166,000
28,215
34,820
13,892
8,800
79,118
20,000
10,000
18,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
44.05
1.00
58.15
58.15
8.00
58.15
58.15
58.15
58.15
58.15
58.15
12.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,798,715
$1,973,000
$271,591
$416,083
$62,664
$713,414
$68,316
$6,281
$834
$12,154
$17,980
$3,283,754
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
601000
101000
101000
101000
101000
601000
601000
601000
601000
601000
2114308300
2010106100
2111109400
2111109500
2111109500
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 340 of 474
ADMINISTRATIVE SUPPORTMB85
530100
530107
530600
530601
530602
530900
Cont Serv - External Provider
Cont Serv - Computer Consulting Services
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Professional
19043
20857
16232
16752
16056
16776
16902
19865
19864
20858
17123
16904
15580
194
20793
16883
19
193
20
20794
16779
16780
Laboratory Analysis/Testing Services
Check Signature - Installation
Typewriter Maintenance
Xerox Color Plotter & Scanner Lease
Maintenance and Repair
Equipment Repair Service
Maintenance & Repair Services - Other Eq
Check Printers Folder/Sealer Agreement
Check Printers Service Agreement
Check Printer Software Maint
Professional Consulting Services
Contractual Svcs. Professional
DHHS Drug/Alcohol Program
DOT Drug/Alcohol Program
Dive Physicals
Flu Vaccine
Physicals - Level B-2 (Reg)
Physicals - Level C-3 (Reg)
Physicals -Level A-1 (Reg)
Special Physicals
Tetanus Vaccine
Hazard Waste Disposal
6,500
1,500
1,625
1,668
856
1,000
360
601
2,844
1,729
7,500
28,908
3,000
12,825
3,250
16,000
4,000
6,250
5,625
1,500
1,500
26,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
10.00
1.00
5.00
3.00
1.00
11.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$385,345
$1,500
$5,509
$3,445
$1,729
$90,358
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
601000
101000
101000
101000
101000
601000
601000
101000
101000
101000
101000
101000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
2114308300
2112110000
2111109400
2111109500
2112110000
2114308300
2114308300
2112110000
2112110000
2112110000
2010106100
2112110000
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 341 of 474
ADMINISTRATIVE SUPPORTMB85
531100
531200
537800
540030
541100
541400
Cont Serv - General Maintenance
Cont Serv - Mail/Courier
Cont Serv - Actuarial Services
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
68
18174
16170
303
17124
17125
255
16281
209
19033
19034
16169
19035
16763
16953
253
15963
14734
15584
216
15588
15012
192
Mail Courier Service
GASB 45 Actuarial Services
Actuarial
Fork Lift Fuel/Maintenance
Books & Reference Materials
Subscriptions & Newspapers
Subscriptions
Subscriptions/Journal Reprints
Misc. Books and Ref materials
ACH Bank Routing
APA research CD
Books - References
CCH Bulletin
Spencer Reports
Small Tools & Equipment
Auction Vehicles Preparation
Uniforms
Safety Shoes/Uniforms
Equipment
Small Tools, Equipment, & Gauges
Office Supplies
Parts, Supplies & Expense - Office Supp
Office Supplies
150,000
15,000
6,000
4,000
500
500
450
65,000
2,720
100
250
2,500
822
1,500
500
4,000
200
900
1,000
350
2,400
3,000
5,300
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
1.00
2.00
1.00
10.00
6.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$26,000
$150,000
$21,000
$4,000
$74,342
$6,950
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
601000
101000
101000
101000
101000
101000
101000
601000
601000
601000
601000
601000
101000
101000
101000
101000
101000
601000
101000
101000
101000
2111109500
2112110000
2114308300
2111109500
2010106100
2010106100
2110108100
2111109500
2112110000
2114308300
2114308300
2114308300
2114308300
2114308300
2010106100
2111109400
2111109400
2111109500
2112110000
2114308300
2010106100
2110108100
2111109100
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 342 of 474
ADMINISTRATIVE SUPPORTMB85
541500
541600
541810
541820
541830
541840
Oper Expense - Parts and Supplies
Oper Expense - Rent/Lease Equipment
Oper Expense - Insurance Claims Automobile
Oper Expense - Insurance Claims General Liability
Oper Expense - Insurance Premiums Other Property
Oper Expense - Insurance Prem Fidelity/Surety Bond
16911
252
17645
269
251
221
301
16280
215
16778
16167
19036
19037
16797
254
16282
16166
16165
19871
16184
20815
16183
19046
16182
Parts & Supplies
MRO Supplies
Bottled Water
Copier Paper & CD/DVD Supplies
Emergency Storm Supplies
Office Supplies
Xerox 8830 DDS Supplies
Office Supplies - Misc.
Medical Supplies
Office Supplies (All Sections)
Photographic Supplies
Standard Register Toner
W-2 Forms
Mail Processing Machine
Postage Meter Annual Rental Expense
Rent/Lease - Equipment
Claims Payment Automobile
Claims Payment General Liability
Aircraft Insurance
Boiler & Machinery
Directors' Insurance
Property Insurance
Storage Tanks policy
Fidelty Insurance
200
550
1,900
90,000
1,000
3,000
10,000
12,500
3,000
3,500
500
2,300
1,000
9,708
1,082
400
150,000
100,000
295,000
25,000
125,000
650,000
50,000
8,500
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
16.00
3.00
1.00
1.00
5.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$140,150
$11,190
$150,000
$100,000
$1,145,000
$8,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
601000
601000
601000
601000
601000
101000
101000
601000
601000
601000
601000
601000
601000
601000
601000
601000
2111109100
2111109400
2111109500
2111109500
2111109500
2111109500
2111109500
2112110000
2114308300
2114308300
2114308300
2114308300
2114308300
2111109500
2111109500
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 343 of 474
ADMINISTRATIVE SUPPORTMB85
541850
541900
542000
542100
Oper Expense - Insurance Premium Workmen's Comp
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
21380
16271
17141
218
17770
18154
16899
16898
16900
20098
20001
20000
20099
20100
20101
19962
16064
19945
19948
19868
19872
16071
226
17144
15583
19038
19873
20816
Insurance Premium Workmen's Comp
Meeting Expenses
Health Fair
Health Wellness (Screening)
Healthy Lifestyles Prog (Gym Subsidy)
New Initiative
Smoking Cessation
Weight Watchers
Wellness Literature
Training & Conferences
Training & Conferences
Training & Conferences
Training & Conferences
Training & Conferences
Training & Conferences
Business Travel/Training
OE District Travel
Division Director Travel
Business Travel
District Travel
Business Travel
Dues & Memberships
Dues & Memberships
Dues and Memberships
Professional Memberships
American Payroll Association
IOMA
International Foundation
80,000
3,519
10,000
16,100
30,000
5,000
1,500
1,500
10,000
3,214
1,079
1,079
745
2,502
4,173
7,000
1,500
154
384
9,183
2,700
3,000
50
350
3,500
400
450
295
Total
Total
Total
Total
-
-
-
-
Amount
1.00
8.00
6.00
5.80
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$80,000
$77,619
$12,792
$20,921
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.80
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
601000
101000
601000
601000
601000
601000
601000
601000
601000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
601000
101000
101000
101000
101000
601000
601000
601000
2114308300
2010106100
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
1012503000
2010106100
2110108100
2111109100
2111109400
2114308300
2010106100
2110108100
2111109100
2111109400
2112110000
2114308300
2010106100
2110108100
2111109100
2112110000
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 344 of 474
ADMINISTRATIVE SUPPORTMB85
542310
542400
543300
543600
543650
543660
543900
547000
590100
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
Oper Expense - Other Fees
Oper Expense - Postage
Oper Expense - Space Rental
Oper Expense - Printing Services (non-outreach)
Oper Expense - Central Services Indirect
Oper Expense - Self-Insurance Charges
ISF- Medical Claims Paid
185
19874
15982
15981
207
16884
17787
92
8
7
6
15008
51
20863
17801
21794
Nat'l Assn. of Gov. Deferred Comp. Adm.
Notary
Public Risk Management
Risk & Insurance Society
Professional Licenses - Misc. Staff
Prof Licenses Nurse
Other Fees
Postage Expense
Chemistry Lab Lease
Daycare Lease
Fort Myers Tower
Skees Road Office Lease
Printing/Bindery/Duplication Services
Central Services Indirect Costs
Self Insurance Charges
Medical Claims Paid
750
100
345
550
1,000
150
10,000
124,042
150,000
142,620
4,130
183,928
325,000
531,182
2,619,398
24,612,222
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
11.00
2.00
1.00
1.00
4.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$9,790
$1,150
$10,000
$124,042
$480,678
$325,000
$531,182
$2,619,398
$24,612,222
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
601000
601000
601000
601000
101000
601000
101000
101000
101000
101000
101000
101000
101000
601000
101000
602000
2114308300
2114308300
2114308300
2114308300
2112110000
2114308300
2112110000
2111109500
2111109100
2111109100
2111109100
2111109100
2111109500
2114308300
9999999999
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 345 of 474
ADMINISTRATIVE SUPPORTMB85
590110
590120
590160
590170
ISF - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
ISF - Actuarial Service Fees Paid
21795
21796
21797
21798
Dental Claims Paid
Vision Claims Paid
Administrator Fees Paid
Actuarial Service Fees Paid
2,354,372
301,795
1,925,000
15,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total ADMINISTRATIVE SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$45,450,765
Item NameQty
$2,354,372
$301,795
$1,925,000
$15,000
1.00
1.00
1.00
1.00
602000
602000
602000
602000
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 346 of 474
PROCUREMENT/CONTRACT ADMINISTRATIONMB86
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530800
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Promotion of the District
Cont Serv - Professional
19839
19040
19817
19042
19041
21083
21081
17688
16801
Contracted Procurement Facilitators
Contracted Purchasing Assistance
Procurement Card Compliance Audit
SBE Compliance
SBE Support Assistance
PRO Rule Development Mailouts
Rule Development Costs
SBE Rule Mail outs, etc.
Vendor Verification
70,000
1,500
7,500
40,000
40,000
7,000
3,500
7,000
3,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
42.00
42.00
42.00
2.00
42.00
42.00
42.00
42.00
42.00
42.00
6.00
3.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,611,606
$199,789
$306,081
$11,922
$483,050
$45,530
$4,536
$629
$8,778
$13,616
$159,000
$17,500
$3,000
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
2410120100
2410120100
2410120100
2410120100
2410120100
2410120100
2410120100
2410120100
2410120100
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 347 of 474
PROCUREMENT/CONTRACT ADMINISTRATIONMB86
541100
541500
541900
542000
542100
542310
543660
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Printing Services (non-outreach)
16293
17690
16294
16909
16910
18126
23382
23383
17689
20113
19836
16295
21673
Books & Reference Mat(FAR, DFAR, etc.)
Desk Top Printer Toners, supplies
Office Supplies
Supplies-boxes, mailing tubes, etc.
Procurement Presence at Conf/Fairs/Exhib
SBE Solicitation Advertising
SBE Solicitation Advertising
Solicitation Advertising
Solicitation Advertising
Training & Conferences
District Business Travel
Memberships
Rule Development Costs
280
4,500
14,000
350
7,500
8,000
7,000
25,000
50,000
20,308
1,500
7,500
3,500
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
3.00
8.00
1.00
1.00
1.00
1.00
Total PROCUREMENT/CONTRACT ADMINISTRATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$4,014,475
Item NameQty
$280
$18,850
$97,500
$20,308
$1,500
$7,500
$3,500
1.00
1.00
1.00
1.00
1.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2410120100
2410120100
2410120100
2410120100
2410120100
2410120100
2410120100
2410120100
2410120100
2410120100
2410120100
2410120100
2410120100
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 348 of 474
HUMAN RESOURCESMB87
510100
520040
520060
520070
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - Unemployment Comp Insurance
Fringe Benefits - Education/Tuition Reimbursement
Fringe Benefits - Employee Cash Awards
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
21191
21190
21259
21261
21262
21263
21264
19006
Unemployment Compensation Insurance
Education/Tuition Reimbursement
Employee Referral
Employee of the Year
Instant Cash Awards
Professional Development
Team of the Year
Interpreting Services
175,000
250,000
10,000
250
25,000
75,000
5,000
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
18.80
1.00
1.00
5.00
18.80
18.80
1.00
18.80
18.80
18.80
18.80
18.80
18.80
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,310,490
$175,000
$250,000
$115,250
$100,252
$153,588
$5,805
$217,116
$20,485
$2,030
$294
$3,929
$6,384
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
2310117000
2312119000
2310117000
2310117000
2310117000
2310117000
2310117000
2310117000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 349 of 474
HUMAN RESOURCESMB87
530100
530105
530602
530900
530910
541100
541500
Cont Serv - External Provider
Cont Serv - Advertising Services
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Professional
Training Services - On Site
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
19003
21625
20187
16770
22611
16888
19007
16919
19818
18273
20144
19829
19830
19823
16892
55
16901
15587
16917
17789
Background Investigations
eRecruitment
Leadership Planning Training Program
Advertising
Performance Management Maintenance
Diversity Refresher Workshops
Management Consulting Services
Temporary Employment Services
E Learning Support
Certification Support Requirements
Management Consulting Services
Program/Project Management Training
Safety Training
Books & Reference Materials
Subscriptions & Newspapers
Salary Surveys
Office Supplies
Training Supplies/Amenities
Bravo Awards
Employee Activities
10,000
88,000
20,000
131,100
78,400
10,000
35,000
40,000
35,000
15,000
16,687
75,000
31,500
1,350
1,000
6,200
6,000
10,000
3,000
8,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
4.00
1.00
1.00
4.00
4.00
3.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$119,000
$131,100
$78,400
$120,000
$138,187
$8,550
$16,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2311118000
2311118000
2312119000
2311118000
2312119000
2310117000
2310117000
2311118000
2312119000
2312119000
2312119000
2312119000
2312119000
2310117000
2310117000
2312119000
2310117000
2312119000
2310117000
2310117000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 350 of 474
HUMAN RESOURCESMB87
541900
542000
542310
542500
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - Memberships, Dues/Fees
Oper Expense - Employee Relocation
16916
16915
16918
16772
20112
17771
16771
Employee Recognition Awards Plaque
Employee Service Awards
Volunteer Awards
Immigration INS Charges
Training & Conferences
Dues & Memberships
Employee Relocation/Travel
1,500
42,500
1,500
21,850
12,227
300
70,000
Total
Total
Total
Total
-
-
-
-
Amount
6.00
1.00
1.00
1.00
Total HUMAN RESOURCES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$3,132,737
Item NameQty
$78,350
$12,227
$300
$70,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2310117000
2310117000
2310117000
2311118000
2310117000
2310117000
2311118000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 351 of 474
COMMUNICATIONSMB88
510100
520900
521010
521110
521120
521130
521140
521150
521160
541500
543501
543700
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts and Supplies
Oper Expense - Cell Phones
Oper Expense - Utilities
18214
21956
16913
20206
14775
20205
22833
19908
Telecommunications
Cellular Voice & Data
Direct TV Emergency Management
Internet (T3/DS3)
Local Phone Service
Long Distance
Satellite Phone Service
SunCom Service
8,000
451,000
5,000
300,000
300,000
103,500
20,000
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
6.00
Total COMMUNICATIONS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,263,662
Item NameQty
$51,397
$3,932
$6,024
$11,095
$1,036
$108
$16
$209
$345
$8,000
$451,000
$730,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
2214116000
2214116000
2214116000
2214116000
2214116000
2214116000
2214116000
2214116000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 352 of 474
EXECUTIVE DIRECTION - ITMB89
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530107
541100
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Computer Consulting Services
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
20664
20665
20669
18194
18988
17222
20111
Enterprise Vault
Forensics
IT Security Outsourcing
Books & Reference Materials
Staff Subscriptions
Office Supplies
Training & Conferences
162,000
3,000
314,796
500
100
2,000
102,116
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
13.80
13.80
13.80
3.00
13.80
13.80
13.80
13.80
13.80
13.80
3.00
2.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,209,711
$92,543
$141,780
$19,281
$178,702
$17,324
$1,491
$221
$2,884
$4,762
$479,796
$600
$2,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 353 of 474
EXECUTIVE DIRECTION - ITMB89
542000
542100
543800
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Freight
19882
19883
18207
Business Travel
Training Travel
Freight
1,000
33,678
200
Total
Total
Total
-
-
-
Amount
1.00
2.00
1.00
Total EXECUTIVE DIRECTION - IT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,288,089
Item NameQty
$102,116
$34,678
$200
1.00
1.00
1.00
101000
101000
101000
2210112000
2210112000
2210112000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 354 of 474
ADMINISTRATIVE SERVICESMB90
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530102
530107
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Computer Software Licenses
Cont Serv - Computer Consulting Services
20466
22640
20475
20479
22637
19002
20465
22641
Storage Space
APPLE SOFTWARE UPGRADES
ENTERPRISE DESKTOP SW
ENTERPRISE SOFTWARE UPGRADES
Apple Mac Installation
Asset Distribution Services
Help Desk Support
Apple Hardware Maintenance (New)
4,500
10,000
20,000
28,000
8,250
269,093
395,676
1,370
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
18.40
18.40
18.40
1.00
18.40
18.40
18.40
18.40
18.40
18.40
1.00
3.00
10.50
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,344,893
$102,884
$157,622
$5,453
$212,678
$20,068
$1,985
$288
$3,846
$6,291
$4,500
$58,000
$673,019
1.00
1.00
1.00
1.00
5.50
1.00
4.00
5.50
101000
101000
101000
101000
101000
101000
101000
101000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
2210112000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 355 of 474
ADMINISTRATIVE SERVICESMB90
530601
541100
541504
541508
541510
542100
542310
543800
589310
Cont Serv - Maint & Repairs - Computer Hardware
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Computer
Oper Expense - Parts,Supp - Printing/Reproduction
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Freight
Capital Outlay - Equipment Computer Hardware
22727
17241
18195
22642
17240
20560
17223
19815
19816
17224
22639
22638
22844
22726
Bar Code Scanner Maint
Training Materials
Computer Supplies
Apple Mac Computer BackUPS
Enterprise Desktop Parts & Fittings
Enterprise Toner
Office Supplies
Business Travel Technology Solutions
Dues & Memberships
Freight
APPLE MAC PRO W/24in & ADDL HARD DRIVE
APPLE MAC PRO W/24inch MONITOR
ENTERPRISE PRINTERS/PLOTTERS
INTERMEC BAR CODE SCANNER
1,100
9,325
10,000
1,513
38,000
240,000
4,230
3,360
2,500
3,000
2,650
24,000
90,000
27,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
16.50
1.00
7.50
1.00
1.00
1.00
1.00
1.00
18.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,470
$9,325
$49,513
$240,000
$4,230
$3,360
$2,500
$3,000
$144,150
11.00
1.00
1.00
5.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
5.00
1.00
11.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2212114000
2210112000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 356 of 474
ADMINISTRATIVE SERVICESMB90
589320 Capital Outlay Computer Software
22845 ENTERPRISE DESKTOP SOFTWARE 36,000
Total -
Amount
1.00
Total ADMINISTRATIVE SERVICES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$3,086,075
Item NameQty
$36,000
1.00 101000 2212114000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 357 of 474
APPLICATION DEVELOPMENTMB91
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530100
530102
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Computer Software Licenses
22828
23582
24062
22897
17219
16987
20602
20604
Palm Beach County Broadband
FY11 PC Deployment
GIS UPGRADES
ORACLE 11G UPGRADES
Gartner Group
Basemap Parcel Updates
Google Earth/GIS Support
IRIS/GIS Application Services
30,000
30,390
172,400
30,000
20,000
23,180
161,472
137,827
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
36.07
36.07
36.07
1.80
36.07
36.07
36.07
36.07
36.07
36.07
1.00
2.00
201.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$3,094,149
$236,703
$362,634
$7,963
$415,558
$39,192
$3,900
$578
$7,544
$12,361
$159,410
$60,390
$202,400
1.00
1.00
1.00
200.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2212114000
2211113000
2213115000
2210112000
2211113000
2211113000
2211113000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100407
NR
NR
NR
NR
NR
NR
Page: 358 of 474
APPLICATION DEVELOPMENTMB91
530107
530117
530601
Cont Serv - Computer Consulting Services
Cont Serv - Copier Services
Cont Serv - Maint & Repairs - Computer Hardware
23585
23581
20362
22847
20382
20381
20370
20383
22846
20386
20384
15559
22873
20454
20453
22829
20464
20456
20457
21670
20458
22871
20459
20460
20461
20462
20463
20474
22874
20486
22875
Land Use/Mapping (update to 2004)
FY11 PC Deployment Contractors
Application Support DBHydro
Business Analyst
Developer Support DBHydro/DCVP
Developer Support Regulation
Development Support GVA & Regulation
Documentum Administrator
E-Permitting Application Support
IRIS Application Support
Nutrient Load DCVP Developer
Copier/Printer Lease
Xerox Scanner
Cisco Systems Hardware
E-Permitting Scanners
Enterprise Director Solution (EMC)
Hardware Maintenance - Other
Harris Corporation
Integration Systems
Juniper Hardware for Network & IT Sec
New/Off Warranty Hardware
Power & Systems Innovations
Printer Maintenance
Scalar Hardware
Servers & Storage
Sun Microsystems
Wire One
Adobe Software
Ansys Software Maint
Autodesk VIP Program
Chemware Horizon Support
278,000
325,600
147,702
172,855
185,120
147,702
195,552
24,307
192,089
49,905
132,403
483,500
18,398
271,665
49,760
238,338
164,675
63,305
13,019
115,000
100,000
25,630
80,572
59,571
199,233
310,388
51,100
76,200
63,867
44,843
78,071
Total
Total
Total
-
-
-
Amount
15.00
2.00
14.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,193,714
$501,898
$1,742,256
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2211113000
2212114000
2213115000
2213115000
2213115000
2213115000
2213115000
2213115000
2213115000
2213115000
2213115000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100403
100407
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 359 of 474
APPLICATION DEVELOPMENTMB91
530602
541100
541510
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
20478
20480
20496
20484
20485
20487
20489
20490
21672
20491
20492
20493
20494
20483
20495
22880
20498
20497
20499
20500
22830
22877
20476
22831
20504
20509
20477
22879
20506
16069
18223
18256
Cisco Systems
Citrix Metaframe
Connected Backup
Corvil View
DHI GIS Software
DSI Software
EMC - Documentum
EMC - Storage Software
ESRI Software Maintenance
Enterprise Management Solutions
Executive Information Systems
Harris Corp
Hewlett Packard
IT Security Software
Integration Systems
Lumension Security SW Maint
Microsoft Enterprise Agreement
Microsoft Premier Support
NetIQ
New Software Maintenance
Ntier - Oracle
Redhat Software Maint
Remedy Software
Research in Motion
Serena Dimension
Software Maintenance - Other
Symantec Veritas
Web EOC Software Maint
Webmethods
Books & Reference Materials
Office Supplies
Office Supplies
58,416
26,775
40,144
74,744
56,259
50,262
20,746
236,280
260,726
80,451
70,745
153,846
80,408
99,462
60,198
36,366
763,000
86,945
66,728
122,500
882,858
58,322
65,342
40,233
40,925
653,203
253,421
38,000
72,835
485
200
4,000
Total
Total
Total
-
-
-
Amount
33.00
1.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$4,813,121
$485
$4,200
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2211113000
2211113000
2213115000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 360 of 474
APPLICATION DEVELOPMENTMB91
541600
542100
542310
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
24251
18206
24197
19742
19879
16781
16885
18257
Computer Lease-FTE Conver_Equip
PC Lease
Applications Developer-FTE Conver-Equip
Business Travel GIS & WEB
Busines Travel
Information Technology Staff Memberships
Dues & Memberships
Dues & Memberships
3,609
1,535,749
6,000
1,600
1,000
1,500
800
1,000
Total
Total
Total
-
-
-
Amount
3.00
2.00
3.00
Total APPLICATION DEVELOPMENT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$15,409,714
Item NameQty
$1,545,358
$2,600
$3,300
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2213115000
2211113000
2213115000
2210112000
2211113000
2213115000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 361 of 474
COMPUTER OPERATIONSMB92
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530100
530107
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Computer Consulting Services
19022
18309
22896
22895
21671
22834
20439
20441
20442
Enterprise Computer Cabling Services
Iron Mountain - Offsite Vaulting Program
IDM Contractor for Oracle 11g
Oracle 11g developer/consulting
Alternate Data Center-NAP of the Amer
Data Center Operations
Multi Media Services
System Administration Services
Systems Integration Business Analyst
42,000
3,800
22,500
516,000
260,000
58,500
40,850
21,500
148,200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
18.13
18.13
18.13
.50
18.13
18.13
18.13
18.13
18.13
18.13
1.00
2.00
7.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,613,763
$123,458
$189,140
$2,851
$205,420
$19,288
$1,958
$290
$3,791
$6,242
$159,410
$45,800
$1,067,550
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
2214116000
2214116000
2213115000
2213115000
2214116000
2214116000
2214116000
2214116000
2214116000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
100681
100681
NR
NR
NR
NR
NR
Page: 362 of 474
COMPUTER OPERATIONSMB92
530600
541100
541400
541510
541600
541901
542100
542310
543700
Cont Serv - Maintenance and Repairs
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
Oper Expense - Meeting Expenses
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Utilities
17220
18308
16788
17221
17216
17217
14773
24205
24246
18215
18216
19906
17218
16912
16068
Building Maintenance & Repair
Tower Crew Maintenance
Books & Reference Materials
Subscriptions & Newspapers
Small Tools - Infrastructure
Uniforms/Safety Shoes
Office Supplies
MultiMedia_SysAna-FTE Conver_Equip
Computer Lease-FTE Conver_Equip
Audio Visual Expendable Supplies
Projection Bulbs
Business Travel
Dues & Memberships
Storsoft Technology (T-3)
Freight
5,000
40,000
200
300
25,000
500
1,000
6,000
11,000
4,000
4,000
4,000
800
105,000
3,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.00
2.00
2.00
1.00
2.00
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$45,000
$500
$25,500
$1,000
$17,000
$8,000
$4,000
$800
$105,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2214116000
2214116000
2214116000
2214116000
2214116000
2214116000
2214116000
2214116000
5511184600
2214116000
2214116000
2214116000
2214116000
2214116000
2214116000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 363 of 474
COMPUTER OPERATIONSMB92
543800
589310
Oper Expense - Freight
Capital Outlay - Equipment Computer Hardware
22857
22856
INFRASTRUCTURE STORAGE GROWTH
SERVERS - END OF LIFE REPLACEMENTS
73,800
263,700
Total
Total
-
-
Amount
1.00
2.00
Total COMPUTER OPERATIONS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$3,986,261
Item NameQty
$3,000
$337,500
1.00
1.00
101000
101000
2214116000
2214116000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 364 of 474
NETWORK SUPPORTMB93
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530107
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Computer Consulting Services
22711
22853
22850
20672
19905
20435
20437
22832
20445
17239
Cisco Unified License Installation
FCC Licensing
Tower Inspections
Netboss Network Management
Akamai EdgeSuite Service
Electronic Technician
IP Telephony Analyst
Support for Microwave Communication
Video Teleconferencing Support
DC Power Plant Maintenance
12,000
13,500
22,500
123,300
30,000
125,400
87,400
185,000
20,000
53,200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
12.95
12.95
12.95
.50
12.95
12.95
12.95
12.95
12.95
12.95
3.00
6.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$947,456
$72,480
$111,041
$2,851
$147,946
$13,921
$1,397
$203
$2,708
$4,395
$48,000
$571,100
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2214116000
2214116000
2214116000
2210112000
2214116000
2214116000
2214116000
2214116000
2214116000
2214116000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 365 of 474
NETWORK SUPPORTMB93
530600
530602
541400
541504
541505
589320
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Computer
Oper Expense - Parts,Supp - Electrical/Electronic
Capital Outlay Computer Software
16857
22849
15579
22852
22713
17215
18212
18196
22712
EOC Support-Maintenance & Repair Svc
Equipment Calibration Service
Radio Repairs - All Types
Tower Crew Maintenance
Cisco Unified Software Maintenance
Small Tools - Network
Parts & Supplies - Network
Electronic Parts & Supplies
CISCO UNIFIED LICENSE
5,000
36,000
20,000
9,000
8,000
20,000
39,000
2,000
90,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
5.00
1.00
1.00
1.00
1.00
1.00
Total NETWORK SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,205,698
Item NameQty
$123,200
$8,000
$20,000
$39,000
$2,000
$90,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
2214116000
2214116000
2214116000
2214116000
2210112000
2214116000
2214116000
2210112000
2214116000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 366 of 474
PUBLIC INFORMATIONMB95
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
3.15
3.15
3.15
3.15
3.15
3.15
3.15
3.15
3.15
Total PUBLIC INFORMATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$338,749
Item NameQty
$250,747
$19,182
$29,387
$34,030
$3,264
$341
$51
$659
$1,088
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 367 of 474
FACILITIES CONSTRUCTION & MAJOR RENOVATIONMB97
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
589300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Capital Outlay - Equipment
23583
23385
23384
B-1Atrium Roof
Data Center condenser
EOC air conditioner chiller
160,000
40,000
350,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.30
.30
.30
.30
.30
.30
.30
.30
.30
1.00
2.00
Total FACILITIES CONSTRUCTION & MAJOR RENOVATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$581,720
Item NameQty
$23,352
$1,786
$2,737
$3,329
$311
$33
$5
$63
$104
$160,000
$390,000
1.00
1.00
1.00
101000
101000
101000
3314205000
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
100676
NR
NR
Page: 368 of 474
FACILITIESMB98
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
18995
18996
19016
19014
56
21357
28
91
16923
16002
35
16003
306
308
18133
Move Employee Personal Effects - HQ
Moving/Systems Furniture Installation
B-270 Building Envelope Repairs
B1 Building Envelope Repairs
B1 Storm Shutter Maintenance & Repair
B1 VAV Replacements
Bio Chem Lab Generator
Bio-Chem Lab Acid Tank Cleaning
Bio-Chem Lab Electrical Contractor
Bio-Chem Lab General Maintenance
Bio-Chem Lab HVAC Maintenance
Bio-Chem Lab Mat Service
Bio-Chem Lab NFPA Code Compliance
Bio-Chem Lab Pest Control Service
CERP 1 A/C Maintenance
27,000
58,000
50,000
20,900
30,000
50,000
3,000
3,500
8,000
35,000
16,500
1,500
2,500
2,000
6,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$323,980
$24,785
$37,971
$66,570
$6,216
$648
$90
$1,254
$1,955
$85,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2111109300
2111109300
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 369 of 474
FACILITIESMB98
19004
19005
18129
17150
18128
19910
16004
16005
16006
15575
14747
16275
19017
19008
15567
17153
16007
16751
14748
16009
16008
14746
15574
16023
27
18130
47
16740
15563
21358
18144
17151
15572
14743
146
16739
40
14745
44
CERP 2 A/C Maintenance
CERP 3 A/C Maintenance
CERP Office Maintenance
EOC UPS Maintenance
EOC Well Maintenance
FOC BMS Maintenance
FOC Electrical Contractor
FOC Elevator Maintenance
FOC General Maintenance
FOC Generator Maintenance Service
FOC HVAC Service
FOC Ice Machine Maintenance
FOC Improvements
FOC Irrigation System Maintenance
FOC Landscape
FOC Locksmithing
FOC Maintenance Handyman
FOC Mat Service
FOC NFPA Code Compliance
FOC Outdoor Lighting Maintenance
FOC Painting
FOC Pest Control
Generator Battery Replacement
Generator Load Test
Generator Maintenance Service
HQ B1 Maintenance Handyman
HQ B2 Maintenance Handyman
HQ BMS Maintenance
HQ Cafeteria Maintenance
HQ Carpet Cleaning
HQ Construction Projects
HQ Cooling Tower Treatment Chemicals
HQ Diesel Tank Fuel Cleaning
HQ Door Repairs
HQ Electrical Contractor
HQ Elevator Service
HQ Energy Mgmt System Upgrades
HQ Fence Repairs
HQ General Maintenance Projects
6,000
3,000
44,000
30,000
3,200
5,000
30,000
3,500
35,000
3,500
36,000
4,000
10,000
7,500
35,000
3,000
75,000
2,500
6,000
4,000
3,500
4,500
2,500
10,000
16,800
100,000
120,000
25,000
22,915
60,000
100,000
17,000
6,000
5,000
75,000
19,700
30,000
4,000
100,000
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 370 of 474
FACILITIESMB98
530600
530900
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
15570
46
29
39
16031
41
36
37
42
43
307
45
30
19001
217
38
14744
18145
19015
18137
18136
18135
18132
18131
18134
19909
17147
16263
18775
21723
53
15565
20807
HQ HVAC Repairs
HQ HVAC Service Agreements
HQ Irrigation Repairs
HQ Landscape Maintenance
HQ Locksmithing
HQ Mat Cleaning Service
HQ NFPA Code Compliance
HQ Outdoor Lighting Service
HQ Painting & Wall Papering
HQ Parking Lot Maintenance Service
HQ Pest Control
HQ Plumbing Repairs
HQ Portable Radio Repairs
HQ Pressure Cleaning Services
HQ Retention Lake Maintenance
HQ Roof Maintenance
HQ Structural Repairs
Health Safety Corrections
Hurricane Shutter Replacements
Okee WQM - Water Treatment
Okee WQM A/C Maintenance
Okee WQM General Maintenance
SC NFPA Code Compliance
SC Site General Maintenance
Service Center Maintenance
USGBC LEEDS-EB Certification
Space Planning Design
A/C Maintenance
A/C Maintenance
A/C Maintenance
Bio Chem Lab - Janitorial Service
Bio Chem Lab Solid Waste Removal
Broward SC Facilities Maintenance
45,000
99,950
12,700
100,000
4,200
13,200
25,000
10,000
60,000
18,500
22,800
15,000
500
11,700
15,000
13,900
1,500
10,000
30,000
2,000
2,500
10,000
6,000
6,000
60,000
17,366
10,000
25,000
4,500
7,500
32,000
8,000
3,500
Total
Total
-
-
Amount
78.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,909,831
$10,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
202000
202000
203000
101000
101000
202000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109300
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 371 of 474
FACILITIESMB98
17669
16777
21724
18138
18139
19010
21736
19929
17130
21725
16264
16266
18078
15582
21726
16750
16276
14749
16277
15564
18077
16267
21727
16261
21728
16268
21729
16955
16947
16742
95
94
16741
16032
16262
16265
21730
17131
18761
Building Maintenance Services
Building Maintenance Services
Building Maintenance Services
CERP 1 Janitorial
CERP 2 Janitorial
CERP 3 Janitorial
Const Svc General Maintenance
Dupuis, Janitorial Services
Electrical Maintenance Services
Electrical Maintenance Services
Elevator Maintenance & Repair
Elevator Phone Monitoring
Equipment Repair
Exterior Painting & Waterproofing
Exterior Painting & Waterproofing
FOC - Special Services Janitorial
FOC Annual Waste Assessment
FOC Buildings - Janitorial
FOC Lift Station Maintenance
FOC Solid Waste Removal
Fire Alarm Monitoring & Inspections
Fire Alarm Monitoring & Inspections
Fire Alarm Monitoring & Inspections
Fire Extinguisher Maintenance
Fire Extinguisher Maintenance
Fire Sprinkler System Maint & Repairs
Fire Sprinkler System Maint & Repairs
General Maintenance
HQ Exterior Window Cleanings
HQ Janitorial Services
HQ Solid Waste Removal
HQ Special Assessment Solid Waste
HQ Special Cleanings
Hazardous Waste & Recycling Services
Ice Machine Maintenance
Landscape Maintenance Service
Landscape Maintenance Service
Maintenance & Repair - Other Equipment
Maintenance & Repair - Other Equipment
2,266
50,000
25,000
24,232
23,016
11,000
20,000
8,000
4,800
2,600
3,000
320
1,290
750
100
8,000
1,224
36,960
1,600
5,712
420
900
1,200
500
300
950
1,500
200
15,760
340,000
23,200
23,600
6,400
2,800
250
12,000
7,500
1,000
2,500
Amount
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
203000
101000
101000
101000
203000
101000
202000
203000
202000
202000
202000
202000
203000
101000
101000
101000
101000
101000
202000
202000
203000
202000
203000
202000
203000
202000
101000
101000
101000
101000
101000
101000
202000
202000
203000
202000
202000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 372 of 474
FACILITIESMB98
531100
531101
531102
540030
541200
541300
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
Cont Serv - Security Services
Oper Expense - Inventory Other Fuels
Oper Expense - Heating Fuel
Oper Expense - Construction Materials
16936
21731
20708
21732
15585
17129
21733
17154
16011
54
16046
20742
263
18989
18780
20744
16269
99
16012
98
15566
142
19013
Misc Building Maintenance & Repair
Misc Building Maintenance & Repair
Other Equipment
Pest Control Services
Pest Control Services
Roof Maintenance
Roof Maintenance
Special Cleanings at Service Centers
Special Pickups Solid Waste
WQM Okeechobee Janitorial
Janitorial Services
Janitorial Services
Janitorial Services
Building Alarm Permits
Nat'l Fire Prevention Assn. Code Compl.
Security System Maintenance & Repair
Security System Maintenance & Repair
Diesel Fuel - FOC
Diesel Fuel - HQ
Natural Gas, Fuel
Propane Fuel - Skees Road
Construction Material
Cafeteria Equipment Replacements
500
1,000
500
750
900
1,000
500
1,600
400
4,800
44,000
21,000
31,000
350
1,000
600
500
2,000
60,000
10,500
3,500
500
38,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
55.00
3.00
4.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$763,300
$96,000
$2,450
$62,000
$14,000
$500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
203000
203000
203000
202000
202000
203000
101000
101000
101000
202000
203000
202000
202000
202000
203000
202000
101000
101000
101000
101000
101000
101000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 373 of 474
FACILITIESMB98
541400
541500
541503
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
16765
143
145
144
250
16767
16019
16017
16020
16016
16014
16015
15568
16013
21347
140
138
141
139
136
137
135
14780
16018
19011
21160
18997
17148
16043
21737
20788
17132
FOC Small Tool Replacement
HQ Small Tool Replacement
Safety Shoes
Uniforms
B-1 Storm Shutter Parts
Electrical Parts - General
FOC Facilities Expendable Supplies
FOC Fluorescent Lamps
FOC Irrigation Parts
FOC Light Fixtures, Ballast
FOC Paint
FOC Pest Control Products
FOC Replacement Parts
FOC Restroom Paper Products
HQ A/C Filters
HQ Facilities Expendable Supplies
HQ Fluorescent Lamps & Lights
HQ Landscaping Irrigation Parts
HQ Light Fixtures, Ballast
HQ Paint, Facilities
HQ Pest Control Products
HQ Replacement Parts
HQ Restroom Paper Products
Offsite Electrical Parts-General
WQM Restroom Paper Products
Additional Furniture Requests
Cabling for Office Renovations
Moving Boxes
Parts & Supplies - Building & Grounds
Parts & Supplies - Building & Grounds
Parts & Supplies - Janitorial
Parts & Supplies - Janitorial
3,000
8,000
600
1,000
1,000
18,000
4,000
1,400
1,000
500
1,000
200
4,000
4,000
11,000
20,000
1,400
1,000
1,500
3,000
1,200
12,000
50,000
2,200
3,000
20,000
20,000
5,000
2,000
1,500
3,000
2,000
Total
Total
Total
-
-
-
Amount
5.00
24.00
4.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$50,600
$186,400
$8,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
202000
203000
203000
202000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109300
2111109300
2111109300
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 374 of 474
FACILITIESMB98
541505
541600
542000
542100
542310
543650
543700
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Rent/Lease Equipment
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Space Rental
Oper Expense - Utilities
20786
16270
16766
20107
20108
19927
19928
147
17149
14750
15571
16278
309
310
18140
18141
19012
15569
96
97
Parts & Supplies - Electrical
Parts & Supplies - Electrical
Emergency Rental Equipment
Training & Conferences
Training & Conferences
Travel, Non-Training
Travel, Non-Training - Service Centers
Dues and Memberships
Skees Warehouse Lease
B-260 Electric Utility
B270 Electric Utility
Bio Chem Lab Electric Utility
Bio Chem Office Electric Utility
Bio Chem Water and Sewer
CERP 1 Electric Utility
CERP 2 Electric Utility
CERP 3 Additional Electric Utility
FOC Water and Sewer
HQ Electric Service
HQ Water & Sewer
1,500
2,000
15,000
724
1,169
769
1,922
1,000
45,831
14,200
98,500
74,500
22,500
4,470
34,000
26,500
14,300
10,700
1,050,596
44,520
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
2.00
1.00
2.00
2.00
1.00
1.00
11.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$3,500
$15,000
$1,893
$2,691
$1,000
$45,831
$1,394,786
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
202000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2111109200
2111109200
2111109200
2111109200
2111109300
2111109200
2111109200
2111109200
2111109300
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 375 of 474
FACILITIESMB98
589330 Capital Outlay - Equipment Furniture & Office
23891 Furniture & Office Equipment 3,000
Total -
Amount
1.00
Total FACILITIES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$5,119,751
Item NameQty
$3,000
1.00 203000 2111109300
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 376 of 474
RESERVESMB99
590010
590020
Reserves-Contingency
Reserves-Managerial
23464
23462
23463
21958
21958
21959
21960
23803
21961
21962
Big Cypress Basin Contingency Reserves
District Contingency Reserves
Okeechobee Contingency Reserves
DROP Liability
DROP Liability
FICA Payments
FLSA
Fund 401 CAFR Deficit
Job Studies
Table of Organization
342,052
3,177,892
4,349,226
128,514
128,514
20,000
20,000
1,226,167
100,000
100,000
Total
Total
-
-
Amount
3.00
6.00
Total RESERVES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$9,592,365
Item NameQty
$7,869,170
$1,723,195
1.00
1.00
1.00
.50
.50
1.00
1.00
1.00
1.00
1.00
203000
101000
202000
101000
202000
101000
101000
401000
101000
202000
9999999899
9999999899
9999999899
9999999899
9999999899
9999999899
9999999899
9999999899
9999999899
9999999899
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 377 of 474
SAP SOLUTIONS CENTERMC20
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530107
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Computer Consulting Services
23008
23387
21129
23010
21119
21126
21124
21627
23007
22607
BW/BI/BOBJ Projects & Production Support
BW/BI/BOBJ Projects and Support
FI/FM/CO Projects and Support
HR Projects and Production Support
MM Projects and Support
PS Projects and Support
Payroll Projects and Support
Production Support-Technical Consultants
Technical Production Support
EPI Use Maintenance
248,540
650,000
312,400
325,080
170,000
165,000
157,000
948,380
650,160
25,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
13.45
13.45
13.45
1.00
13.45
13.45
13.45
13.45
13.45
13.45
1.00
9.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,108,445
$84,795
$129,908
$6,500
$157,756
$14,943
$1,451
$215
$2,811
$4,642
$402,782
$3,626,560
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
1014313000
1014313000
1014313000
1014313000
1014313000
1014313000
1014313000
1014313000
1014313000
1014313000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 378 of 474
SAP SOLUTIONS CENTERMC20
530602
530900
541400
541500
541600
541900
542000
542100
560210
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Professional
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Principal - Bank Loans
22608
22606
23381
20922
21171
18152
18294
16938
24186
21208
20103
19892
16973
19194
Prometheus Maintenance
SAP Enterprise Support
SAP Support Contract
SAP Enterprise Support
Administrative Assistant
SAP Help Desk Technician
SAP Small Office Equipment
Office Supplies
FTE Conversion-Computer Lease
Other Exp including Credit Card Charges
Training & Conferences
Travel for additional SAP Cross training
eQuest Loan Pymt LOC Draw #2 ($8M)
eQuest Loan Pymt LOC Draw #2 ($8M)
15,000
150,000
564,422
550,000
15,880
64,000
500
5,000
15,355
30,000
5,059
46,370
1,143,358
121,555
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
5.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$1,304,422
$79,880
$500
$5,000
$15,355
$30,000
$5,059
$46,370
$1,143,358
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
1014313000
1014313000
1014313000
2210112000
1014313000
1014313000
1014313000
1014313000
1014313000
1010100000
1014313000
1014313000
9999999799
9999999799
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 379 of 474
SAP SOLUTIONS CENTERMC20
560240
589310
589320
Interest - Bank Loans
Capital Outlay - Equipment Computer Hardware
Capital Outlay Computer Software
22605
22604
22600
22599
22601
REPLACEMENT SERVERS (SAP)
STORAGE GROWTH (SAP)
ORACLE LICENSES (SAP)
SAP LICENSES
VERITAS LICENSES (SAP)
175,000
22,000
150,000
200,000
150,000
Total
Total
Total
-
-
-
Amount
1.00
2.00
3.00
Total SAP SOLUTIONS CENTER
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$8,989,307
Item NameQty
$121,555
$197,000
$500,000
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
1014313000
1014313000
1014313000
1014313000
1014313000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 380 of 474
PBFMC21
510100
520900
521010
521110
521120
521130
521140
521150
521160
530107
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Computer Consulting Services
23386 PBF Support 1,295,600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
1.00
Total PBF
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,802,989
Item NameQty
$371,389
$28,413
$43,528
$55,480
$5,184
$543
$83
$1,046
$1,723
$1,295,600
1.00 101000 1014313000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
100091
Page: 381 of 474
FLEET SERVICES - SVC CENTERSMR84
530608
540040
541502
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Parts,Supp - Fleet
18982
18158
18991
20694
16887
18967
23418
16773
Fleet Maintenance
Fleet Maintenance
Fleet Maintenance
Fleet Maintenance
Fleet Maintenance
Oil, Lubricants, Solvents
Parts & Supplies - Fleet
Parts & Supplies - Fleet
1,250
1,286
3,000
500
300
300
1,500
400
Total
Total
Total
-
-
-
Amount
5.00
1.00
2.00
Total FLEET SERVICES - SVC CENTERS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$8,536
Item NameQty
$6,336
$300
$1,900
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
203000
202000
202000
202000
202000
6130233000
6160236000
6170237000
6180238000
6190239000
6120232000
4219333000
6120232000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 382 of 474
ADMINISTRATIVE SUPPORT - RPAMR85
510100
512200
520070
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
Salaries and Wages-Temporary and Intern
Fringe Benefits - Employee Cash Awards
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
23909
21265
19027
19026
19025
19024
20800
Co-op Student Intern - Outreach Tech
Employee Awards
Hurricane Services/Vital Records (VIRR)
Micrographics & Imaging Services
Offsite Records Storage
Policy and Procedures Municipal Code-MCC
Advertising - Legal Ads
10,000
500
500
60,000
80,000
19,500
1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
38.40
1.00
1.00
24.30
24.30
3.33
24.30
24.30
24.30
24.30
24.30
24.30
4.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,541,282
$10,000
$500
$136,924
$209,771
$22,424
$298,020
$28,535
$2,627
$370
$5,080
$7,996
$160,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
101000
101000
101000
101000
203000
6180238000
6180238000
6710247000
6710247000
6710247000
6710247000
6180238000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 383 of 474
ADMINISTRATIVE SUPPORT - RPAMR85
530105
530900
531000
531200
541000
541100
Cont Serv - Advertising Services
Cont Serv - Professional
Cont Serv - Temporary Staff
Cont Serv - Mail/Courier
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
16790
19690
20736
20739
18079
16889
20774
23427
17950
16831
268
17642
178
18080
17128
20779
16890
19682
23421
16786
23423
23428
15581
Advertising - FAW Notices
Legislative Cooperative Position
Expert Witness Fees/Court Reporter Svcs
Temporary Receptionist
Courier Services
Courier Services
Maps
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Small Tools & Equipment
Small Tools & Equipment
11,000
25,000
500
5,000
296
200
500
500
500
350
200
600
800
300
800
800
500
500
500
250
100
500
3,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
2.00
1.00
2.00
1.00
14.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$12,500
$25,500
$5,000
$496
$500
$6,700
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
203000
203000
202000
202000
203000
202000
101000
202000
202000
101000
202000
202000
202000
203000
202000
101000
101000
101000
101000
202000
202000
6710247000
6010230000
6180238000
6180238000
6160236000
6190239000
6180238000
4219333000
6010230000
6120232000
6130233000
6140234000
6150235000
6160236000
6170237000
6180238000
6190239000
6510243000
6511440000
6710247000
6811420000
4219333000
6150235000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 384 of 474
ADMINISTRATIVE SUPPORT - RPAMR85
541400
541500
541503
541507
541510
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
20797
16893
179
183
16774
23436
23429
16072
16962
266
18729
17640
182
18168
16952
20795
16894
19648
17142
19020
19679
19680
16792
16789
23422
23424
Parts & Supplies - Other Equipment
Parts & Supplies - Other Equipment
Parts & Supplies - Building and Grounds
Parts & Supplies - Photographic
Parts & Supplies - Photographic
Parts & Supplies - Photographic
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
1,000
500
1,580
250
200
300
2,000
3,365
2,185
2,490
5,000
2,499
4,000
4,800
2,000
4,500
600
400
5,000
1,000
2,000
1,250
750
3,000
750
750
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
2.00
1.00
3.00
19.83
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$3,500
$1,500
$1,580
$750
$48,339
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.83
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
202000
202000
202000
202000
203000
202000
101000
202000
202000
202000
101000
202000
202000
202000
203000
202000
101000
101000
101000
101000
101000
101000
101000
101000
101000
6180238000
6190239000
6150235000
6150235000
6170237000
6180238000
4219333000
6010230000
6110231000
6120232000
6130233000
6140234000
6150235000
6160236000
6170237000
6180238000
6190239000
6210240000
6310241000
6410242000
6510243000
6511440000
6610244000
6710247000
6810410000
6811420000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 385 of 474
ADMINISTRATIVE SUPPORT - RPAMR85
541600
541901
542100
Oper Expense - Rent/Lease Equipment
Oper Expense - Meeting Expenses
Oper Expense - District Travel
116
17126
18083
23430
16957
16896
16298
17677
20356
19665
24068
24067
24069
19652
19649
19651
21793
23425
23432
23419
18969
19179
19180
18981
16048
17137
16897
19021
18205
17678
Postage Machine Rental
Postage Machine Rental
Postage Machine Rental
Meeting Expenses
Meeting Expenses
Meeting Expenses
Meeting Expenses - GB Services
Meeting Expenses - WRAC
Business Travel
Business Travel
Business Travel
Business Travel
Business Travel
Business Travel - District Clerk
Business Travel - Governing Board
Business Travel - WRAC
Business Travel
Business Travel
Dues & Memberships
Dues & Memberships
Dues & Memberships
Dues & Memberships
Dues & Memberships
Dues & Memberships
Dues & Memberships - Chamber
Dues & Memberships
Dues & Memberships
Dues & Memberships
Dues & Memberships
Dues & Memberships
3,940
840
1,400
1,000
250
500
8,000
8,000
1,400
500
25,060
3,100
2,688
336
36,715
36,715
4,230
800
1,359
520
565
835
1,070
1,000
925
450
250
1,035
285
445
Total
Total
Total
-
-
-
Amount
3.00
5.00
10.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$6,180
$17,750
$111,544
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
101000
101000
101000
101000
202000
101000
203000
101000
101000
101000
101000
101000
202000
101000
202000
202000
101000
202000
202000
203000
202000
101000
101000
101000
6110231000
6150235000
6160236000
4219333000
6170237000
6190239000
6710247000
6710247000
6010230000
6410242000
6510243000
6510243000
6510243000
6710247000
6710247000
6710247000
6810410000
6811420000
4219333000
6010230000
6120232000
6130233000
6140234000
6150235000
6170237000
6180238000
6190239000
6410242000
6610244000
6710247000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 386 of 474
ADMINISTRATIVE SUPPORT - RPAMR85
542310
542400
543600
543660
543800
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
Oper Expense - Postage
Oper Expense - Printing Services (non-outreach)
Oper Expense - Freight
23433
23435
17138
23420
16964
16839
17133
20810
18084
20804
17718
23434
16814
17134
18965
17127
23437
17135
20808
Professional Licenses
Professional Licenses - Notary Public
Professional Licenses
Professional Licenses
Postage
Postage
Postage
Postage
Postage
Postage
Postage
Printing & Duplicating Services
Printing & Binding Services
Printing & Binding Services
Printing & Binding Services
Printing & Duplicating Services
Printing & Duplicating Services
Freight
Freight
630
85
250
400
1,000
500
1,250
900
1,500
5,000
500
250
500
500
500
200
500
100
300
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
12.00
4.00
7.00
6.00
2.00
Total ADMINISTRATIVE SUPPORT - RPA
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$3,688,972
Item NameQty
$8,739
$1,365
$10,650
$2,450
$400
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
203000
101000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
203000
202000
203000
4219333000
6130233000
6180238000
6410242000
6110231000
6120232000
6130233000
6150235000
6160236000
6180238000
6190239000
4219333000
6120232000
6130233000
6150235000
6170237000
6180238000
6130233000
6180238000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 387 of 474
PUBLIC INFORMATIONMR95
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530103
530117
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Photographic Services
Cont Serv - Copier Services
23150
23912
19447
19047
19050
223
19669
26
Media Tracking / Monitoring (Vocus)
BCB Strategic Plan Design
Production Services
Production/Storage/Mail Processing
Translation Services
Photographic Services
Copy Services - Public Records
Maintenance & Repair - Other Equipment
42,000
2,500
8,000
13,000
20,000
15,500
7,000
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
46.40
46.40
46.40
11.55
46.40
46.40
46.40
46.40
46.40
46.40
5.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$3,690,776
$282,354
$432,563
$70,368
$611,715
$59,732
$5,011
$741
$9,699
$15,928
$85,500
$15,500
$7,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
203000
101000
101000
101000
101000
101000
101000
6210240000
6310241000
6310241000
6310241000
6310241000
6310241000
6410242000
6310241000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 388 of 474
PUBLIC INFORMATIONMR95
530600
530800
530810
530820
530830
Cont Serv - Maintenance and Repairs
Cont Serv - Promotion of the District
Cont Serv - Exter Educ., Outreach & Public Info Partnerships
Cont Serv -Dist Educ., Outreach & Public Partnerships
Cont Serv - Conf, Fairs & Exhibits
23916
20711
18143
16927
19744
19861
20712
24111
24112
50
24058
24109
24109
19658
19745
20717
24052
24113
23447
17948
19023
17143
18968
20387
16886
219
Public Information Products
Promotion of the District
Promotion of the District
Promotion of the District
External Education Outreach & Pub Info
External Education Outreach & Pub Info
External Education Outreach & Pub Info
Transportation / Equip - Legacy (CREW)
Transportation / Equip - Legacy (Dupuis)
Printing Materials
Transportation / Equip - Legacy (LILA)
CREW Documentary
CREW Documentary
District Education Outreach & Pub Info
District Education Outreach & Pub Info
District Education Outreach & Pub Info
Osceola School Environ Study Center
Transportation / Equip - Legacy (Osceola
District Documentary
Public Involvement Activities
Media Events
Conferences / Fairs / Exhibits
Conferences / Fairs / Exhibits
Conferences / Fairs / Exhibits
Books / Subscriptions / References
Books / Subscriptions / References
20,000
2,300
500
3,250
16,923
6,350
5,000
15,000
15,000
38,200
15,000
7,500
7,500
3,500
46,600
9,000
4,000
15,000
35,000
43,322
1,000
4,500
15,925
2,500
3,600
500
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
4.00
3.00
11.00
5.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,000
$26,050
$28,273
$211,300
$67,247
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
203000
202000
202000
202000
101000
203000
101000
101000
101000
101000
203000
101000
202000
202000
203000
101000
101000
101000
101000
101000
101000
202000
202000
101000
101000
6310241000
6510243000
6510243000
6510243000
6510243000
6510243000
6510243000
5415182100
5415182100
6310241000
6310241000
6510243000
6510243000
6510243000
6510243000
6510243000
6510243000
6510243000
6812430000
6010230000
6210240000
6310241000
6510243000
6510243000
6210240000
6310241000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
100519
100519
NR
100519
NR
NR
NR
NR
NR
NR
100519
NR
NR
NR
NR
NR
NR
NR
NR
Page: 389 of 474
PUBLIC INFORMATIONMR95
541100
541507
541900
541901
542100
543660
545000
545060
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Photographic
Oper Expense - Other
Oper Expense - Meeting Expenses
Oper Expense - District Travel
Oper Expense - Printing Services (non-outreach)
Oper Expense - Interagency Local
Oper Expense - Interagency - Not For Profit
19019
220
19666
23438
19653
19820
19051
24302
24043
24042
222
Books / Subscriptions / References
Film / VHS tapes / DVDs / etc.
Operating Expense - Other
Meeting Expenses
Business Travel
Business Travel
Strategic Plan Services
City of Bell Glade Project
Miami Metro Zoo
Museum of Discovery Science
FHREDI/Florida's Freshwater Frontier
400
3,000
300
3,462
1,000
500
10,000
60,000
100,000
100,000
5,000
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
3.00
1.00
1.00
1.00
2.00
1.00
3.00
1.00
Total PUBLIC INFORMATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$5,909,519
Item NameQty
$4,500
$3,000
$300
$3,462
$1,500
$10,000
$260,000
$5,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
202000
101000
101000
101000
101000
101000
101000
202000
6410242000
6310241000
6410242000
6130233000
6210240000
6310241000
6310241000
6510243000
6812430000
6812430000
6130233000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 390 of 474
LOBBYING/LEGISLATIVE AFFAIRSMR96
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530602
530900
541100
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - District Travel
20843
19986
16791
17136
19654
Lobby Tools
SJRWMD/USDA Cost Share Funding
State Aide (Subscriptions)
Business Travel
Business Travel
3,600
42,750
125
19,270
20,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.45
2.45
2.45
1.90
2.45
2.45
2.45
2.45
2.45
2.45
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$280,924
$21,491
$32,925
$12,599
$43,390
$4,456
$264
$39
$512
$846
$3,600
$42,750
$125
$39,270
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
6610244000
6610244000
6610244000
6010230000
6610244000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 391 of 474
LOBBYING/LEGISLATIVE AFFAIRSMR96
542310 Oper Expense - Memberships, Dues/Fees
16787 Florida Assoc of Professional Lobbyists 75
Total -
Amount
1.00
Total LOBBYING/LEGISLATIVE AFFAIRS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$483,266
Item NameQty
$75
1.00 101000 6610244000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 392 of 474
FACILITIES - SVC CENTERSMR98
531103
541500
541503
543500
543650
543701
Cont Serv - Waste Disposal Services
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Communications/Data Lines
Oper Expense - Space Rental
Oper Expense - Electrical Service
15964
18779
16010
21735
21734
16775
16891
18970
18717
18990
20802
4
15011
5
245
18082
18081
16895
18966
18085
15577
21738
23439
Recycling & Trash Removal
Recycling & Trash Removal
Recycling & Trash Removal
Hazardous Waste Removal
Recycling & Trash Removal
Parts & Supplies - Other Equipment
Parts & Supplies - Building & Grounds
Communications / Cable
Communications / Cable
Communications / Cable
Communications / Cable
Office Lease - Orlando Svc Cntr
Office Lease - Martin/St Lucie Svc Cntr
Office Lease - Okeechobee Svc Cntr
Office Lease - Broward Svc Cntr
Office Lease - Miami-Dade Svc Cntr
Parking - Miami-Dade Svc Cntr
Office Lease - FL Keys Svc Cntr
Electrical Service
Electrical Service
Electrical Service
Electric Service
Water & Sewer Services
250
1,400
450
1,000
2,000
750
500
1,200
840
800
1,000
175,012
270,000
205,000
60,100
120,000
10,902
12,900
20,000
8,400
70,000
30,000
2,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
5.00
1.00
1.00
4.00
7.00
4.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$5,100
$750
$500
$3,840
$853,914
$128,400
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
6110231000
6120232000
6130233000
6180238000
6180238000
6110231000
6190239000
6120232000
6160236000
6170237000
6180238000
6110231000
6120232000
6130233000
6150235000
6160236000
6160236000
6190239000
6120232000
6160236000
6170237000
6180238000
6120232000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 393 of 474
FACILITIES - SVC CENTERSMR98
543702
580200
Oper Expense - Water/Sewer Service
Capital Outlay - AUC Imp O/Than Buildings
15586
21739
23152
Water & Sewer Services
Water & Sewer Services
Exterior Building Repairs
6,500
6,500
5,000
Total
Total
-
-
Amount
3.00
1.00
Total FACILITIES - SVC CENTERS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,012,504
Item NameQty
$15,000
$5,000
1.00
1.00
1.00
202000
203000
202000
6170237000
6180238000
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 394 of 474
REGIONAL WATER SUPPLY PLANSDA01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530900
541901
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
Oper Expense - Meeting Expenses
Oper Expense - District Travel
24065
24066
23885
23884
23407
20084
23408
Planning Supoort - WS Plans - KB & LEC
Planning Support - WS Plans - LWC & UEC
Tech Editor - WS Plans - KB & LEC
Tech Editor - WS Plans - LWC & UEC
Meeting Expenses
Business Travel
Dues & Memberships - Water Supply
50,000
50,000
85,000
85,000
250
400
1,556
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
11.70
11.70
11.70
.35
11.70
11.70
11.70
11.70
11.70
11.70
4.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$920,583
$70,429
$107,893
$1,904
$132,803
$12,475
$1,265
$186
$2,447
$4,017
$270,000
$250
$400
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
101000
101000
101000
4315450000
4315450000
4315450000
4315450000
4315450000
6510243000
4315450000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100635
100634
100635
100634
NR
NR
NR
Page: 395 of 474
REGIONAL WATER SUPPLY PLANSDA01
542310
542400
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
18868 Professional Licenses - AICP 150
Total
Total
-
-
Amount
1.00
1.00
Total REGIONAL WATER SUPPLY PLANS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,526,358
Item NameQty
$1,556
$150
1.00 101000 4315450000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
NR
Page: 396 of 474
COMPREHENSIVE PLAN & RELATED DOCUMENT REVIEWSDA02
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
4.50
4.50
4.50
.60
4.50
4.50
4.50
4.50
4.50
4.50
Total COMPREHENSIVE PLAN & RELATED DOCUMENT REVIEWS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$494,580
Item NameQty
$359,033
$27,466
$42,079
$2,641
$55,047
$5,267
$488
$72
$941
$1,546
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 397 of 474
CENTRAL FL COORDINATION AREA MOU FACILITATIONDA03
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530900
590020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
Reserves-Managerial
23629
23631
CFCA - Facilitator
CFCA - STOPR Agreement
25,000
500,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.80
2.80
2.80
.75
2.80
2.80
2.80
2.80
2.80
2.80
1.00
1.00
Total CENTRAL FL COORDINATION AREA MOU FACILITATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$891,593
Item NameQty
$267,218
$20,442
$31,319
$4,587
$37,465
$3,659
$302
$45
$586
$970
$25,000
$500,000
1.00
1.00
101000
101000
4315450000
9999999899
Fund FundCenter
WATER SUPPLY
NR
NR
Fund Prg Grant
100557
100557
Page: 398 of 474
TECHNICAL ASSISTANCE TO LOCAL GOVTDA04
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.90
.90
.90
.10
.90
.90
.90
.90
.90
.90
Total TECHNICAL ASSISTANCE TO LOCAL GOVT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$117,654
Item NameQty
$87,730
$6,711
$10,282
$440
$10,840
$1,035
$98
$16
$189
$313
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 399 of 474
WATER SUPPLY PLAN IMPLEMENTATIONDB01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
541000
541100
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
24049
23409
21340
21341
21346
Regional Water Storage and Supply
Maps
Books / Subscriptions / References
Office Supplies
Business Travel
33,500
100
125
750
200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.75
4.75
4.75
.35
4.75
4.75
4.75
4.75
4.75
4.75
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$343,078
$26,246
$40,207
$1,904
$55,687
$5,272
$513
$74
$993
$1,638
$33,500
$100
$125
$750
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
4310156000
4315450000
4315450000
4315450000
6510243000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 400 of 474
WATER SUPPLY PLAN IMPLEMENTATIONDB01
542100 Oper Expense - District TravelTotal -
Amount
1.00
Total WATER SUPPLY PLAN IMPLEMENTATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$510,287
Item NameQty
$200
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 401 of 474
WATER RESERVATIONS - KISSIMMEEDC01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
541000
541100
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
23640
23639
23641
18865
18866
18867
KRR Water Reservations
KRR Water Reservations
KRR Water Reservations - SERC
Maps
Books / Subscriptions / References
Office Supplies
10,000
35,000
60,000
200
250
2,250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.50
2.50
2.50
.10
2.50
2.50
2.50
2.50
2.50
2.50
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$239,072
$18,290
$28,019
$612
$28,596
$2,694
$270
$43
$525
$868
$105,000
$200
$250
$2,250
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
4512168100
4512168100
6511440000
3316207200
3316207200
3316207200
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100673
100673
100673
NR
NR
NR
Page: 402 of 474
WATER RESERVATIONS - KISSIMMEEDC01
542100
542310
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
21343
23079
21257
Business Travel
District Travel
Dues & Memberships
1,000
200
443
Total
Total
-
-
Amount
2.00
.50
Total WATER RESERVATIONS - KISSIMMEE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$428,332
Item NameQty
$1,200
$443
1.00
1.00
.50
101000
101000
101000
3316207200
3316207200
3316207000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 403 of 474
ESTERO BAY RULEMAKINGDC07
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
Total ESTERO BAY RULEMAKING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$28,022
Item NameQty
$21,328
$1,632
$2,500
$2,219
$207
$22
$3
$42
$69
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 404 of 474
MFL WATER RESERVATION RULES STATUSDC09
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.75
1.75
1.75
.25
1.75
1.75
1.75
1.75
1.75
1.75
Total MFL WATER RESERVATION RULES STATUS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$220,394
Item NameQty
$162,707
$12,447
$19,069
$1,366
$21,550
$2,066
$189
$29
$366
$605
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 405 of 474
REGULATORY INITIATIVESDD01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.55
3.55
3.55
.20
3.55
3.55
3.55
3.55
3.55
3.55
Total REGULATORY INITIATIVES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$371,297
Item NameQty
$270,434
$20,689
$31,697
$1,088
$41,096
$3,881
$383
$58
$744
$1,227
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 406 of 474
VOLUNTARY & INCENTIVE INITIATIVES-WATERSIPDD02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
542100
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Advertising Services
Oper Expense - District Travel
Oper Expense - Interagency Local
21345
20085
23915
Advertising - WaterSIP Meeting
Business Travel
FY11 WaterSIP Program
250
400
300,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.65
.65
.65
.65
.65
.65
.65
.65
.65
1.00
1.00
1.00
Total VOLUNTARY & INCENTIVE INITIATIVES-WATERSIP
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$357,062
Item NameQty
$40,281
$3,082
$4,721
$7,211
$674
$70
$11
$136
$226
$250
$400
$300,000
1.00
1.00
1.00
101000
101000
101000
4315450000
6510243000
4315450000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
Fund Prg Grant
NR
NR
100571
Page: 407 of 474
VOLUNTARY & INCENTIVE INITIATIVES-MOBILE IRRIGATION LABSDD03
545000 Oper Expense - Interagency Local
23624 BCB Mobile Irrigation Lab 55,000
Total -
Amount
1.00
Total VOLUNTARY & INCENTIVE INITIATIVES-MOBILE IRRIGATION LABS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$55,000
Item NameQty
$55,000
1.00 203000 6180238000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
100513
Page: 408 of 474
VOLUNTARY & INCENTIVE INITIATIVES-STATE AGENCY PARTNDD04
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
24044 FY11 FAWN 100,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
1.00
Total VOLUNTARY & INCENTIVE INITIATIVES-STATE AGENCY PARTN
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$119,006
Item NameQty
$13,772
$1,054
$1,614
$2,220
$208
$22
$4
$42
$70
$100,000
1.00 101000 4315450000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
100614
Page: 409 of 474
VOLUNTARY & INCENTIVE INITIATIVES-OTHERDD05
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
24047 Smart Irrigation Study 25,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.15
1.15
1.15
1.15
1.15
1.15
1.15
1.15
1.15
1.00
Total VOLUNTARY & INCENTIVE INITIATIVES-OTHER
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$130,524
Item NameQty
$76,054
$5,818
$8,913
$12,760
$1,193
$125
$20
$241
$400
$25,000
1.00 101000 4315450000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
100549
Page: 410 of 474
VOLUNTARY & INCENTIVE INITIATIVES-RECOGNITION PROGRDD06
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.25
1.25
1.25
.10
1.25
1.25
1.25
1.25
1.25
1.25
Total VOLUNTARY & INCENTIVE INITIATIVES-RECOGNITION PROGR
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$133,130
Item NameQty
$96,798
$7,405
$11,346
$611
$14,722
$1,397
$135
$21
$262
$433
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 411 of 474
EDUCATION & MARKETING INITIATIVES-SCHOOL BASED EDUCDD07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530810
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Exter Educ., Outreach & Public Info Partnerships
20728 External Education Outreach & Pub Info 20,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
1.00
Total EDUCATION & MARKETING INITIATIVES-SCHOOL BASED EDUC
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$28,245
Item NameQty
$5,832
$446
$684
$1,110
$104
$11
$2
$21
$35
$20,000
1.00 203000 6510243000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
NR
Page: 412 of 474
EDUCATION & MARKT'G INITIATIVES-PUBLIC INFO & OUTREACH - DPIDD09
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.45
1.45
1.45
.10
1.45
1.45
1.45
1.45
1.45
1.45
Total EDUCATION & MARKT'G INITIATIVES-PUBLIC INFO & OUTREACH - D
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$142,757
Item NameQty
$102,585
$7,849
$12,023
$944
$16,779
$1,604
$159
$23
$304
$487
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 413 of 474
EDUCATION & MARKT'G INIT - PUBLIC INFO & OUTRCH-UTILITIESDD10
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530810
530830
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Exter Educ., Outreach & Public Info Partnerships
Cont Serv - Conf, Fairs & Exhibits
20720
20732
External Education Outreach & Pub Info
Conferences / Fairs / Exhibits
7,800
6,940
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.85
1.85
1.85
.20
1.85
1.85
1.85
1.85
1.85
1.85
1.00
1.00
Total EDUCATION & MARKT'G INIT - PUBLIC INFO & OUTRCH-UTILITIES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$210,815
Item NameQty
$141,779
$10,847
$16,618
$1,212
$22,233
$2,122
$202
$33
$388
$641
$7,800
$6,940
1.00
1.00
203000
203000
6510243000
6510243000
Fund FundCenter
WATER SUPPLY
NR
NR
Fund Prg Grant
NR
NR
Page: 414 of 474
ALTERNATIVE WATER SUPPLY - DISTRICT WIDEDE01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
23801
24163
23140
FY11 AWS Projects
FY11 AWS Projects
R/B - Miami-Dade - SW 127th Ave
450,000
2,000,000
1,000,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.25
1.25
1.25
.10
1.25
1.25
1.25
1.25
1.25
1.25
3.00
Total ALTERNATIVE WATER SUPPLY - DISTRICT WIDE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$3,562,094
Item NameQty
$79,236
$6,062
$9,287
$544
$14,722
$1,397
$135
$21
$262
$428
$3,450,000
1.00
1.00
1.00
101000
202000
101000
4315450000
4315450000
4315450000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
Fund Prg Grant
100693
100693
NR
Page: 415 of 474
ALTERNATIVE WATER SUPPLY - BIG CYPRESS BASINDE02
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
23614 BCB AWS Projects 2,600,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
1.00
Total ALTERNATIVE WATER SUPPLY - BIG CYPRESS BASIN
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,643,460
Item NameQty
$32,115
$2,457
$3,763
$4,439
$415
$44
$7
$84
$136
$2,600,000
1.00 203000 6180238000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
100559
Page: 416 of 474
HYDROGEOLOGIC DATA GATHERING & ANALYSISDF01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530100
541000
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
23444
23445
23446
23091
23148
21315
21316
Geophysical Logging
Hydrogeologic Database Improvements
Monthly GW Level Measurements
Regional Floridan Groundwater
Floridan Well Maintenance
Maps
Books / Subscriptions / References
20,000
15,000
49,800
35,000
63,492
200
250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.05
7.05
7.05
.45
7.05
7.05
7.05
7.05
7.05
7.05
1.00
5.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$523,704
$40,066
$61,378
$2,476
$82,061
$7,762
$765
$112
$1,474
$2,362
$135,425
$183,292
$200
$250
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
4314189000
4314189000
4314189000
4513169600
5511184600
4314189000
4314189000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 417 of 474
HYDROGEOLOGIC DATA GATHERING & ANALYSISDF01
541500
541510
542100
545020
589500
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Interagency Federal Matching
Capital Outlay - Vehicles
23442
23443
21317
21318
22244
22237
22240
24240
Emergency Wellhead Repairs
Parts & Supplies - Field Equipment
Office Supplies
Business Travel
FTL USGS GW Core Network
ORL USGS GW Kiss Basin Floridan
ORL USGS GW Potentiometric
TRUCK, 3/4T, P/U, 4WD, NEW SCADA
50,000
25,000
1,500
1,000
327,040
37,966
16,058
64,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
1.00
1.00
3.00
2.00
Total HYDROGEOLOGIC DATA GATHERING & ANALYSIS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,563,891
Item NameQty
$75,000
$1,500
$1,000
$381,064
$64,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
101000
101000
101000
101000
101000
101000
101000
101000
4314189000
4314189000
4314189000
6510243000
5511184100
5511184100
5511184100
5010170400
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 418 of 474
RECALIBRATE MODELS AS NECESSARYDF02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.15
Total RECALIBRATE MODELS AS NECESSARY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$218,105
Item NameQty
$159,634
$12,214
$18,709
$23,856
$2,229
$233
$36
$450
$744
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 419 of 474
FINALIZE PREDICTIVE RUNS E CENTRAL FL TRANSCIENT MODELDF03
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.10
.40
.40
.40
.40
.40
.40
Total FINALIZE PREDICTIVE RUNS E CENTRAL FL TRANSCIENT MODEL
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$45,846
Item NameQty
$32,851
$2,513
$3,851
$550
$5,292
$516
$43
$7
$84
$139
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 420 of 474
INTER-DISTRICT EVALUATIONDF05
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
24164 Lower Floridan Aquifer Modeling 1,750,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.10
2.10
2.10
.10
2.10
2.10
2.10
2.10
2.10
2.10
1.00
Total INTER-DISTRICT EVALUATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,985,654
Item NameQty
$173,614
$13,283
$20,349
$550
$24,154
$2,278
$227
$35
$440
$724
$1,750,000
1.00 202000 4314189000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
100618
Page: 421 of 474
S MIAMI-DADE HYDROLOGIC ANALYSESDF06
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.55
3.55
3.55
.35
3.55
3.55
3.55
3.55
3.55
3.55
Total S MIAMI-DADE HYDROLOGIC ANALYSES
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$372,451
Item NameQty
$269,524
$20,621
$31,588
$1,926
$42,375
$4,031
$384
$56
$740
$1,206
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 422 of 474
POST-PROCESSING OF MODEL RUNSDF07
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
Total POST-PROCESSING OF MODEL RUNS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$48,296
Item NameQty
$35,086
$2,685
$4,112
$5,550
$520
$55
$10
$105
$173
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 423 of 474
INITIATE CENTRAL FLORIDA COORDINATION AREA RULEMAKINGDR01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
Total INITIATE CENTRAL FLORIDA COORDINATION AREA RULEMAKING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$24,878
Item NameQty
$18,691
$1,430
$2,191
$2,220
$208
$22
$4
$42
$70
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 424 of 474
STREAMLINE MINOR GP PERMITTING PROCESSDR02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
Total STREAMLINE MINOR GP PERMITTING PROCESS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$23,117
Item NameQty
$17,216
$1,317
$2,018
$2,220
$208
$22
$4
$42
$70
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 425 of 474
UPDATE WATER WELL CONSTRUCTION STANDARDSDR03
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
Total UPDATE WATER WELL CONSTRUCTION STANDARDS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$22,082
Item NameQty
$16,349
$1,251
$1,916
$2,220
$208
$22
$4
$42
$70
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 426 of 474
WATER SUPPLY PROGRAM SUPPORTDZ00
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
541510
541900
542100
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
18857
18858
20082
23415
23416
Office Supplies
Operating Expense - Other
Business Travel
Dues & Memberships - Water Supply
Professional Licenses - Water Supply
1,500
213
1,000
250
150
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.15
5.15
5.15
3.16
5.15
5.15
5.15
5.15
5.15
5.15
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$565,288
$43,244
$66,252
$22,027
$84,092
$8,524
$558
$81
$1,076
$1,777
$1,500
$213
$1,000
$250
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
4310156000
4310156000
6510243000
4310156000
4310156000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 427 of 474
WATER SUPPLY PROGRAM SUPPORTDZ00
542400 Oper Expense - Professional LicencesTotal -
Amount
1.00
Total WATER SUPPLY PROGRAM SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$796,032
Item NameQty
$150
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 428 of 474
ENVIRONMENTAL RESOURCE PERMITTINGHA00
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530100
530105
530107
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Advertising Services
Cont Serv - Computer Consulting Services
23125
23126
18722
281
22629
22630
16966
18724
Expert Economist Evaluation
Scanning - Large Volume
Turbidity Sampling
Advertising - Legal Ads
Google Earth Programmer
E-Permitting Electronic Sign Program
Maintenance & Repair - Other Equipment
Maintenance & Repair - Other Equipment
10,000
70,000
1,500
49,000
50,000
50,000
1,000
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
81.30
81.30
81.30
5.60
81.30
81.30
81.30
81.30
81.30
81.30
3.00
.70
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$5,158,557
$394,629
$604,582
$30,803
$949,794
$89,876
$8,779
$1,225
$16,997
$26,435
$81,500
$49,000
$100,000
1.00
1.00
1.00
.70
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
4211151000
4213153000
4216330000
4213153000
2211113000
2213115000
4216330000
4216330000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 429 of 474
ENVIRONMENTAL RESOURCE PERMITTINGHA00
530600
530608
530900
531000
531200
541000
541100
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Professional
Cont Serv - Temporary Staff
Cont Serv - Mail/Courier
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
16283
259
262
17082
23117
18226
23127
23130
23129
23128
23131
23132
23133
18723
16042
17083
23410
283
16769
17084
Maintenance & Repair - Other Equipment
Fleet Maintenance
Fleet Maintenance
Fleet Maintenance
R/B - Stormwater Rule SERC
Receptionist Coverage - Temp
Contract Staff - Conversion
Contract Staff - Permit Records Mgmt
Contract Staff - Vault/Public Assistance
Contract Staff - ePermitting Scanning
Temp Service - LWC Regulation
ePermitting Scanning
ePermitting Scanning (Temp Employee)
Courier Services
Maps
Aerial Photography and Maps
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
3,600
20,000
1,000
1,000
25,000
1,920
39,125
31,500
31,500
31,500
28,000
15,500
13,286
500
500
175
750
200
500
375
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
3.00
3.00
2.00
7.00
1.00
2.00
4.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$5,100
$22,000
$26,920
$190,411
$500
$675
$1,825
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
4218332000
4216330000
4217331000
4217331000
4210150000
4218332000
4213153000
4213153000
4213153000
4213153000
4216330000
4217331000
4217331000
4216330000
4216330000
4217331000
4211151000
4213153000
4216330000
4217331000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 430 of 474
ENVIRONMENTAL RESOURCE PERMITTINGHA00
541400
541500
541502
541506
541507
541510
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
242
286
180
16045
17088
14782
17087
113
284
261
17085
14781
107
17101
18793
16044
109
241
285
153
16290
17086
112
Small Tools & Equipment
Small Tools & Equipment
Safety Equipment
Small Tools & Equipment
Safety Equipment - MSL
Safety Equipment - Okee
Small Tools & Equipment
Small Tools & Equipment
Parts & Supplies - Other Equipment
Parts & Supplies - Other Equipment
Parts & Supplies - Other Equipment
Vehicle Tires & Tubes
Parts & Supplies - Field Equipment
Parts & Supplies - Fleet
Parts & Supplies - Laboratory
Parts & Supplies - Photographic
Parts & Supplies - Photographic
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Office Supplies
1,700
250
1,000
1,500
1,000
400
600
1,500
997
1,000
750
500
1,313
500
400
1,000
220
5,922
11,000
1,500
3,000
2,500
4,300
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
8.00
5.00
1.00
1.00
2.00
6.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$7,950
$4,560
$500
$400
$1,220
$28,222
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
4211151000
4213153000
4216330000
4216330000
4217331000
4217331000
4217331000
4218332000
4213153000
4216330000
4217331000
4217331000
4218332000
4216330000
4218332000
4216330000
4218332000
4211151000
4213153000
4216330000
4217331000
4217331000
4218332000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 431 of 474
ENVIRONMENTAL RESOURCE PERMITTINGHA00
541600
541901
542100
542310
542400
543300
543301
Oper Expense - Rent/Lease Equipment
Oper Expense - Meeting Expenses
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
Oper Expense - Other Fees
Oper Expense - Permits & Fees
265
18213
19437
19451
19599
19457
19458
19535
282
20468
23917
17793
23412
16958
23414
17792
19537
18310
17005
19600
Postage Machine Rental
Meeting - ePermitting / WQ Workshops
Bussiness Travel
Business Travel
Business Travel
Business Travel
Business Travel
Business Travel
Dues & Memberships
Dues & Memberships - Category A
Dues & Memberships - MSL
Dues & Memberships - Okee
Professional Licenses
Professional Licenses - Category A
Professional Licenses - MSL
Professional Licenses - Okee
Professional Licenses
Credit Card Processing Fees for E Permit
Permit Recording in County Public Rcds
Postage
12,000
1,500
4,500
200
1,500
800
500
2,016
200
525
693
669
130
910
520
390
260
10,500
20,000
20,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
1.00
6.00
4.00
5.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$12,000
$1,500
$9,516
$2,087
$2,210
$10,500
$20,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
4217331000
4216330000
4211151000
4213153000
4216330000
4217331000
4217331000
4218332000
4213153000
4216330000
4217331000
4217331000
4213153000
4216330000
4217331000
4217331000
4218332000
4213153000
4213153000
4216330000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 432 of 474
ENVIRONMENTAL RESOURCE PERMITTINGHA00
543600
543660
589310
589320
589500
Oper Expense - Postage
Oper Expense - Printing Services (non-outreach)
Capital Outlay - Equipment Computer Hardware
Capital Outlay Computer Software
Capital Outlay - Vehicles
17089
101
23413
280
22628
22676
22675
22621
22627
22893
Postage
Postage
Printing & Duplicating Services
Printing & Duplicating Services
GOOGLE EARTH HARDWARE
1 TB BACKUP SPACE (CMSDK)
1 TB DMX SAN STORAGE (CMSDK)
DATA STORAGE (BCB)
GOOGLE EARTH SOFTWARE
Truck Compact SUV 4WD repl V1902
2,695
6,000
150
500
10,000
6,000
22,000
25,000
15,000
32,603
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.00
2.00
4.00
1.00
1.00
Total ENVIRONMENTAL RESOURCE PERMITTING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$8,000,221
Item NameQty
$28,695
$650
$63,000
$15,000
$32,603
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
203000
101000
101000
4217331000
4218332000
4216330000
4218332000
2211113000
2214116000
2214116000
2214116000
2211113000
5010170400
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 433 of 474
ENVIRONMENTAL RESOURCE PERMITTING COMPLIANCEHA01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530100
541400
541500
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
24059
204
203
23411
Regency Commons-Mitigation Credits
Small Tools & Equipment
Parts & Supplies - Other Equipment
Office Supplies
27,000
1,000
3,000
5,164
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
42.25
42.25
42.25
1.00
42.25
42.25
42.25
42.25
42.25
42.25
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$2,908,133
$222,474
$340,834
$5,088
$477,295
$44,780
$4,563
$665
$8,830
$14,328
$79,354
$27,000
$1,000
$3,000
$5,164
1.00
1.00
1.00
1.00
211000
101000
101000
101000
4212152000
4212152000
4212152000
4212152000
Fund FundCenter
REGULATION
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 434 of 474
ENVIRONMENTAL RESOURCE PERMITTING COMPLIANCEHA01
542100
542310
542400
589310
589320
589500
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licences
Capital Outlay - Equipment Computer Hardware
Capital Outlay Computer Software
Capital Outlay - Vehicles
19444
201
202
22626
22625
22901
23035
Business Travel
Dues & Memberships
Professional Licenses
AERIAL IMAGERY DISK SPACE
AERIAL IMAGERY SW
Truck Compact SUV Hybrid 4WD repl V2134
Truck Compact SUVHybrid 4WD repl V2239
6,226
270
1,038
40,000
60,500
32,603
32,603
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
2.00
Total ENVIRONMENTAL RESOURCE PERMITTING COMPLIANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$4,315,748
Item NameQty
$6,226
$270
$1,038
$40,000
$60,500
$65,206
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
4212152000
4212152000
4212152000
2211113000
2211113000
5010170400
5010170400
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 435 of 474
ERP AG TEAM TECHNICAL ASSISTANCEHA05
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.60
1.60
1.60
.15
1.60
1.60
1.60
1.60
1.60
1.60
Total ERP AG TEAM TECHNICAL ASSISTANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$171,326
Item NameQty
$124,389
$9,516
$14,579
$916
$19,032
$1,809
$174
$25
$334
$552
Fund FundCenter
REGULATION
Fund Prg Grant
Page: 436 of 474
WATER USE PERMITTINGHB00
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
530105
531000
541000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Advertising Services
Cont Serv - Temporary Staff
Oper Expense - Maps and Blueprints
281
23136
23135
23137
21324
Advertising - Legal Ads
Contract Staff - Application Processing
Contract Staff - Permit Records Mgmt
Temp Employee Services - LWC WU
Maps
21,000
31,500
32,400
35,000
390
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
50.45
50.45
50.45
2.40
50.45
50.45
50.45
50.45
50.45
50.45
2.00
.30
3.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$3,294,133
$252,005
$386,078
$13,790
$580,217
$54,687
$5,447
$778
$10,552
$16,781
$101,342
$21,000
$98,900
$390
.30
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
4213153000
4213153000
4213153000
4216330000
4311157000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 437 of 474
WATER USE PERMITTINGHB00
541400
541510
542100
542400
545020
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Professional Licences
Oper Expense - Interagency Federal Matching
21326
21328
21329
21330
16055
Small Tools & Equipment
Office Supplies
Business Travel
Professional Licenses
FTL USGS SW Gator Slough
1,000
2,000
3,000
150
7,250
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
Total WATER USE PERMITTING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$4,849,500
Item NameQty
$1,000
$2,000
$3,000
$150
$7,250
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
4311157000
4311157000
4311157000
4311157000
5511184100
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 438 of 474
WATER USE COMPLIANCEHB01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
531000
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Temporary Staff
Oper Expense - Parts,Supp - Office
23134
24070
WU Compliance Temp Staff - Data Entry
Office Supplies
80,000
400
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
15.25
15.25
15.25
.20
15.25
15.25
15.25
15.25
15.25
15.25
1.00
1.00
Total WATER USE COMPLIANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,451,948
Item NameQty
$982,936
$75,195
$115,201
$1,037
$170,905
$16,000
$1,648
$241
$3,188
$5,197
$80,000
$400
1.00
1.00
101000
101000
4311157000
4311157000
Fund FundCenter
REGULATION
NR
NR
Fund Prg Grant
NR
NR
Page: 439 of 474
WU AG TEAM TECHNICAL ASSISTANCEHB05
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.55
.55
.55
.15
.55
.55
.55
.55
.55
.55
Total WU AG TEAM TECHNICAL ASSISTANCE
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$61,156
Item NameQty
$43,363
$3,317
$5,083
$916
$7,383
$722
$60
$9
$115
$188
Fund FundCenter
REGULATION
Fund Prg Grant
Page: 440 of 474
REGULATION PROGRAM SUPPORTHZ00
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
529990
541510
541901
542100
542400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Oper Expense - Parts,Supp - Office
Oper Expense - Meeting Expenses
Oper Expense - District Travel
Oper Expense - Professional Licences
246
244
19442
19443
Office Supplies
Meeting - Rulemaking Workshops
Business Travel
Professional Licenses
10,000
2,000
5,000
130
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.85
5.85
5.85
2.56
5.85
5.85
5.85
5.85
5.85
5.85
5.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$559,492
$42,804
$65,573
$19,303
$86,743
$8,646
$634
$89
$1,224
$1,928
$1,243,926
$10,000
$2,000
$5,000
$130
1.00
1.00
1.00
1.00
101000
101000
101000
101000
4210150000
4210150000
4210150000
4210150000
Fund FundCenter
REGULATION
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 441 of 474
REGULATION PROGRAM SUPPORTHZ00
Amount
Total REGULATION PROGRAM SUPPORT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$2,047,492
Item NameQty Fund FundCenter
REGULATION
Fund Prg Grant
Page: 442 of 474
LOCAL INITIATIVES - IRLITJA01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
541510
542100
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Interagency Local
266
19459
24114
Office Supplies
Business Travel
R?B - FY08SA - IRLIT
510
304
1,429
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.13
1.13
1.13
.10
1.13
1.13
1.13
1.13
1.13
1.13
.17
1.00
1.00
Total LOCAL INITIATIVES - IRLIT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$124,517
Item NameQty
$88,585
$6,778
$10,382
$1,100
$13,391
$1,272
$122
$19
$236
$389
$510
$304
$1,429
.17
1.00
1.00
202000
202000
205000
6120232000
6510243000
6120232000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
63
Fund Prg Grant
NR
NR
NR
Page: 443 of 474
IRL LICENSE TAG PROGRAMJA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
22977
23633
23634
R/B - IRL Tag Program - Martin
R/B - IRL Tag Program - Palm Beach
R/B - IRL Tag Program - St. Lucie
162,264
97,430
70,234
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
3.00
Total IRL LICENSE TAG PROGRAM
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$339,556
Item NameQty
$6,991
$535
$819
$1,110
$104
$11
$2
$21
$35
$329,928
1.00
1.00
1.00
212000
212000
212000
4219333000
4219333000
4219333000
Fund FundCenter
COASTAL WATERSHEDS
79
79
79
Fund Prg Grant
100690
100691
100620
Page: 444 of 474
LOCAL INITIATIVES - SLRITJA06
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
22963 R/B - FY08SA - SLRIT Projects 6,899
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.42
.42
.42
.42
.42
.42
.42
.42
.42
1.00
Total LOCAL INITIATIVES - SLRIT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$49,433
Item NameQty
$31,121
$2,381
$3,647
$4,661
$436
$46
$8
$88
$146
$6,899
1.00 205000 6120232000
Fund FundCenter
COASTAL WATERSHEDS
63
Fund Prg Grant
100115
Page: 445 of 474
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJA10
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Public Univ
22329 Ops Monitoring of Pulse Releases-SLE 50,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
4.25
4.25
4.25
.10
4.25
4.25
4.25
4.25
4.25
4.25
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$473,484
Item NameQty
$307,836
$23,552
$36,082
$612
$48,013
$4,508
$459
$72
$891
$1,459
$50,000
1.00 101000 4411161000
Fund FundCenter
COASTAL WATERSHEDS
NR
Fund Prg Grant
NR
Page: 446 of 474
ESTUARY PROTECTION PLANJA50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541100
541506
541510
545020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - Interagency Federal Matching
23159
23077
22348
23078
22233
St. Lucie Tributary Flow Monitoring
Oper Exp - Books
E - Lab P/S St. Lucie Tributary (SLT)
Oper Exp - Part, Supplies & Exp
FTL USGS SW St. Lucie Estuary
68,900
200
9,120
500
46,735
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$212,952
$16,292
$24,959
$33,288
$3,110
$327
$48
$629
$1,008
$68,900
$200
$9,120
$500
$46,735
1.00
1.00
1.00
1.00
1.00
101001
101000
101001
101000
101001
6120232000
3316207200
4511167200
3316207200
5511184100
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
58
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 447 of 474
ESTUARY PROTECTION PLANJA50
Amount
Total ESTUARY PROTECTION PLAN
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$418,068
Item NameQty Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 448 of 474
DEVELOP AND IMPLEMENT SOURCE CONTROL STRATEGIES - ST. LUCIEJA58
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
24056 St. Lucie River Reg Source Control 69,675
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.27
1.27
1.27
1.27
1.27
1.27
1.27
1.27
1.27
1.00
1.00
Total DEVELOP AND IMPLEMENT SOURCE CONTROL STRATEGIES - ST. LUC
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$370,303
Item NameQty
$93,067
$7,119
$10,908
$14,093
$1,318
$139
$23
$266
$441
$173,254
$69,675
1.00 101001 4215155000
Fund FundCenter
COASTAL WATERSHEDS
58
Fund Prg Grant
100547
Page: 449 of 474
LOCAL INITIATIVES - LOXAHATCHEE RIVER & ESTUARYJB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
22969
24117
22966
24116
22965
22968
22967
R/B - FY05SA - Cypress Creek-PH 4 (LRPI)
R/B - FY05SA - LRPI
R/B - FY06SA - Cypress Creek-PH 4 (LRPI)
R/B - FY06SA - LRPI
R/B - FY07SA - Cypress Creek-PH 4 (LRPI)
R/B - FY08SA - Cypress Creek-PH 4 (LRPI)
R/B- FY09SA - Sandhill Crane-PH 2 (LRPI)
521
10,506
16,980
1,500
260,576
119,233
267,384
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.80
.80
.80
.80
.80
.80
.80
.80
.80
7.00
Total LOCAL INITIATIVES - LOXAHATCHEE RIVER & ESTUARY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$746,554
Item NameQty
$49,936
$3,820
$5,852
$8,876
$828
$86
$12
$168
$276
$676,700
1.00
1.00
1.00
1.00
1.00
1.00
1.00
205000
205000
205000
205000
205000
205000
205000
6140234000
6140234000
6140234000
6140234000
6140234000
6140234000
6140234000
Fund FundCenter
COASTAL WATERSHEDS
11
11
2
2
28
63
80
Fund Prg Grant
100198
NR
100198
NR
100198
100198
100198
Page: 450 of 474
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJB10
510100
520900
521010
521110
521120
521130
521140
521150
521160
545020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Federal Matching
22241
20699
FTL USGS SW Indian River Lagoon
FTL USGS SW Loxahatchee MFLs
99,815
28,617
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$361,049
Item NameQty
$171,800
$13,142
$20,136
$23,855
$2,227
$234
$34
$450
$739
$128,432
1.00
1.00
202000
101000
5511184100
5511184100
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
Fund Prg Grant
NR
NR
Page: 451 of 474
LOCAL INITIATIVES - LAKE WORTH LAGOONJC01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total LOCAL INITIATIVES - LAKE WORTH LAGOON
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$10,828
Item NameQty
$7,996
$612
$937
$1,110
$104
$11
$2
$21
$35
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 452 of 474
LOCAL INITIATIVES - BISCAYNE BAYJD01
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
24053
24063
24064
24045
Miami Gardens NW 179 St. Stormwater Prj
Miami Gardens NW 191 St. Stormwater Prj
Miami Gardens NW 38 Ct. Stormwater Prj
Miami River Commission
112,500
162,500
75,000
250,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
4.00
Total LOCAL INITIATIVES - BISCAYNE BAY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$633,581
Item NameQty
$24,203
$1,852
$2,836
$4,005
$414
$43
$6
$84
$138
$600,000
1.00
1.00
1.00
1.00
202000
202000
202000
101000
6160236000
6160236000
6160236000
6160236000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
Fund Prg Grant
100638
100639
100643
100493
Page: 453 of 474
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJD10
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
22365
23943
R/B - DERM Biscayne Bay WQ & SAV
R/B-DERM BB WQ & SAV
2,694
33,334
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.55
.55
.55
.55
.55
.55
.55
.55
.55
2.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$78,715
Item NameQty
$29,855
$2,285
$3,499
$6,103
$570
$60
$10
$115
$190
$36,028
1.00
1.00
205001
101000
4513169400
4513169400
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
Fund Prg Grant
NR
NR
Page: 454 of 474
LOCAL INITIATIVES - FLORIDA BAY & FLORIDA KEYSJE01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
22970 R/B - FY09SA - FL Keys Initiative Prj 8,839
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
1.00
Total LOCAL INITIATIVES - FLORIDA BAY & FLORIDA KEYS
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$26,262
Item NameQty
$12,210
$934
$1,431
$611
$1,963
$205
$11
$2
$21
$35
$8,839
1.00 205000 6190239000
Fund FundCenter
COASTAL WATERSHEDS
80
Fund Prg Grant
100111
Page: 455 of 474
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJE10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530108
530122
530123
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Lab Services
Cont Serv - Science and Tech. Support Services
Cont Serv - General Engineering Services
Cont Serv - Maintenance and Repairs
23084
22418
22415
23093
22397
22396
22398
FLBay - Lab & Field Support Services
Coastal Monitoring Network (Q2-4)
E - Coastal Monitoring Network (Q1)
FLBay - Coastal Wetlands Support Service
FLBay - Light Meter,Spectomtr,Fluormtr
FLBay - YSI Maintenance
FLBay - Boat Engine Maintenance
35,000
105,738
29,923
25,778
1,000
2,000
3,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
3.60
1.00
2.00
1.00
2.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$259,238
$19,833
$30,383
$39,944
$3,729
$391
$57
$756
$1,240
$35,000
$135,661
$25,778
$3,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
408000
408000
408000
408000
408000
408000
408000
4413163000
4513169400
4513169400
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100281
NR
NR
100281
NR
NR
NR
Page: 456 of 474
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJE10
530608
541500
541506
542100
545000
545020
545040
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Interagency Local
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
22402
22401
23097
23096
23099
22410
22404
23103
23104
23107
23106
23105
23108
23110
FL BAY-SAV&Ecosystem Field SuppliesPCARD
FLBay - Algal Bloom Field Supplies PCARD
FLBay - Mangrove Zone Fish Field Supplie
FLBay - TIsuppies for SET/Boardwalks Bay
FLBay - Algal Bloom & Mangrove Zone Lab
E - Lab P/S FL Bay
FLBay - Field Work & Meetings
FLBay - South Florida Estuarine SAV
FLBay - ENP Key Largo Coop Agree C12843
FLBay - Agal Bloom Nutrient Uptake Bioss
FLBay - Bay Algal Bloom Nitrogen Analysi
FLBay - Seagrass Computation Paramtriza
FLBay - Sediment Water Nutrient FluxesAl
FLBay - MFL Hydrologic Modeling Support
3,000
1,000
1,000
5,000
3,000
19,760
4,265
105,432
15,000
40,000
1,000
76,000
30,000
5,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
4.00
2.00
1.00
1.00
1.00
4.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$3,000
$10,000
$22,760
$4,265
$105,432
$15,000
$147,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
408000
408000
408000
408000
408000
408000
408000
408000
408000
408000
408000
408000
408000
408000
4413163000
4413163000
4413163000
4413163000
4413163000
4511167200
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
100281
100281
100281
NR
NR
100281
100281
100281
100281
100281
100281
100281
Page: 457 of 474
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJE10
545050 Oper Expense - Interagency Private UnivTotal -
Amount
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$867,467
Item NameQty
$5,000
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 458 of 474
LOCAL INITIATIVES - ESTERO BAYJF01
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
23979
23961
23978
22971
R/B - FY06WPSTF - South Lee County
R/B - FY07SA - Estero Bay
R/B - FY08SA - Estero Bay Watershed
R/B - FY09SA - Estero Bay Initiative Prj
67,500
2,020
44,779
4,791
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
4.00
Total LOCAL INITIATIVES - ESTERO BAY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$177,469
Item NameQty
$42,459
$3,249
$4,977
$6,659
$623
$66
$11
$126
$209
$119,090
1.00
1.00
1.00
1.00
205001
205000
205000
205000
4219333000
4219333000
4219333000
4219333000
Fund FundCenter
COASTAL WATERSHEDS
75
28
63
80
Fund Prg Grant
100274
NR
100274
100137
Page: 459 of 474
LOCAL INITIATIVES - NAPLES BAYJG01
545000
545010
Oper Expense - Interagency Local
Oper Expense - Interagency State of FL
23964
23894
R/B - FY06SA - Naples Bay
FDEP Naples Bay Hydro & WQ Monitoring
5,000
40,000
Total
Total
-
-
Amount
1.00
1.00
Total LOCAL INITIATIVES - NAPLES BAY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$45,000
Item NameQty
$5,000
$40,000
1.00
1.00
205000
203000
4219333000
6180238000
Fund FundCenter
COASTAL WATERSHEDS
2
NR
Fund Prg Grant
NR
NR
Page: 460 of 474
LOCAL INITIATIVES - BIG CYPRESS BASINJG03
510100
512200
520900
521010
521110
521120
521130
521140
521150
521160
530500
545000
Salaries and Wages - Regular
Salaries and Wages-Temporary and Intern
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Government Provider
Oper Expense - Interagency Local
23907
23908
23620
23618
23619
20734
23612
23623
23615
23621
Co-op Student Intern
Co-op Student Intern - Engineering Tech
Collier County Surface WQM Project
BCB Stormwater Projects
Collier Co Groundwater Monitoring Agr
Collier County Off Road Park-2 positions
Collier County Secondary System MOU
Everglades City Water Mgmt System M P
Marco Island Septic Tank Replacement
Cocohatchee Seagrass Monitoring Agr
20,000
10,000
60,000
1,875,000
116,000
80,000
1,000,000
300,000
200,000
40,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.10
2.00
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.00
6.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$91,685
$30,000
$7,014
$10,744
$12,205
$1,140
$120
$18
$231
$378
$60,000
$3,571,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
203000
203000
203000
203000
203000
203000
203000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
100538
100556
100512
NR
100197
100578
100133
100529
Page: 461 of 474
LOCAL INITIATIVES - BIG CYPRESS BASINJG03
545010
545040
590020
Oper Expense - Interagency State of FL
Oper Expense - Interagency Public Univ
Reserves-Managerial
23622
23911
FGCU Restoration Coordination Team - BCB
R/B - Lake Trafford ORV Mgmt
27,000
20,000
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total LOCAL INITIATIVES - BIG CYPRESS BASIN
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$3,871,535
Item NameQty
$40,000
$27,000
$20,000
1.00
1.00
203000
203000
6180238000
9999999899
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
Fund Prg Grant
100514
NR
Page: 462 of 474
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJG10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530122
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Science and Tech. Support Services
Oper Expense - Interagency Public Univ
23028
23617
21365
23143
E- Collier Co WQ Monitoring
BCB Modeling Investigation on Saltwater
Real Time Modeling System (BCB)
FGCU Lake Trafford Bio Monitoring Ph3
70,000
95,500
25,000
50,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.60
2.60
2.60
2.60
2.60
2.60
2.60
2.60
2.60
1.00
2.00
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$490,877
Item NameQty
$181,845
$13,911
$21,311
$28,850
$2,697
$282
$43
$545
$893
$70,000
$120,500
$50,000
1.00
1.00
1.00
1.00
203000
203000
203000
203000
4513169600
3212138400
3212138400
3212138400
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
Fund Prg Grant
NR
100511
100511
NR
Page: 463 of 474
LOCAL INITIATIVES - LOWER CHARLOTTE HARBORJH01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.90
.90
.90
.90
.90
.90
.90
.90
.90
Total LOCAL INITIATIVES - LOWER CHARLOTTE HARBOR
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$93,971
Item NameQty
$69,058
$5,284
$8,095
$9,987
$933
$98
$15
$189
$312
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 464 of 474
LOCAL INITIATIVES - CALOOSAHATCHEE RIVER & ESTUARYJI01
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
24115
23970
R/B - FY05SA - Caloos River Restor
R/B - FY06SA - WPSTF
21,020
5,725
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
2.00
Total LOCAL INITIATIVES - CALOOSAHATCHEE RIVER & ESTUARY
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$38,494
Item NameQty
$8,767
$671
$1,028
$1,110
$104
$11
$2
$21
$35
$26,745
1.00
1.00
205000
205001
4219333000
4219333000
Fund FundCenter
COASTAL WATERSHEDS
11
75
Fund Prg Grant
NR
NR
Page: 465 of 474
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJI10
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Public Univ
22341 Ops Monitoring of Pulse Releases-CRE 50,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
4.95
4.95
4.95
.10
4.95
4.95
4.95
4.95
4.95
4.95
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$542,255
Item NameQty
$357,946
$27,384
$41,953
$612
$55,777
$5,231
$535
$81
$1,036
$1,700
$50,000
1.00 101000 4411161000
Fund FundCenter
COASTAL WATERSHEDS
NR
Fund Prg Grant
NR
Page: 466 of 474
ESTUARY PROTECTION PLANJI50
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
541506
542100
589500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Capital Outlay - Vehicles
22366
22440
23080
24245
Caloosahatchee RTU Maint Services
N - Lab P/S CRFW WQ P-II
District Travel
TRUCK, 3/4T, P/U, 4WD, NEW SCADA
9,213
19,200
500
32,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.15
4.15
4.15
4.15
4.15
4.15
4.15
4.15
4.15
1.00
1.00
1.00
1.00
1.00
Total ESTUARY PROTECTION PLAN
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$501,470
Item NameQty
$308,101
$23,569
$36,112
$46,047
$4,301
$452
$67
$869
$1,400
$19,639
$9,213
$19,200
$500
$32,000
1.00
1.00
1.00
1.00
101001
101000
101001
101000
5511184600
4511167200
3316207200
5010170400
Fund FundCenter
COASTAL WATERSHEDS
58
NR
58
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 467 of 474
C-43 WATER QUALITY & TESTING PROJECTJI51
510100
520900
521010
521110
521120
521130
521140
521150
521160
590020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Reserves-Managerial
23937 R/B-C-43 WQ Testing & Treatment Facility
4,340,536
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.55
.55
.55
.55
.55
.55
.55
.55
.55
1.00
Total C-43 WATER QUALITY & TESTING PROJECT
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$4,412,075
Item NameQty
$54,028
$4,134
$6,333
$6,102
$569
$60
$8
$115
$190
$4,340,536
1.00 101001 9999999899
Fund FundCenter
COASTAL WATERSHEDS
60
Fund Prg Grant
100078
Page: 468 of 474
DEVELOP AND IMPLEMENT SOURCE CONTROL STRATEGIES - CALOOSA.JI58
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
24055 Caloosahatchee River Reg Source Control 477,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.00
1.00
Total DEVELOP AND IMPLEMENT SOURCE CONTROL STRATEGIES - CALOO
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$867,444
Item NameQty
$162,201
$12,409
$19,011
$19,974
$1,867
$195
$31
$377
$625
$173,254
$477,500
1.00 101001 4215155000
Fund FundCenter
COASTAL WATERSHEDS
58
Fund Prg Grant
100554
Page: 469 of 474
LOCAL INITIATIVES - FLOOD MANAGEMENT PLANNINGJJ01
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
24048
22972
SW Ranches Stormwater Improvements
R/B - FY05SA - El Portal Canal Bank Stab
25,000
60,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.05
2.05
2.05
.30
2.05
2.05
2.05
2.05
2.05
2.05
2.00
Total LOCAL INITIATIVES - FLOOD MANAGEMENT PLANNING
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$325,169
Item NameQty
$175,441
$13,422
$20,563
$1,721
$25,198
$2,428
$222
$34
$430
$710
$85,000
1.00
1.00
202000
205000
4219333000
6160236000
Fund FundCenter
COASTAL WATERSHEDS
NR
11
Fund Prg Grant
100684
100441
Page: 470 of 474
FLOOD MAP MODERNIZATIONJJ02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530123
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - General Engineering Services
23004
23005
23003
R/B - FEMA Highlands County MAS #5
R/B - FEMA Map Modern Mgmt Support
R/B - FEMA Polk County MAS #4
56,942
15,583
14,300
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.80
.80
.80
.80
.80
.80
.80
.80
.80
3.00
Total FLOOD MAP MODERNIZATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$171,519
Item NameQty
$62,366
$4,771
$7,310
$8,876
$829
$86
$13
$167
$276
$86,825
1.00
1.00
1.00
407000
407000
407000
4219333000
4219333000
4219333000
Fund FundCenter
COASTAL WATERSHEDS
50
57
53
Fund Prg Grant
100629
100629
100629
Page: 471 of 474
LOCAL INITIATIVES - STORMWATER PLANNING & IMPLEMENTATIONJJ03
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
23886 FY11 Stormwater Program 300,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.25
2.25
2.25
.20
2.25
2.25
2.25
2.25
2.25
2.25
1.00
Total LOCAL INITIATIVES - STORMWATER PLANNING & IMPLEMENTATION
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$546,904
Item NameQty
$180,125
$13,780
$21,111
$1,148
$26,673
$2,534
$244
$37
$472
$780
$300,000
1.00 202000 4219333000
Fund FundCenter
COASTAL WATERSHEDS
NR
Fund Prg Grant
100631
Page: 472 of 474
COASTAL WATERSHEDS PROGRAM SUPPORTJZ00
510100
520900
521010
521020
521110
521120
521130
521140
521150
521160
541100
541500
541510
541600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Sup Ret Deferred Compensation
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
22955
20978
20986
20989
20991
Books/Subscriptions, PD
Books & Reference Materials
Parts, supplies, and exp.
Office supplies
Storage/Rental Trailer
225
250
10,500
2,000
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.70
5.70
5.70
.70
5.70
5.70
5.70
5.70
5.70
5.70
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
Item NameQty
$432,649
$33,100
$50,707
$3,559
$69,217
$6,614
$619
$90
$1,193
$1,918
$475
$10,500
$2,000
$500
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
4410160100
4411161000
4411161000
4411161000
4411161000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 473 of 474
COASTAL WATERSHEDS PROGRAM SUPPORTJZ00
542000
542100
542310
543300
543800
547000
589300
590020
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Other Fees
Oper Expense - Freight
Oper Expense - Self-Insurance Charges
Capital Outlay - Equipment
Reserves-Managerial
20185
20186
22956
23034
22957
20995
22954
21001
23461
22445
23792
Training & Conferences
Training & Conferences
District Business Travel
Travel - Field Work
Memberships/Dues, PD
Dues and Memberships
CERF Abstract Fee, PD
Frieght Charges
Self Insurance Charges
Field Equipmnt Ops Monitoring St
Future Projects Reserves
6,870
1,717
500
21,312
226
250
60
400
12,729
10,000
1,253,850
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
2.00
2.00
2.00
1.00
1.00
1.00
1.00
1.00
Total COASTAL WATERSHEDS PROGRAM SUPPORT
Grand Total
South Florida Water Management DistrictFY 2010-2011 Budget
Functional Area Line Item Report
13 OCT 201003:53
$1,921,055
Item NameQty
$1,072,755,407
$8,587
$21,812
$476
$60
$400
$12,729
$10,000
$1,253,850
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
408000
101000
101000
4411161000
4413163000
4410160100
4411161000
4410160100
4411161000
4410160100
4411161000
9999999999
4411161000
9999999899
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 474 of 474