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