fy2010-2011 budget funds center line item report · fy2010-2011 . budget . funds center . line item...

451
FY2010-2011 BUDGET Funds Center Line Item Report

Upload: others

Post on 21-Aug-2020

6 views

Category:

Documents


0 download

TRANSCRIPT

  • FY2010-2011

    BUDGET

    Funds Center Line Item Report

  • Funds Center Funds Center Description Resource Area Adopted Budget Page #

    1010100000 Executive Office Executive Office $1,327,772 21012502000 Budget Office Executive Office $1,274,697 41012503000 Business Performance Management Office Executive Office $802,141 61210104000 Office of Inspector General Executive Office $1,352,547 111310105000 Office of Counsel Executive Office $7,289,713 13

    Executive Office Total $12,046,870

    1014313000 SAP Solution Center Corporate Resources $8,316,708 82010106100 Corporate Resources Area Staff Corporate Resources $4,324,340 162011107000 Safety, Security & Emergency Management Corporate Resources $1,572,375 182110108100 Finance & Administration Dept Staff Corporate Resources $429,212 222110108500 Flight Operations Corporate Resources $2,338,726 242111109100 General Services Staff Corporate Resources $701,573 272111109200 Facility Operation & Maintenance Section Corporate Resources $5,481,096 292111109300 Facility Planning Section Corporate Resources $280,673 372111109400 Asset Management Section Corporate Resources $335,030 392111109500 Business Processes Section Corporate Resources $1,552,987 412112110000 Accounting & Financial Services Division Corporate Resources $2,280,200 432114308300 Risk Management Corporate Resources $34,366,672 462210112000 Information Technology Department Staff Corporate Resources $12,003,116 512211113000 GIS & Web Development Division Corporate Resources $3,073,517 562212114000 Technology Solutions Division Corporate Resources $3,827,802 592213115000 Applications Development Division Corporate Resources $5,112,233 622214116000 Infrastructure Systems Division Corporate Resources $7,544,424 652310117000 Human Resource Solutions Staff Corporate Resources $1,060,741 702311118000 Employment Staffing Section Corporate Resources $909,810 722312119000 Employment Development & Comp Section Corporate Resources $1,392,148 742410120100 Procurement Department Staff Corporate Resources $848,890 762410120200 Contract Administration Section Corporate Resources $1,962,015 792410120300 Purchasing Section Corporate Resources $1,218,593 802410120400 Procurement Support Corporate Resources $154,035 81

    Corporate Resources Total $101,086,916

    FY2011 Funds Center Line Item ReportTable of Contents

    Executive Office

    Corporate Resources

  • Funds Center Funds Center Description Resource Area Adopted Budget Page #

    FY2011 Funds Center Line Item ReportTable of Contents

    Everglades Restoration and Capital Projects3010134000 Everglades Restoration & Capital Project Everglades Resource and Capital Projects $634,580 823110135000 Everglades Rest & Capital Projects Staff Everglades Resource and Capital Projects $531,618 843110135300 Project Controls & Finance Division Everglades Resource and Capital Projects $1,319,266 863110135400 Business Services Everglades Resource and Capital Projects $890,431 883210136000 HESM Dept (Hydro& Envir System Modeling) Everglades Resource and Capital Projects $271,693 893210136100 HESM Project Management Everglades Resource and Capital Projects $1,802,450 913210136200 Model Implementation & Applications Div Everglades Resource and Capital Projects $213,066 933212138000 Systems Architecture Section Everglades Resource and Capital Projects $1,732,410 943212138400 Regional Modeling Section Everglades Resource and Capital Projects $2,234,176 973212138600 Subregional Section Everglades Resource and Capital Projects $712,796 993212138800 Model Development Section Everglades Resource and Capital Projects $1,440,258 1003310139000 Policy & Coordination Department Everglades Resource and Capital Projects $1,442,134 1013310139200 Project Coordination Division Everglades Resource and Capital Projects $250,049 1043312141000 Project Coordination Section 1 Everglades Resource and Capital Projects $5,549,353 1063313204000 Project Coordination Section 2 Everglades Resource and Capital Projects $2,178,313 1083314205000 Everglades Restoration Construction Dept Everglades Resource and Capital Projects $4,806,911 1103314225200 Everglades Restoration Construction St Everglades Resource and Capital Projects $1,397,121 1123314225400 Capital Construction Section Everglades Resource and Capital Projects $552 1133314225600 Everglades Rest - Infrastructure Section Everglades Resource and Capital Projects $2,473,302 1143314226000 Everglades Rest Construction Section Everglades Resource and Capital Projects $148,196,516 1153315206000 Everglades Restoration Engineering Dept Everglades Resource and Capital Projects $4,126,185 1173315216200 Permitting/Compliance & Cultural Resourc Everglades Resource and Capital Projects $146,100 1203315216400 Engineering Projects Section 1 Everglades Resource and Capital Projects $410,197 1213315216500 Engineering Projects Section 2 Everglades Resource and Capital Projects $708,883 1223315216600 Engineering Projects Section 3 Everglades Resource and Capital Projects $1,024,596 1233315217000 Engineering Projects Division Everglades Resource and Capital Projects $380,776 1253315218000 Engineering Services Division Everglades Resource and Capital Projects $198,988 1273315218100 Engineering Services Section 1 Everglades Resource and Capital Projects $827,896 1283315218200 Engineering Services Section 2 Everglades Resource and Capital Projects $869,172 1293316207000 Federal & State Policy Division Everglades Resource and Capital Projects $164,163 1313316207100 Permitting Section Everglades Resource and Capital Projects $932,516 1323316207200 Federal & State Policy Section Everglades Resource and Capital Projects $1,481,797 1343411143000 Real Estate Department Everglades Resource and Capital Projects $756,343 1363510142300 Title & Closing Section Everglades Resource and Capital Projects $952,681 1373510142500 Geography Section Everglades Resource and Capital Projects $548,154 1393510142700 Survey & Mapping Section Everglades Resource and Capital Projects $1,198,479 1403510144000 Land Management & Operations Dept Staff Everglades Resource and Capital Projects $211,948,405 1423514148000 Land Acquisition Division Everglades Resource and Capital Projects $1,886,022 1443514148300 GIS & Technology Everglades Resource and Capital Projects $2,155 1464410160000 Restoration Sciences Department Everglades Resource and Capital Projects $264,022 1804410160100 Restoration Sciences Department Staff Everglades Resource and Capital Projects $625,842 1824411161000 Coastal Ecosystems Division Everglades Resource and Capital Projects $2,922,564 1844412162000 Lake Okeechobee Division Everglades Resource and Capital Projects $2,183,000 1874413163000 Everglades Division Everglades Resource and Capital Projects $5,799,636 1904415165000 Kissimmee Division Everglades Resource and Capital Projects $3,124,481 1964510166000 Restoration Sciences Department Staff Everglades Resource and Capital Projects $988,056 1994511167100 Analytical Services Division Everglades Resource and Capital Projects $412,247 2014511167200 Chemistry Laboratory Everglades Resource and Capital Projects $2,079,928 2034511167300 Data Validation Everglades Resource and Capital Projects $1,659,889 2074512168100 Comprehensive Science Integration Div Everglades Resource and Capital Projects $302,535 2104512168200 Routine & Compliance Reporting Everglades Resource and Capital Projects $1,128,221 212

  • Funds Center Funds Center Description Resource Area Adopted Budget Page #

    FY2011 Funds Center Line Item ReportTable of Contents

    Everglades Restoration and Capital Projects (continued)4512168300 Technical Resources Section Everglades Resource and Capital Projects $922,991 2134512168400 Science Integration Everglades Resource and Capital Projects $987,094 2144513169100 Water Quality Monitoring Division Everglades Resource and Capital Projects $250,822 2154513169200 Field Operations, Sampling & Logistics Everglades Resource and Capital Projects $406,449 2174513169300 Monitoring Development & Implementation Everglades Resource and Capital Projects $1,107,063 2194513169400 Monitoring Development & Implementation Everglades Resource and Capital Projects $1,938,969 2224513169500 Field Operations, Sampling & Logistics Everglades Resource and Capital Projects $596,062 2254513169600 Monitoring Development & Implementation Everglades Resource and Capital Projects $1,276,241 2284513169700 Field Operations, Sampling & Logistics Everglades Resource and Capital Projects $536,838 230

    ERCP Total $436,153,453Operations and Maintenance

    5010170000 Operations & Maintenance Area Staff Operations and Maintenance $5,443,070 2325010170100 Business Services Operations and Maintenance $292,215 2345010170200 Business Unit - HR Section Operations and Maintenance $193,238 2355010170300 Finance Unit - Business Process Section Operations and Maintenance $2,255,812 2365010170400 Fleet Unit - Fleet Management Section Operations and Maintenance $4,303,848 2485010170600 Planning & Process Support Unit Operations and Maintenance $470,152 2525110171000 Field Operations North Department Operations and Maintenance $249,010 2535110171100 Okeechobee Field Station Division Operations and Maintenance $9,271,972 2545111172000 St. Cloud Field Station Division Operations and Maintenance $3,836,826 2645210173000 Field Operations Central Department Operations and Maintenance $403,520 2725210173100 West Palm Beach Field Station Division Operations and Maintenance $15,038,529 2735211174000 Clewiston Field Station Division Operations and Maintenance $9,323,122 2915310175000 Field Operations South Department Operations and Maintenance $173,390 3115310175100 Miami Field Station Division Operations and Maintenance $5,211,764 3125311176000 Homestead Field Station Division Operations and Maintenance $5,195,993 3205312177000 Ft Lauderdale Field Station Division Operations and Maintenance $7,347,925 3285313301000 BCB Field Station Division Operations and Maintenance $1,915,918 3395410178000 Operations Control & Hydro Data Mgt Dept Operations and Maintenance $1,493,459 3455410178100 Operations Control Division Operations and Maintenance $197,420 3475411179000 Water Control Operations Section Operations and Maintenance $2,604,066 3485415181900 Vegetation & Land Management Dept Operations and Maintenance $391,261 3505415182000 Vegetation Management Division Operations and Maintenance $12,084,887 3515415182100 Land Stewardship Division Operations and Maintenance $17,533,290 3585415182200 Right-of-Way Division Operations and Maintenance $1,202,056 3655511184100 SCADA Maintenance & Instrumentation Div Operations and Maintenance $2,879,006 3675511184500 SCADA Design-Installation Operations and Maintenance $1,321,892 3695511184600 SCADA Maintenance Operations and Maintenance $3,690,088 3715511184700 SCADA Analysis Section Operations and Maintenance $1,971,820 3745511186000 SCADA Installation & Support Division Operations and Maintenance $844,561 3765512185100 Hydro Data Management Division Operations and Maintenance $368,957 3775512185500 Hydro Data Processing Operations and Maintenance $1,906,034 3785512185600 Streamgauging, Hydro & QAQC Support Operations and Maintenance $3,476,337 3805611187000 Infrastructure Maintenance Division Operations and Maintenance $3,197,695 3845613222000 Identification and Development Operations and Maintenance $62,804,006 391

    Operations and Maintenance Total $188,893,139

  • Funds Center Funds Center Description Resource Area Adopted Budget Page #

    FY2011 Funds Center Line Item ReportTable of Contents

    Regulatory and Public Affairs4210150000 Water Resource Regulation Department Regulatory and Public Affairs $11,594,250 1474211151000 Environmental Resource Permitting Div Regulatory and Public Affairs $2,273,698 1494212152000 Environmental Resource Compliance Div Regulatory and Public Affairs $2,133,791 1514213153000 Regulatory Support Division Regulatory and Public Affairs $2,319,261 1534215155000 Everglades Regulation Division Regulatory and Public Affairs $4,502,295 1564216330000 Lower West Coast Regulatory Division Regulatory and Public Affairs $3,128,581 1604217331000 Okeechobee/Martin/St Lucie Reg Div Regulatory and Public Affairs $1,981,684 1634218332000 Orlando Regulatory Division Regulatory and Public Affairs $1,839,964 1664219333000 Stormwater Division Regulatory and Public Affairs $2,834,577 1684310156000 Water Supply Management Department Regulatory and Public Affairs $223,238 1714311157000 Water Use Regulation Division Regulatory and Public Affairs $4,117,498 1734314189000 Water Supply Technical Support Division Regulatory and Public Affairs $3,467,112 1754315450000 Water Supply Development Division Regulatory and Public Affairs $6,382,892 1776010230000 Regulatory & Public Affairs Regulatory and Public Affairs $1,012,267 3966110231000 Orlando Service Center Division Regulatory and Public Affairs $736,580 3986120232000 Martin/St Lucie Service Center Division Regulatory and Public Affairs $730,010 4006130233000 Okeechobee Service Center Division Regulatory and Public Affairs $1,616,107 4036140234000 Palm Beach County Service Center Div Regulatory and Public Affairs $1,226,286 4066150235000 Broward Service Center Division Regulatory and Public Affairs $556,220 4086160236000 Miami-Dade Service Center Division Regulatory and Public Affairs $1,358,219 4106170237000 Lower West Coast Service Center Division Regulatory and Public Affairs $685,038 4126180238000 Big Cypress Basin Service Center Regulatory and Public Affairs $7,030,677 4146190239000 Florida Keys Service Center Division Regulatory and Public Affairs $199,796 4186210240000 Media Relations Division Regulatory and Public Affairs $518,461 4206310241000 Creative Services Division Regulatory and Public Affairs $1,723,101 4226410242000 Office of Ombuds & Open Government Regulatory and Public Affairs $334,554 4256510243000 Intergovernmental Programs Department Regulatory and Public Affairs $832,726 4276511440000 Intergovernmental Policy & Planning Div Regulatory and Public Affairs $1,400,978 4306610244000 State Coordination Regulatory and Public Affairs $350,885 4326710247000 Office of Board & Executive Services Regulatory and Public Affairs $886,798 4346810410000 Business Services Regulatory and Public Affairs $2,666,239 4366811420000 Business Operations Section Regulatory and Public Affairs $1,172,586 4386812430000 Public Information Department Regulatory and Public Affairs $434,832 440

    Regulatory and Public Affairs Total $72,271,201Reserves9999999599 Fees Reserves $10,156,639 4419999999699 ER Indirect Costs Reserves $7,556,000 4429999999799 Debt Service Reserves $44,116,973 4439999999899 District Reserves-Contingency/Managerial Reserves $195,303,353 4449999999999 District-Wide Reserves $5,170,863 447

    Reserves Total $262,303,828Grand Total $1,072,755,407

  • EXECUTIVE OFFICE1010100000

    510100

    520900

    521010

    521020

    521110

    521120

    521130

    521140

    521150

    521160

    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 - Maint & Repairs - Computer Hardware

    Cont Serv - Maint & Repairs - Computer Software

    23043

    22592

    Bloomberg Subscription

    Sympro Maintenance

    22,500

    8,000

    Personal Services

    Contracts

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    Total

    Total

    Amount

    9.00

    9.00

    9.00

    3.00

    9.00

    9.00

    9.00

    9.00

    9.00

    9.00

    1.00

    1.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $1,230,122

    $30,500

    Item NameQty

    $888,534

    $67,972

    $104,135

    $25,690

    $125,445

    $12,351

    $972

    $139

    $1,881

    $3,003

    $22,500

    $8,000

    1.00

    1.00

    MB81

    MB81

    FuncArea

    Salary Adjustments (Merit)

    Fund

    101000

    101000

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 2 of 447

  • EXECUTIVE OFFICE1010100000

    541100

    541500

    541900

    542000

    542100

    542310

    543300

    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

    18217

    16783

    16784

    21208

    20102

    19832

    18179

    18200

    Roll Call Subscription

    Subscriptions & Newspapers

    Office Supplies

    Other Exp including Credit Card Charges

    Training & Conferences

    District Travel

    GFOA and other memberships

    DAC Registration

    250

    1,000

    3,000

    30,000

    7,000

    20,000

    900

    5,000

    Operating Expenses

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    2.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    Total EXECUTIVE OFFICE

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $67,150

    $1,327,772

    Item NameQty

    $1,250

    $3,000

    $30,000

    $7,000

    $20,000

    $900

    $5,000

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    MB81

    MB81

    MB81

    MC20

    MB81

    MB81

    MB81

    MB81

    FuncArea

    Fund

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 3 of 447

  • BUDGET OFFICE1012502000

    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

    24028

    17157

    Budget Document

    Ag Tax Roll Admin & Cert Process Coordin

    5,000

    1,750

    Personal Services

    Contracts

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    Total

    Total

    Amount

    12.00

    12.00

    12.00

    1.00

    12.00

    12.00

    12.00

    12.00

    12.00

    12.00

    1.00

    1.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $1,201,657

    $6,750

    Item NameQty

    $864,511

    $66,133

    $101,320

    $6,562

    $141,670

    $13,441

    $1,297

    $188

    $2,508

    $4,027

    $5,000

    $1,750

    1.00

    1.00

    MB12

    BZ00

    FuncArea

    Salary Adjustments (Merit)

    Fund

    101000

    406000

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 4 of 447

  • BUDGET OFFICE1012502000

    541100

    541500

    541900

    542000

    542100

    542310

    542400

    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 - Professional Licences

    17139

    312

    16284

    20110

    19966

    313

    17140

    16950

    Books and Reference Materials

    Parts, Supplies & Expense - Office

    Advertising Expenses/Services

    Training & Conferences

    Business Travel

    Dues, Memberships

    Govt Finance Officers Assoc Applications

    Professional license

    100

    2,500

    58,000

    2,860

    1,000

    1,000

    630

    200

    Operating Expenses

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    1.00

    1.00

    1.00

    1.00

    1.00

    2.00

    1.00

    Total BUDGET OFFICE

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $66,290

    $1,274,697

    Item NameQty

    $100

    $2,500

    $58,000

    $2,860

    $1,000

    $1,630

    $200

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    MB12

    MB12

    MB12

    MB12

    MB12

    MB12

    MB12

    MB12

    FuncArea

    Fund

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 5 of 447

  • BUSINESS PERFORMANCE MANAGEMENT OFFICE1012503000

    510100

    520900

    521010

    521020

    521110

    521120

    521130

    521140

    521150

    521160

    530100

    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 - Maint & Repairs - Computer Software

    21260

    20840

    Sterling Effort Management & Training

    ASSIMA License Maintenance

    10,000

    3,600

    Personal Services

    Contracts

    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

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $773,753

    $13,600

    Item NameQty

    $562,289

    $43,015

    $65,900

    $3,383

    $86,195

    $8,261

    $756

    $110

    $1,463

    $2,381

    $10,000

    $3,600

    1.00

    1.00

    MB78

    MB78

    FuncArea

    Salary Adjustments (Merit)

    Fund

    101000

    101000

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 6 of 447

  • BUSINESS PERFORMANCE MANAGEMENT OFFICE1012503000

    541100

    541500

    541900

    542000

    542100

    542310

    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

    21267

    21268

    21266

    20098

    19916

    21269

    Project Managmnt Trng Publications/Books

    Office Supplies

    F.A.S.T Team Recognition

    Training & Conferences

    Business Travel

    Technical Professional Societies

    1,500

    1,800

    1,500

    3,214

    5,174

    1,600

    Operating Expenses

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    Total

    Amount

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    Total BUSINESS PERFORMANCE MANAGEMENT OFFICE

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $14,788

    $802,141

    Item NameQty

    $1,500

    $1,800

    $1,500

    $3,214

    $5,174

    $1,600

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    MB78

    MB78

    MB78

    MB85

    MB78

    MB78

    FuncArea

    Fund

    101000

    101000

    101000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 7 of 447

  • SAP Solution Center1014313000

    510100

    520900

    521010

    521020

    521110

    521120

    521130

    521140

    521150

    521160

    529990

    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

    Personal Services

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    12.00

    12.00

    12.00

    1.00

    12.00

    12.00

    12.00

    12.00

    12.00

    12.00

    1.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $1,790,962

    Item NameQty

    $1,020,720

    $78,085

    $119,627

    $6,500

    $141,670

    $13,441

    $1,296

    $192

    $2,508

    $4,141

    $402,782

    FuncArea

    Salary Adjustments (Merit)

    Fund FPrg Grant

    Page: 8 of 447

  • SAP Solution Center1014313000

    530107

    530602

    530900

    541400

    541500

    541600

    Cont Serv - Computer Consulting Services

    Cont Serv - Maint & Repairs - Computer Software

    Cont Serv - Professional

    Oper Expense - Tools and Equipment

    Oper Expense - Parts and Supplies

    Oper Expense - Rent/Lease Equipment

    23008

    23387

    21129

    23010

    21119

    23386

    21126

    21124

    21627

    23007

    22607

    22608

    22606

    23381

    21171

    18152

    18294

    16938

    24186

    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

    PBF Support

    PS Projects and Support

    Payroll Projects and Support

    Production Support-Technical Consultants

    Technical Production Support

    EPI Use Maintenance

    Prometheus Maintenance

    SAP Enterprise Support

    SAP Support Contract

    Administrative Assistant

    SAP Help Desk Technician

    SAP Small Office Equipment

    Office Supplies

    FTE Conversion-Computer Lease

    248,540

    650,000

    312,400

    325,080

    170,000

    1,295,600

    165,000

    157,000

    948,380

    650,160

    25,000

    15,000

    150,000

    564,422

    15,880

    64,000

    500

    5,000

    15,355

    Contracts

    Operating Expenses

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    Total

    Total

    Amount

    10.00

    4.00

    2.00

    1.00

    1.00

    1.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $5,756,462

    Item NameQty

    $4,922,160

    $754,422

    $79,880

    $500

    $5,000

    $15,355

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    MC20

    MC20

    MC20

    MC20

    MC20

    MC21

    MC20

    MC20

    MC20

    MC20

    MC20

    MC20

    MC20

    MC20

    MC20

    MC20

    MC20

    MC20

    MC20

    FuncArea

    Fund

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    100091

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 9 of 447

  • SAP Solution Center1014313000

    542000

    542100

    589310

    589320

    Oper Expense - Conference Registrations

    Oper Expense - District Travel

    Capital Outlay - Equipment Computer Hardware

    Capital Outlay Computer Software

    20103

    19892

    22605

    22604

    22600

    22599

    22601

    Training & Conferences

    Travel for additional SAP Cross training

    REPLACEMENT SERVERS (SAP)

    STORAGE GROWTH (SAP)

    ORACLE LICENSES (SAP)

    SAP LICENSES

    VERITAS LICENSES (SAP)

    5,059

    46,370

    175,000

    22,000

    150,000

    200,000

    150,000

    Operating Expenses

    Capital - Operating

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    Total

    Total

    Amount

    1.00

    1.00

    2.00

    3.00

    Total SAP Solution Center

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $72,284

    $697,000

    $8,316,708

    Item NameQty

    $5,059

    $46,370

    $197,000

    $500,000

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    MC20

    MC20

    MC20

    MC20

    MC20

    MC20

    MC20

    FuncArea

    Fund

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 10 of 447

  • Office of Inspector General1210104000

    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

    21785

    9

    Supplemental Investigator Services

    Independent Audit Svcs-GPFS

    125,000

    143,616

    Personal Services

    Contracts

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    Total

    Total

    Amount

    8.00

    8.00

    8.00

    2.00

    8.00

    8.00

    8.00

    8.00

    8.00

    8.00

    1.00

    1.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $1,051,031

    $268,616

    Item NameQty

    $767,678

    $58,727

    $89,972

    $13,104

    $105,820

    $10,306

    $864

    $128

    $1,672

    $2,760

    $125,000

    $143,616

    1.00

    1.00

    MB83

    MB83

    FuncArea

    Salary Adjustments (Merit)

    Fund

    101000

    101000

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 11 of 447

  • Office of Inspector General1210104000

    541100

    541400

    541500

    542000

    542100

    542310

    542400

    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

    Oper Expense - Professional Licences

    18149

    14772

    304

    274

    20104

    19938

    19937

    272

    273

    Books & Reference Materials

    Subscriptions & Newspapers

    Office Equipment

    Office Supplies

    Training & Conferences

    Conf. Registrations

    District Travel

    Dues & Memberships

    Professional Licenses

    600

    300

    1,500

    1,700

    15,000

    5,000

    5,000

    2,800

    1,000

    Operating Expenses

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    2.00

    1.00

    1.00

    1.00

    2.00

    1.00

    1.00

    Total Office of Inspector General

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $32,900

    $1,352,547

    Item NameQty

    $900

    $1,500

    $1,700

    $15,000

    $10,000

    $2,800

    $1,000

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    MB83

    MB83

    MB83

    MB83

    MB83

    MB83

    MB83

    MB83

    MB83

    FuncArea

    Fund

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 12 of 447

  • OFFICE OF COUNSEL1310105000

    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

    Legal Fees

    Science & Technical Support

    CaseMap Suite Maintenance

    Court Reporter Services - General

    Investigative Services

    500,000

    500,000

    4,240

    25,000

    1,000

    Personal Services

    Total

    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

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $6,040,378

    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

    MB82

    MB82

    MB82

    MB82

    MB82

    FuncArea

    Salary Adjustments (Merit)

    Fund

    101000

    101000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 13 of 447

  • OFFICE OF COUNSEL1310105000

    530900

    541100

    541500

    541900

    542000

    542100

    542310

    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

    16796

    16905

    18977

    18980

    18980

    16795

    17107

    276

    277

    16908

    18979

    20105

    19957

    19957

    287

    275

    Lexis Legal Research Online

    Mediation Services

    PACER

    Trial Exhibits/Graphics Support-General

    Trial Exhibits/Graphics Support-General

    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

    2,000

    7,504

    2,500

    8,000

    2,000

    33,000

    38,175

    15,000

    250

    1,000

    4,000

    21,054

    2,251

    20,261

    20,000

    25,000

    Contracts

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    7.00

    1.00

    2.00

    2.00

    1.00

    1.00

    1.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $1,085,244

    Item NameQty

    $81,004

    $38,175

    $15,250

    $5,000

    $21,054

    $22,512

    $20,000

    1.00

    1.00

    1.00

    .80

    .20

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    .10

    .90

    1.00

    1.00

    MB82

    MB82

    MB82

    MB82

    MB82

    MB82

    MB82

    MB82

    MB82

    MB82

    MB82

    MB82

    MB82

    MB82

    MB82

    MB82

    FuncArea

    Fund

    101000

    101000

    101000

    101000

    202000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    202000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 14 of 447

  • OFFICE OF COUNSEL1310105000

    543300 Oper Expense - Other Fees

    19965

    16794

    16794

    17108

    Other Fees - Freight

    Process Servers - General

    Process Servers - General

    Recording Costs & Court Fees

    100

    2,400

    9,600

    5,000

    Operating Expenses

    Total -

    Total

    Amount

    4.00

    Total OFFICE OF COUNSEL

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $164,091

    $7,289,713

    Item NameQty

    $42,100

    1.00

    .20

    .80

    1.00

    MB82

    MB82

    MB82

    MB82

    FuncArea

    Fund

    101000

    202000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 15 of 447

  • Corporate Resources Area Staff2010106100

    510100

    520900

    521010

    521020

    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 - 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 - Professional

    19087

    17123

    Contractual Services

    Professional Consulting Services

    166,000

    7,500

    Personal Services

    Contracts

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    Total

    Total

    Amount

    5.50

    5.50

    5.50

    3.00

    5.50

    5.50

    5.50

    5.50

    5.50

    5.50

    12.00

    1.00

    1.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $4,132,342

    $173,500

    Item NameQty

    $600,849

    $45,966

    $70,421

    $32,334

    $86,613

    $8,725

    $594

    $86

    $1,150

    $1,850

    $3,283,754

    $166,000

    $7,500

    1.00

    1.00

    MB85

    MB85

    FuncArea

    Salary Adjustments (Merit)

    Fund

    101000

    101000

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 16 of 447

  • Corporate Resources Area Staff2010106100

    541100

    541400

    541500

    541900

    542000

    542100

    542310

    Oper Expense - Books/Subscriptions

    Oper Expense - Tools and Equipment

    Oper Expense - Parts and Supplies

    Oper Expense - Other

    Oper Expense - Conference Registrations

    Oper Expense - District Travel

    Oper Expense - Memberships, Dues/Fees

    17124

    17125

    16953

    15588

    16271

    20001

    19962

    16071

    Books & Reference Materials

    Subscriptions & Newspapers

    Small Tools & Equipment

    Office Supplies

    Meeting Expenses

    Training & Conferences

    Business Travel/Training

    Dues & Memberships

    500

    500

    500

    2,400

    3,519

    1,079

    7,000

    3,000

    Operating Expenses

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    2.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    Total Corporate Resources Area Staff

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $18,498

    $4,324,340

    Item NameQty

    $1,000

    $500

    $2,400

    $3,519

    $1,079

    $7,000

    $3,000

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    MB85

    MB85

    MB85

    MB85

    MB85

    MB85

    MB85

    MB85

    FuncArea

    Fund

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 17 of 447

  • SAFETY, SECURITY & EMERGENCY MANAGEMENT2011107000

    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

    Personal Services

    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

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $700,081

    Item NameQty

    $498,389

    $38,127

    $58,411

    $6,001

    $86,195

    $8,261

    $757

    $110

    $1,463

    $2,367

    FuncArea

    Salary Adjustments (Merit)

    Fund FPrg Grant

    Page: 18 of 447

  • SAFETY, SECURITY & EMERGENCY MANAGEMENT2011107000

    530100

    530600

    530900

    531100

    Cont Serv - External Provider

    Cont Serv - Maintenance and Repairs

    Cont Serv - Professional

    Cont Serv - General Maintenance

    19030

    19031

    18160

    18162

    18163

    19039

    18161

    18087

    20941

    20942

    20943

    18164

    18165

    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.

    Industrial Hygiene Services

    Security Guard Contract

    Special Security Guard Svcs.

    30,000

    25,000

    30,000

    25,000

    35,000

    20,000

    40,000

    4,500

    30,000

    3,600

    30,000

    503,926

    15,000

    Contracts

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    Total

    Amount

    2.00

    8.00

    1.00

    2.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $792,026

    Item NameQty

    $55,000

    $188,100

    $30,000

    $518,926

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    FuncArea

    Fund

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    601000

    601000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 19 of 447

  • SAFETY, SECURITY & EMERGENCY MANAGEMENT2011107000

    541100

    541400

    541500

    542000

    542100

    542310

    542400

    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

    Oper Expense - Professional Licences

    20948

    20946

    20945

    20947

    20949

    20950

    20951

    18167

    16036

    18166

    20204

    20106

    20203

    19751

    20202

    20996

    20997

    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

    Professional Licenses

    200

    450

    975

    10,000

    150

    350

    3,000

    6,500

    8,000

    36,337

    500

    2,248

    3,458

    2,000

    1,000

    1,600

    3,500

    Operating Expenses

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    4.00

    3.00

    3.00

    2.00

    2.00

    2.00

    1.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $80,268

    Item NameQty

    $11,625

    $3,500

    $50,837

    $2,748

    $5,458

    $2,600

    $3,500

    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

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    MB77

    FuncArea

    Fund

    601000

    601000

    601000

    601000

    601000

    601000

    601000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    601000

    601000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 20 of 447

  • SAFETY, SECURITY & EMERGENCY MANAGEMENT2011107000

    Amount

    Total SAFETY, SECURITY & EMERGENCY MANAGEMENT

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $1,572,375

    Item NameQty FuncAreaFund FPrg Grant

    Page: 21 of 447

  • Finance & Administration Dept Staff2110108100

    510100

    520900

    521010

    521020

    521110

    521120

    521130

    521140

    521150

    521160

    541100

    541500

    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 - Books/Subscriptions

    Oper Expense - Parts and Supplies

    Oper Expense - Conference Registrations

    255

    15012

    20000

    Subscriptions

    Parts, Supplies & Expense - Office Supp

    Training & Conferences

    450

    3,000

    1,079

    Personal Services

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    3.00

    3.00

    3.00

    2.00

    3.00

    3.00

    3.00

    3.00

    3.00

    3.00

    1.00

    1.00

    1.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $423,133

    Item NameQty

    $295,630

    $22,616

    $34,648

    $12,805

    $50,345

    $5,126

    $324

    $45

    $627

    $967

    $450

    $3,000

    $1,079

    1.00

    1.00

    1.00

    MB85

    MB85

    MB85

    FuncArea

    Salary Adjustments (Merit)

    Fund

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 22 of 447

  • Finance & Administration Dept Staff2110108100

    542100

    542310

    Oper Expense - District Travel

    Oper Expense - Memberships, Dues/Fees

    16064

    226

    OE District Travel

    Dues & Memberships

    1,500

    50

    Operating Expenses

    Total

    Total

    -

    -

    Total

    Amount

    1.00

    1.00

    Total Finance & Administration Dept Staff

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $6,079

    $429,212

    Item NameQty

    $1,500

    $50

    1.00

    1.00

    MB85

    MB85

    FuncArea

    Fund

    101000

    101000

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 23 of 447

  • Flight Operations2110108500

    510100

    520900

    521010

    521020

    521110

    521120

    521130

    521140

    521150

    521160

    530600

    530602

    530603

    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 - Maint & Repairs - Aircraft

    289

    23018

    18086

    293

    Aircraft Maintenance

    Float - Maintenance & Repair

    BART Maintenance

    Aircraft Maintenance - Float

    419,557

    76,000

    2,250

    8,500

    Personal Services

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    9.00

    9.00

    9.00

    1.00

    9.00

    9.00

    9.00

    9.00

    9.00

    9.00

    2.00

    1.00

    1.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $992,552

    Item NameQty

    $721,741

    $55,212

    $84,587

    $6,192

    $108,385

    $10,333

    $972

    $144

    $1,881

    $3,105

    $495,557

    $2,250

    $8,500

    1.00

    1.00

    1.00

    1.00

    MB84

    BZ00

    MB84

    BZ00

    FuncArea

    Salary Adjustments (Merit)

    Fund

    101000

    406000

    101000

    406000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 24 of 447

  • Flight Operations2110108500

    530700

    540030

    541100

    541400

    541500

    541900

    542100

    Cont Serv - Equipment Rentals

    Oper Expense - Inventory Other Fuels

    Oper Expense - Books/Subscriptions

    Oper Expense - Tools and Equipment

    Oper Expense - Parts and Supplies

    Oper Expense - Other

    Oper Expense - District Travel

    288

    14740

    15560

    14778

    18994

    17105

    14741

    18119

    300

    23019

    15561

    14742

    16297

    18120

    18122

    20571

    20570

    19703

    Pilot Services

    Aircraft Fuel

    Aircraft Fuel (Float)

    AOPA Airport Directory

    Engine Maintenance Manuals

    K/A Manual Updates (Raytheon)

    NOAA Approach Chart Revisions

    XM Satelitte Renewal

    Uniforms

    Float - Parts/Supplies

    Office Supplies

    Parts, Supplies - Other Equip

    Parts, Supplies - Other Equip (Float)

    King Air Supplies

    PBIA I.D. Background Check Renewals

    Pilot Physical - Float

    Pilot Physicals

    Business Travel - Pilot Duty

    17,000

    382,500

    76,500

    100

    800

    850

    460

    1,500

    4,500

    12,500

    700

    132,051

    70,727

    250

    280

    110

    550

    1,922

    Contracts

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    1.00

    2.00

    5.00

    1.00

    4.00

    4.00

    1.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $523,307

    Item NameQty

    $17,000

    $459,000

    $3,710

    $4,500

    $215,978

    $1,190

    $1,922

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    MB84

    MB84

    BZ00

    MB84

    MB84

    MB84

    MB84

    MB84

    MB84

    BZ00

    MB84

    MB84

    BZ00

    MB84

    MB84

    BZ00

    MB84

    MB84

    FuncArea

    Fund

    101000

    101000

    406000

    101000

    101000

    101000

    101000

    101000

    101000

    406000

    101000

    101000

    406000

    101000

    101000

    406000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 25 of 447

  • Flight Operations2110108500

    542310

    542400

    543650

    Oper Expense - Memberships, Dues/Fees

    Oper Expense - Professional Licences

    Oper Expense - Space Rental

    302

    20574

    18121

    20575

    20575

    23020

    Dues & Memberships

    Bell Helicopter Recurret Trng - Float

    K/A-Helicopter Recurrent Trng

    Hangar/Office Rental

    Hangar/Office Rental

    Hangar/Office Rental

    650

    7,400

    64,000

    47,968

    15,989

    560

    Operating Expenses

    Total

    Total

    Total

    -

    -

    -

    Total

    Amount

    1.00

    2.00

    2.00

    Total Flight Operations

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $822,867

    $2,338,726

    Item NameQty

    $650

    $71,400

    $64,517

    1.00

    1.00

    1.00

    .75

    .25

    1.00

    MB84

    BZ00

    MB84

    MB84

    BZ00

    BZ00

    FuncArea

    Fund

    101000

    406000

    101000

    101000

    406000

    406000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 26 of 447

  • GENERAL SERVICES STAFF2111109100

    510100

    520900

    521010

    521020

    521110

    521120

    521130

    521140

    521150

    521160

    541500

    542000

    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 - Parts and Supplies

    Oper Expense - Conference Registrations

    Oper Expense - District Travel

    192

    16911

    20099

    19945

    Office Supplies

    Parts & Supplies

    Training & Conferences

    Division Director Travel

    5,300

    200

    745

    154

    Personal Services

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    2.00

    2.00

    2.00

    1.00

    2.00

    2.00

    2.00

    2.00

    2.00

    2.00

    2.00

    1.00

    1.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $214,146

    Item NameQty

    $145,496

    $11,131

    $17,052

    $5,402

    $30,720

    $3,081

    $216

    $28

    $418

    $602

    $5,500

    $745

    $154

    1.00

    1.00

    1.00

    1.00

    MB85

    MB85

    MB85

    MB85

    FuncArea

    Salary Adjustments (Merit)

    Fund

    101000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 27 of 447

  • GENERAL SERVICES STAFF2111109100

    542310

    543650

    Oper Expense - Memberships, Dues/Fees

    Oper Expense - Space Rental

    17144

    8

    7

    6

    15008

    Dues and Memberships

    Chemistry Lab Lease

    Daycare Lease

    Fort Myers Tower

    Skees Road Office Lease

    350

    150,000

    142,620

    4,130

    183,928

    Operating Expenses

    Total

    Total

    -

    -

    Total

    Amount

    1.00

    4.00

    Total GENERAL SERVICES STAFF

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $487,427

    $701,573

    Item NameQty

    $350

    $480,678

    1.00

    1.00

    1.00

    1.00

    1.00

    MB85

    MB85

    MB85

    MB85

    MB85

    FuncArea

    Fund

    101000

    101000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 28 of 447

  • Facility Operation & Maintenance Section2111109200

    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

    Personal Services

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    8.00

    8.00

    8.00

    8.00

    8.00

    8.00

    8.00

    8.00

    8.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $610,814

    Item NameQty

    $425,983

    $32,589

    $49,926

    $88,760

    $8,288

    $865

    $120

    $1,672

    $2,611

    FuncArea

    Salary Adjustments (Merit)

    Fund FPrg Grant

    Page: 29 of 447

  • Facility Operation & Maintenance Section2111109200

    19016

    19014

    56

    21357

    28

    91

    16923

    16002

    35

    16003

    306

    308

    18133

    19004

    19005

    18129

    17691

    17659

    17150

    18128

    19910

    16004

    16005

    16006

    15575

    14747

    16275

    19017

    19008

    15567

    17153

    16007

    16751

    14748

    16009

    16008

    14746

    15574

    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

    CERP 2 A/C Maintenance

    CERP 3 A/C Maintenance

    CERP Office Maintenance

    Dupuis Reserve - A/C Maintenance

    Dupuis Reserve-General 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

    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

    6,000

    3,000

    44,000

    4,000

    5,000

    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

    Amount

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    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

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    AA11

    AA11

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    FuncAreaFund

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    202000

    202000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 30 of 447

  • Facility Operation & Maintenance Section2111109200

    16023

    27

    18130

    47

    16740

    15563

    21358

    18144

    17151

    15572

    14743

    146

    16739

    40

    14745

    44

    15570

    46

    29

    39

    16031

    41

    36

    37

    42

    43

    307

    45

    30

    19001

    217

    38

    14744

    18145

    19015

    18137

    18136

    18135

    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

    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

    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

    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

    Amount

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    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

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    FuncAreaFund

    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

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 31 of 447

  • Facility Operation & Maintenance Section2111109200

    530600 Cont Serv - Maintenance and Repairs

    18132

    18131

    18134

    19909

    21723

    18775

    16263

    53

    15565

    20807

    16777

    21724

    17669

    18138

    18139

    19010

    21736

    19929

    17130

    21725

    16264

    16266

    18078

    21726

    15582

    16750

    16276

    14749

    16277

    15564

    21727

    18077

    16267

    16261

    21728

    SC NFPA Code Compliance

    SC Site General Maintenance

    Service Center Maintenance

    USGBC LEEDS-EB Certification

    A/C Maintenance

    A/C Maintenance

    A/C Maintenance

    Bio Chem Lab - Janitorial Service

    Bio Chem Lab Solid Waste Removal

    Broward SC Facilities Maintenance

    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

    6,000

    6,000

    60,000

    17,366

    7,500

    4,500

    25,000

    32,000

    8,000

    3,500

    50,000

    25,000

    2,266

    24,232

    23,016

    11,000

    20,000

    8,000

    4,800

    2,600

    3,000

    320

    1,290

    100

    750

    8,000

    1,224

    36,960

    1,600

    5,712

    1,200

    420

    900

    500

    300

    Total -

    Amount

    80.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    Item NameQty

    $1,918,831

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    FuncArea

    Fund

    101000

    101000

    101000

    101000

    203000

    202000

    202000

    101000

    101000

    202000

    202000

    203000

    202000

    101000

    101000

    101000

    203000

    101000

    202000

    203000

    202000

    202000

    202000

    203000

    202000

    101000

    101000

    101000

    101000

    101000

    203000

    202000

    202000

    202000

    203000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 32 of 447

  • Facility Operation & Maintenance Section2111109200

    531100

    531101

    531102

    Cont Serv - General Maintenance

    Cont Serv - Janitorial Services

    Cont Serv - Security Services

    21729

    16268

    16955

    16947

    16742

    95

    94

    16741

    16032

    16262

    16265

    21730

    17131

    18761

    16936

    21731

    20708

    21732

    15585

    21733

    17129

    17154

    16011

    54

    263

    20742

    16046

    18989

    18780

    16269

    20744

    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

    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

    1,500

    950

    200

    15,760

    340,000

    23,200

    23,600

    6,400

    2,800

    250

    12,000

    7,500

    1,000

    2,500

    500

    1,000

    500

    750

    900

    500

    1,000

    1,600

    400

    4,800

    31,000

    21,000

    44,000

    350

    1,000

    500

    600

    Total

    Total

    Total

    -

    -

    -

    Amount

    55.00

    3.00

    4.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    Item NameQty

    $763,300

    $96,000

    $2,450

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    1.00

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    FuncArea

    Fund

    203000

    202000

    202000

    101000

    101000

    101000

    101000

    101000

    101000

    202000

    202000

    203000

    202000

    202000

    202000

    203000

    203000

    203000

    202000

    203000

    202000

    101000

    101000

    101000

    202000

    203000

    202000

    202000

    202000

    202000

    203000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 33 of 447

  • Facility Operation & Maintenance Section2111109200

    540030

    541200

    541300

    541400

    Oper Expense - Inventory Other Fuels

    Oper Expense - Heating Fuel

    Oper Expense - Construction Materials

    Oper Expense - Tools and Equipment

    99

    16012

    98

    15566

    142

    19013

    16765

    143

    145

    144

    250

    16767

    16019

    16017

    16020

    16016

    16014

    16015

    15568

    16013

    21347

    140

    138

    141

    Diesel Fuel - FOC

    Diesel Fuel - HQ

    Natural Gas, Fuel

    Propane Fuel - Skees Road

    Construction Material

    Cafeteria Equipment Replacements

    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

    2,000

    60,000

    10,500

    3,500

    500

    38,000

    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

    Contracts

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    Total

    Amount

    2.00

    2.00

    1.00

    5.00

    South Florida Water Management DistrictFY 2010-2011 Budget

    Division Line Item Functional Area Report

    13 OCT 201003:19

    $2,780,581

    Item NameQty

    $62,000

    $14,000

    $500

    $50,600

    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

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    MB98

    FuncArea

    Fund

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    101000

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    NR

    FPrg Grant

    Page: 34 of 447

  • Facility Operation & Maintenance Section2111109200

    541500

    541503

    541505

    541600

    542000

    542100

    542310

    Oper Expense - Parts and Supplies

    Oper Expense - Parts,Supp - Build & Ground Equip

    Oper Expense - Parts,Supp - Electrical/Electronic

    Oper Expense - Rent/Lease Equipment

    Oper Expense - Conference Registrations

    Oper Expense - District Travel

    Oper Expense - Memberships, Dues/Fees

    139

    136

    137

    135

    14780

    16018

    19011

    16043

    21737

    20788

    17132

    20786

    16270

    16766

    20107

    19927

    19928

    147

    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

    Parts & Supplies - Building & Grounds

    Parts & Supplies - Building & Grounds

    Parts & Supplies - Janitorial

    Parts & Supplies - Janitorial

    Parts & Supplies - Electrical

    Parts & Supplies - Electrical

    Emergency Rental Equipment

    Training & Conferences

    Travel, Non-Training

    Travel, Non-Training - Service Centers

    Dues and Memberships

    1,500

    3,000

    1,200

    12,000

    50,000

    2,200

    3,000

    2,000

    1,500

    3,000

    2,000

    1,500

    2,000

    15,000

    724

    769

    1,922

    1,000

    Operating Expenses

    Total

    Total

    Total

    Total

    Total

    Total

    Total

    -

    -

    -

    -

    -

    -

    -

    Total

    Amount

    21.00

    4.00

    2.00

    1.00

    1.00