South Florida Water Management District
FY2014 Programmatic
Line Item Report
(Functional Area Level)
Program Name
Functional Area Functional Area Name Adopted Budget Page #
South Florida Water Management District
Table of ContentsFY2014 Programmatic Line Item Report
Land StewardshipAA01 Prescribed Burn $500,050 2AA02 Exotic Plant Control $6,253,832 4AA03 Public Use and Security $1,133,219 6AA04 Contracted Land Mgmt Serv $411,500 8AA05 Restoration & Monitoring $5,046,949 9AA09 Land Stewardship Leasing $408,304 10AA11 Equip & Infrastruct Maint $1,395,841 11AA12 Mechanical Vegetation Con $464,476 16AC01 Interim Lands - Inspections $368,962 17AC06 Taxes $858,638 18AZ00 Land Stewardship Prog Sup $8,947,796 19
Land Stewardship Total $25,789,567Operations & Maintenance
CA01 Communication and Control $512,755 22CA02 Pump Station Modification $20,235,739 23CA03 Proj Culvert Repl/Rep/Mod $34,646 24CA04 Structure/Bridge Mod/Rep $21,403,586 25CA05 O&M Facility Construction $2,475,659 27CA07 Canal/Levee Maint/Canal C $11,087,613 28CA24 Structure Inspections $2,213,717 29CA34 Survey Support $571,071 30CA35 Engineering Support $2,370,475 31CA70 Capital Works Projects $5,188,574 32CD01 Contamination Assessments $304,071 33CE02 Movement of Water $6,768,454 35CE03 Pumping Operations $5,975,675 38CE04 Automation $105,390 43CF01 Construction $1,108,175 44CF02 Structure Maint - Prevent $5,593,366 46CF03 Structure Maint- Overhaul $1,788,359 57CF05 Pump Station Maintenance $4,605,657 60CF06 Pump Station Refurbishmen $645,970 70CG01 Berm/Levee Maintenance $8,368,153 72CG03 Mowing $1,841,497 80CG04 Tree Management $982,424 82CG05 Canal Maintenance $1,144,974 84CG06 Dredging $127,460 87CI01 Heavy Equipment-Depts Out $12,985 89CI03 Automotive-Depts Outside $1,762,452 90CI04 Other Equipment Maintenan $275,069 93CJ05 Telemetry Maintenance $3,411,566 95
Program Name
Functional Area Functional Area Name Adopted Budget Page #
South Florida Water Management District
Table of ContentsFY2014 Programmatic Line Item Report
Operations & Maintenance (Continued)CJ06 C&SF Monitoring & Assessm $3,167,989 99CJ07 C&C Data Log RTU New Inst $3,593,024 102CK01 Aquatic Plant Control $5,740,696 104CK02 Biocontrol Exotic Plant $981,427 111CK03 Terrestrial Plant Control $3,654,098 112CK05 Exotic Animal Management $226,903 115CL01 Public Use $12,172 116CL03 Permitting $618,839 117CL04 Compliance/Enforcement $1,373,811 119CO03 General Maintenance $2,114,541 121CQ00 Water Mgmt Sys & NAVD88 $2,187,787 130CZ10 O&M IT SUPPORT $10,342,355 132CZ99 O&M Program Support $63,325,403 136
Operations & Maintenance Total $208,254,577District Everglades
B108 EAA A1 Flow Equalization $42,861,004 140B199 Restoration Strategies Pr $29,148,625 141B509 EAA STA Compartment B- De $1,367,333 143B599 Expedited Proj Prog Supp $19,458,825 144BB01 LTP STA O&M $201,455 145BB02 Pump Sta Modification/Rep $36,896 146BB07 Canal/Levee Maint/Convey $46,000 147BB08 Structure Inspections $949,578 148BB13 Staff Augmentation-OM STA $2,000 149BB38 Contamination $160,798 150BB41 Movement of Water $4,416,118 152BB42 Pumping Operations $4,738,968 154BB45 Structure - Pump Station $2,242,653 156BB46 Struc Maint Overhaul /Ref $120,651 162BB47 Pump Sta Maint & Repairs $2,682,364 163BB48 Pump Station Refurbishmnt $65,266 176BB50 Berm/Levee Maintenance $849,801 177BB51 Mowing $371,739 180BB53 Canal/Levee/Berm Maintena $200,703 181BB58 Vehicle & Equipment Maint $90,524 183BB62 MOSCAD, Security, & Telem $664,102 184BB63 C&SF Monitoring & Assessment $82,114 186BB64 C&C Data Log RTU New Inst $1,139,733 187BB66 Plant Control $3,115,934 188BB68 Terrestrial Plant Control $4,685 190BB73 Permitting $40,504 191
Program Name
Functional Area Functional Area Name Adopted Budget Page #
South Florida Water Management District
Table of ContentsFY2014 Programmatic Line Item Report
District Everglades (Continued)BB77 General Maintenance $84,000 192BB79 O&M Program Support $42,301 193BB80 Compliance $2,057,826 194BB81 STA Site Management $188,948 196BD08 EFA Reg Source Cntrl Prog $1,696,078 197BE01 BE01/BC05 - Ecp Operation $1,871,350 199BE05 BE05/BC82.4 - Analysis & $912,730 201BH01 Long-Term Plan Program Ma $343,148 203BJ01 Ecosystem Response to Hyd $27,846 204BJ02 Multi-Disciplinary Resear $481,613 205BJ03 Scientific Project Suppor $348,605 207BJ04 Sulfur Action Plan $34,304 209BZ00 Everglades Program Suppor $2,505,323 210
District Everglades Total $125,652,445Kissimmee Watershed
FA07 USACE Project Coord & Project Support $114,098 213FA08 Hydrologic Monitoring & Network Maintenance $516,207 214FA09 Kissimmee Basin Model And $138,293 216FA12 KRR Evaluation Program $1,178,853 217FB01 KCOL Long-Term Management $283,041 219FB07 Rolling Meadows Wetland R $3,574,760 221FC00 Local Water Resource Part $281,000 222FD01 Restor Proj Real Estate $45,869 223FD02 Mitigation In Lieu Of Acq $48,685 224FZ00 KR Program Support $6,938,664 225
Kissimmee Watershed Total $13,119,470Lake Okeechobee
I524 Lemkin Creek $765,689 227IO01 LORSS $86,101 228IO03 Herbert Hoover Dike Rehab $12,452 229IP01 In-Lake Assessment $578,965 230IP02 In-Lake P Control $1,000,000 232IP03 Exotic & Nuis Spec Cont $16,942 233IP05 In-Lake Modeling $136,241 234IP06 Watershed P Reduction Pro $223,683 235IP09 Watershed Modeling $108,176 236IP12 Isolated Wetland Restorat $8,197 237IP13 WQ Assessment and Reporti $193,166 238IP14 Regional P Control Projec $363,209 239IP50 Phase II Technical Plan $326,393 241IR01 WOD $744,835 242
Program Name
Functional Area Functional Area Name Adopted Budget Page #
South Florida Water Management District
Table of ContentsFY2014 Programmatic Line Item Report
Lake Okeechobee (Continued)IS02 Deep Well Injection $6,667 244IS04 Alternate Storage Project $9,758,495 245IZ00 Lake Okeechobee Program S $327,483 248IZ10 LAKE OKEECHOBEE IT SUPPORT $1,374,098 250
Lake Okeechobee Total $16,030,792Comprehensive Everglades Restoration Plan
P101 Lake Okeechobee Watershed $93,273 253P104 C-43 Basin Storage Reserv $51,322 254P107 Indian River Lagoon - Sou $29,141,290 255P112 WCA3 Decomp & Sheetflow E $548,619 257P117 North Palm Beach County P $30,197,348 258P128 Biscayne Bay Coastal Wetl $2,523,168 259P129 C-111 N Spreader Canal $1,395,331 263P130 Picayune Strand Restorati $15,546,687 266P140 Site I Impoundment $12,417 273P151 Central Everglades Study $398,428 274P201 Program Management & Supp $16,734,200 275P203 Recover $504,976 277P207 Data Management Plan $522,154 279P209 Interagency Modeling Cent $426,840 281P210 Adaptive Assessment & Mon $1,264,102 282PB04 S Crew/Imperial R Floway $181,058 284PH99 CERP Program Indirect & R $9,626,014 285PK03 C-111/MWD/CSOP $9,138,616 288
Comprehensive Everglades Restoration Plan Total $118,305,843Modeling & Scientific Support
SA04 Applications $162,841 289SA11 Centralized Modeling Pr I $285,028 290SA12 Model Maintenance/Enhance $668,151 291SA13 Model Implementation/Appl $826,030 292SB11 FIELD OPERATIONS INTERNAL $458,225 293SB12 Field Operations External $1,702,150 296SB14 Wtr Quality Monitor-Mis D $679,642 297SB31 Analytical Services Inter $1,483,869 298SB32 Analytical Services Exter $689,299 300SB34 Analytical Serv-Mis Drive $420,113 301SB51 Assessment & Reporting $1,168,256 302SB53 Environmental Litigation $456,521 304
Program Name
Functional Area Functional Area Name Adopted Budget Page #
South Florida Water Management District
Table of ContentsFY2014 Programmatic Line Item Report
Modeling & Scientific Support (Continued)SB54 SO FL Environment Report $212,919 305SB71 Scientific Data Managemen $103,652 306SZ00 Program Support $622,371 307SZ10 MODELING & SCIENTIFIC IT SUPPORT $2,419,544 309
Modeling & Scientific Support Total $12,358,611Mission Support
MA10 Agency Mgm & Coordination $813,115 312MA20 Manage Dist Invest & Debt $123,640 314MA30 Legal Services $2,693,786 315MA40 Perform Audits & Investig $755,481 317MB12 Budget Development/Report $2,809,929 319MB13 Strategic Planning & Rpt $84,425 321MB20 Purchasing Services $929,186 322MB21 Contract Services $939,700 324MB22 Small Business Enterprise $84,684 325MB23 Vendor/mat/com data mgmt $61,501 326MB30 Comprehensive Annual F R $1,366,007 327MB31 Accounts Payable Process $413,303 329MB32 Project/Asset Accounting $89,623 331MB40 Fixed Asset Inventory $213,931 332MB41 Preventative Maint & Op P $4,528,793 333MB42 Facilities Business Operations Support $750,338 340MB50 Maint, monit, ev/rt ins p $5,907,619 342MB51 Maint, m, ev/rt emp ben p $750 345MB52 Maintain & update Payroll $4,150 346MB61 Enterprise Project Mgmt $172,819 347MB62 Enterprise Process Mgmt $256,301 348MB63 Enterprise Business Intel $312,421 349MB64 Performance Mgmt Training $8,280 350MB79 Tax Collector/Property Ap $6,728,496 351MB84 Fleet Services $366,947 352MB85 Management & Administration ($1,705,497) 354MB98 Facilities $450 356MF01 Facilities Constr/Major R $1,163,922 357MH10 Employment Staffing $944,856 358MH11 Training & Development $465,316 360MH12 Compensation Management $138,924 362MH13 Employee Relations/EEO $155,424 363MH14 Organizational Develop $43,528 364MI10 SAP Solutions Center $1,004,417 365MI20 IT Executive Direction $925,889 367
Program Name
Functional Area Functional Area Name Adopted Budget Page #
South Florida Water Management District
Table of ContentsFY2014 Programmatic Line Item Report
Mission Support (Continued)MI21 IT Business Support $1,683,342 369MI40 Desktop Technology $466,415 371MI50 Application Development $1,906,717 373MI60 Systems Administration $1,280,692 375MI61 Telecommunications $431,802 377MI62 Network Support $614,750 378MR80 Public Records & Records Mgmt $406,580 380MR82 Administration - GB & EXE $245,134 381MR83 Administration - WRAC $148,099 383MR91 Intergovernmental Programs - Gov & Comm Affairs $953,889 384MR92 Ombudsman $33,719 385MR95 Public Information & Media $1,279,086 386MR96 Lobby/Legislative Affairs $258,968 388MR97 Federal & Tribal Affairs $78,581 390MS10 Emergency Management $254,850 391MS20 Safety Management $200,869 392MS30 Security Management $594,064 394
Mission Support Total $44,390,011Water Supply
DA01 Water Supply Plan Develop $1,333,387 396DA02 Comp Plan & Rel Doc Rev $262,901 397DA03 Central Florida Water Initiative $476,302 398DA04 Tech Assist To Local Govt $58,130 399DB01 Water Supply Plan Impleme $350,097 400DC01 Water Reservations - Kiss $21,602 402DC05 Biscayne Bay MFL Rulemaki $23,978 403DC08 Florida Bay MFL Update $74,987 404DC09 MFL Water Reserv Rule Sta $464,899 405DD01 Regulatory Initiatives $633,119 406DD08 WC - Outreach, Education & Marketing $35,213 407DE01 Alt Water Supply - DW $492,517 408DE02 Alt Water Supp - Big Cypr $2,238,325 409DF01 Hydrogeologic Data Gather $1,431,482 410DF02 Sub Regional Water Supply $873,486 412DF05 Inter-District Evaluation $112,986 413DF06 S Miami-Dade Hydro Anal $293,685 414DF07 Post-Processing Model Run $253,431 415DZ00 Water Supply Program Supp $9,271,608 416
Water Supply Total $18,702,135
Program Name
Functional Area Functional Area Name Adopted Budget Page #
South Florida Water Management District
Table of ContentsFY2014 Programmatic Line Item Report
RegulationHA00 Environmental Resource Pe $5,920,596 418HA01 ENVIRON RESOURCE PERMIT $2,967,367 422HA05 ERP AG Team Tech Assist $626,581 423HB00 Water Use Permitting $4,429,232 424HB01 WATER USE COMPLIANCE $1,401,385 426HB05 WU AG Team Tech Assist $110,371 427HZ00 Regulation Program Suppor $4,476,266 428HZ10 REGULATION IT SUPPORT $2,810,582 431
Regulation Total $22,742,380Coastal Watersheds
JA01 Local Initiatives - IRLIT $122,952 434JA02 IRL License Tag Program $127,111 435JA06 Local Initiatives - SLRIT $1,033 436JA10 Applied Resea & Model Dev $291,931 437JA50 Estuary Protection Plan $585,196 438JA58 Dev/Imp Src Cntl Strat-SL $619,356 439JB01 Local Initiatives $12,539 440JB10 Applied Resea & Model Dev $147,936 441JC01 Local Initiatives $43,772 442JD01 Local Initiatives $120,000 443JD10 Applied Resea & Model Dev $302,908 444JE10 Applied Resea & Model Dev $972,925 445JG00 Program Support BCB $393,733 447JG03 Big Cypress Basin $2,382,630 449JG10 Applied Resea & Model Dev $542,958 450JI01 Local Initiatives $50,000 452JI10 Applied Resea & Model Dev $486,620 453JI50 Estuary Protection Plan $516,855 454JI51 C-43 Water Quality & Testing Project $8,524,544 455JI58 Dev/Imp Src Ctl Strat-Cal $321,419 457JJ02 Flood Map Modernization $7,550 458JR10 Loxahatchee River Estuary $8,216 459JZ00 Coastal Watersheds Progra $287,158 460
Coastal Watersheds Total $16,869,342SFWMD FY2014 Adopted Budget $622,215,173
PRESCRIBED BURNAA01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530200
541301
541500
541600
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Land Management
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Rent/Lease Equipment
17009
15621
17041
17044
18536
Contract Burn Support-DOF-Upper Lakes
Contract BurnSupport-DOF-Everglade
Safety Equipment-All Regions
Aerial Ignition Supplies-All Regions
Aerial Burn
20,000
5,000
4,000
10,000
30,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.68
1.00
6.80
6.80
5.80
5.80
5.80
5.80
5.80
5.80
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$313,090
$3,120
$24,679
$24,389
$52,291
$5,718
$598
$86
$1,217
$1,862
$25,000
$4,000
$10,000
$30,000
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 2 of 461
PRESCRIBED BURNAA01
542100 Oper Expense - District Travel
18883
15856
Business Travel-Program Wide
Certifications & Training
3,000
1,000
Total -
Amount
2.00
Total PRESCRIBED BURN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$500,050
Item NameQty
$4,000
1.00
1.00
204000
202000
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
Fund Prg Grant
NR
NR
Page: 3 of 461
EXOTIC AND INVASIVE CONTROLAA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Aquatic Spraying
16960
16938
16061
17012
17020
16045
15630
19788
19789
18911
16911
17013
18482
17014
20037
Melaleuca Mgmt. FWC Match Req
Melalu. & Other Exotic Plant Cntrl (FWC)
Upland Exotic Control
8.5 Sq Mile Area - Exotics
Exotic Plant Control- L-31N
Exotics - Cypress Creek (Grant 95)
Exotics - Upper Lakes
Exotics Lake Marion Creek [AB41]
Exotics Reedy Creek [AB41]
Exotics- C-111/Frog Pond (Grant 95)
Exotics- DuPuis
Exotics- Lakeside Ranch (Grant 95)
Exotics- Southern Glades [AB54]
Exotics-Allapattah (Grant 95)
Exotics-BBCW Cutler Floway(AB59)
760,800
2,100,000
46,869
50,000
20,000
90,000
100,000
60,000
40,000
25,000
25,000
20,000
45,360
75,000
10,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
7.84
8.00
8.00
9.00
8.00
8.00
8.00
8.00
8.00
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$461,585
$36,034
$35,608
$102,423
$7,888
$828
$121
$1,676
$2,630
$2,907,669
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
207000
202000
204000
202000
222000
204000
211000
211000
222000
204000
222000
211000
222000
211000
5415182000
5415182000
5415182000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
95
NR
NR
NR
95
NR
95
NR
95
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 4 of 461
EXOTIC AND INVASIVE CONTROLAA02
530301
540010
542100
543301
Cont Serv - Terrestrial Spraying
Oper Expense - Inventory Chemicals
Oper Expense - District Travel
Oper Expense - Permits & Fees
18897
20341
19794
20041
18890
18885
18892
17017
20039
18898
18910
20038
18884
16914
18891
18909
17016
16912
16913
18908
20040
16949
15643
16927
17032
16926
15785
20013
Exotics-C-43 Prj Area (Grant 87)
Exotics-C-43 Project Area (Grant 87)
Exotics-C-43 Project Area (Grant 87)
Exotics-Cell 17 & 18 (AB03)
Exotics-Crew
Exotics-Crew
Exotics-Crew (Grant 87)
Exotics-DuPuis
Exotics-FL Gulf Coast (AB35)
Exotics-Grassy Island (Grant 87)
Exotics-Hungryland (Grant 95)
Exotics-Huntington/Cell28 (AB35)
Exotics-Kiss/Okee
Exotics-London Creek (AB21)
Exotics-Loxahatchee River
Exotics-Model Lands (Grant 95)
Exotics-Nubbin Slough (Grant 95)
Exotics-Pennsuco [AB32]
Exotics-Shingle Creek [AB41]
Exotics-Southern Glades
Exotics-Upper Lakes (AB45)
Melalu & Other Exotic Plant Cntrl (FWC)
Chemicals - Kiss/Okee
Chemicals-CREW [AB06]
Chemicals-Dupuis
Chemicals-Shingle Creek [AB41]
Training - herb.appl. CEUs-all techs
Cutler Flow - Permit Re-Vegatation
100,000
27,974
32,026
25,000
50,000
50,000
75,000
135,000
15,000
50,000
50,000
15,000
125,000
40,000
75,000
75,000
25,000
800,000
80,000
50,000
5,000
200,000
5,000
1,040
5,000
5,000
1,000
19,970
Total
Total
Total
Total
-
-
-
-
Amount
33.00
5.00
1.00
1.00
Total EXOTIC AND INVASIVE CONTROL
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$6,253,832
Item NameQty
$2,460,360
$216,040
$1,000
$19,970
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
213000
213000
213000
211000
204000
203000
213000
202000
211000
213000
222000
211000
204000
211000
204000
222000
222000
211000
211000
222000
211000
207000
202000
211000
202000
211000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182000
5415182100
5415182100
5415182100
5415182100
5415182100
5311176000
Fund FundCenter
LAND STEWARDSHIP
87
87
87
NR
NR
NR
87
NR
NR
87
95
NR
NR
NR
NR
95
95
NR
NR
95
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 5 of 461
PUBLIC USE AND SECURITYAA03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530200
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Land Management
Cont Serv - Maintenance and Repairs
18474
17070
20022
15638
15639
19796
19797
16917
19432
Land Mgmt Services - CREW Trust
Land Mgt Svc-Osceola Cty Agreement[AB41]
FL Fish and Wildlife Conservation Commis
Recreation DuPuis Campgr'd Repair
Recreation KR Maintenance
Recreation Maint Lakeside Ranch(Grant95)
Recreation Maint Nubbin Slough (Grant95)
Shingle Creek-Trail Maintenance[AB41]
Lakeside Ranch N- Rec & Facil Grd Maint
109,272
100,000
30,000
25,000
41,000
10,000
10,000
5,000
15,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.70
4.80
4.80
4.80
4.80
4.80
4.80
4.80
4.80
2.00
1.00
5.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$319,480
$24,938
$24,645
$43,274
$4,733
$495
$75
$1,004
$1,653
$209,272
$30,000
$91,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
211000
204000
202000
202000
222000
222000
211000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
95
95
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 6 of 461
PUBLIC USE AND SECURITYAA03
531100
531102
541500
545040
Cont Serv - General Maintenance
Cont Serv - Security Services
Oper Expense - Parts and Supplies
Oper Expense - Interagency Public Univ
19561
18894
18485
16921
18886
16920
16924
19785
16925
16922
19791
19792
19793
19428
20021
15637
20404
8.5 Square Mile Area FWC Law Enforcement
FWC Law Enfirce-Bird Dr.(Grant 87)
FWC Law Enforce -C-9 &C-11 IMP(Grant 85)
FWC Law Enforce-Critical CREW (Grant 87)
FWC Law Enforcement-Crew
FWC Law Enforcement-London Creek [AB21]
FWC Law Enforcement-Lox Bank [AB46]
FWC Law Enforcement-Model Lands (Reimb)
FWC Law Enforcement-Pennsuco [AB32]
FWC Law Enforcement-Shingle Creek [AB41]
FWC Law Enfrcmt-Lake Marion Creek[AB41]
FWC Law Enfrcmt-Reedy Creek[AB41]
FWC Law Enfrcmt-Shingle Creek[AB41]
Lakeside Ranch N- FWC Law Enforcement
Law Enforcement-Model Lands Matching
Recreation Trailhead Maint
DuPuis Env Ed-FAU
12,500
15,000
20,000
40,000
50,000
13,800
7,250
15,000
29,000
20,150
13,800
13,800
9,850
12,500
15,000
20,000
60,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
15.00
1.00
1.00
Total PUBLIC USE AND SECURITY
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,133,219
Item NameQty
$15,000
$287,650
$20,000
$60,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
213000
213000
213000
203000
211000
211000
204000
211000
211000
211000
211000
211000
202000
222000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
87
85
87
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
95
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 7 of 461
CONTRACTED LAND MANAGEMENT SERVICESAA04
530200
530301
545000
Cont Serv - Land Management
Cont Serv - Terrestrial Spraying
Oper Expense - Interagency Local
18887
18896
18895
20024
18486
19590
20036
Land Mgmt Serv. (FWC)-Crew
Land Mgmt Svcs (FWC)-CREW(Grant #87)
Land Mgmt Svcs (FWC)-Crew
Land Mgmt Svcs-Shingle Creek (AB41)
Land Mgt Svcs - FWC - Dupuis
MECCA FEB - Exotics
BBCW - Cutler Bay Payment (AB59)
49,000
24,500
24,500
90,000
91,000
20,000
112,500
Total
Total
Total
-
-
-
Amount
5.00
1.00
1.00
Total CONTRACTED LAND MANAGEMENT SERVICES
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$411,500
Item NameQty
$279,000
$20,000
$112,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
213000
204000
211000
204000
202000
211000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
3510144000
Fund FundCenter
LAND STEWARDSHIP
NR
87
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 8 of 461
RESTORATION AND MONITORINGAA05
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530200
580740
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Land Management
Capital Outlay - AUC Site Preparation
18994
16908
19990
19200
19989
Lake Belt Mitigation Initiatives
Monitoring-Jay Scrub-Shingle Crk [AB41]
C-139 Annex Restoration
8.5 Sq Mile Area Enviro Remediation
C-139 Annex Restoration
2,990,000
2,500
1,010,000
100,000
453,966
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.90
4.98
5.00
5.00
5.00
5.00
5.00
5.00
5.00
1.00
1.00
1.00
3.00
Total RESTORATION AND MONITORING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$5,046,949
Item NameQty
$377,485
$29,351
$29,118
$45,081
$4,933
$512
$82
$1,048
$1,723
$1,150
$2,990,000
$2,500
$1,563,966
1.00
1.00
1.00
1.00
1.00
219000
211000
419000
409000
419000
5415182100
5415182100
5415182100
5613222000
5613222000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
100835
100246
100835
Page: 9 of 461
LAND STEWARDSHIP LEASINGAA09
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
4.31
4.40
4.40
4.40
4.40
4.40
4.40
4.40
4.40
Total LAND STEWARDSHIP LEASING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$408,304
Item NameQty
$312,819
$24,419
$24,133
$39,668
$4,340
$452
$70
$920
$1,483
Fund FundCenter
LAND STEWARDSHIP
Fund Prg Grant
Page: 10 of 461
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
510100
520900
521010
521110
521120
521130
521140
521150
521160
530121
530200
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Water and Sewer Services
Cont Serv - Land Management
15712
15713
15626
15627
20493
14363
14338
17021
18901
15790
15635
15636
Septic / Water Services- DuPuis
Septic/ Water Services - Kiss/Okee
Land Mgt Services - DOC - Martin
Land Mgt Services - DOC -- Okeechobee
NRCS NineGem WRP-Contract
Dupuis Reserve - A/C Maintenance
Dupuis Reserve-General Maintenance
Aerial Ignition Device Repair
Culvert Replace-Grassy Island (Grant 87)
Equipment Repair - DuPuis (non-fleet)
Equipment Repair - Homestead
Equipment Repair - Kissimmee
8,500
5,000
58,000
58,000
20,000
2,450
3,150
3,000
30,000
18,000
5,000
12,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
3.23
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
2.00
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$158,603
$12,384
$12,232
$29,751
$3,257
$339
$49
$690
$1,051
$13,500
$136,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
213000
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
2111109200
2111109200
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
87
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 11 of 461
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
530600
530608
530611
531100
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
16044
18888
18893
17022
16918
14156
17413
19047
15764
15766
13233
13235
16958
19579
18899
17008
18900
15641
15642
18903
18902
18463
16324
19795
16934
Equipment Repair - Upper Lakes
Equipment Repair-Crew
Equipment Repair-Crew (Grant 87)
Road Maintenance- Kissimmee/Okeechobee
Road Maintenance-London Creek [AB21]
Support Equip Rep - SOR
Maint & Repair Med/Light Vehicles
Land Stewardship Vehicle/Equip Maint
LMD-Automotive Services (outside O&M)
LMD-Heavy Equip Services (outside O&M)
Maint & Repair Heavy Equipment
Maint & Repair small equip, chainsaws
Building Repairs - SOR
8.5 Square Mile Area Solid Waste Removal
Fencing and Gates- C-43 (Grant 87)
Fencing-Upper Lakes
Gates- C-9 and C-11 Impound (Grant 85)
Janitorial / Bldg Maint -- CREW
Janitorial / Bldg Maint -- DuPuis
Solid Wast Remov C9 & C11 IMP (Grant 85)
Solid Waste - CREW/Bird Dr/C-43 Grant 87
Solid Waste Removal - BBCW
Solid Waste/Demolition-All Region
Structure Removal-C43 Prj Area (Grant87)
Industrial Waste Disposal - SOR
20,000
10,000
10,000
5,000
6,000
43,000
1,000
650
4,000
6,000
1,000
1,000
500
20,600
5,000
25,000
12,000
15,000
34,500
20,000
50,000
5,000
90,000
40,000
260
Total
Total
Total
Total
-
-
-
-
Amount
12.00
5.00
2.00
12.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$125,100
$54,650
$2,000
$317,600
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
203000
213000
202000
211000
202000
202000
202000
202000
202000
202000
202000
202000
202000
213000
202000
213000
202000
202000
213000
213000
202000
202000
213000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5110171100
5111172000
5210173100
5211174000
5211174000
5111172000
5111172000
5110171100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5110171100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
87
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
87
NR
85
NR
NR
85
87
NR
NR
87
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 12 of 461
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
531103
540030
540040
541100
541300
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Construction Materials
18215
16217
20226
19040
19041
19042
19044
19045
20241
14167
17428
15767
15769
16937
16939
15663
16929
16928
17039
17033
17034
16940
16930
17042
Dumpster/Waste Disposal Service
Fuel - Dupuis
Fuel Dupuis
Fuel Land Stewardship
Fuel Land Stewardship
Fuel Land Stewardship
Vehicle Fuel - Land Stewardship
Fuel Landstewardship
Vehicle Fuel - Land Stewardship
Oil/Hydraulic Fluid - SOR
Oil/Lubricants/Solvents
LMD-Oil & Lube Automotive (outside O&M)
LMD-Oil & Lube Heavy (outside O&M)
Parts & Repairs Manual
Metal - Repairs SOR
Concrete/Lumber/Metal - DuPuis
Concrete/Lumber/Metal CREW [AB06]
Concrete/Lumber/Metal Shingle Crk [AB41]
Concrete/Lumber/Metal-Everglades
Concrete/Lumber/Metal-Kiss/Okee
Concrete/Lumber/Metal-Upper Lakes
Small Tools - SOR
Small Tools & Equip-Shingle Crk[AB41]
Small Tools & Equipment-All Regions
6,500
50,520
14,480
3,000
3,000
3,000
3,000
6,000
7,000
3,692
135
500
750
207
2,719
5,000
5,000
2,000
5,000
5,000
8,000
207
5,000
15,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
8.00
4.00
1.00
7.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$6,760
$90,000
$5,077
$207
$32,719
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
211000
211000
202000
202000
202000
202000
211000
202000
5415182100
5110171100
5110171100
5111172000
5210173100
5211174000
5311176000
5312177000
5312177000
5110171100
5111172000
5211174000
5211174000
5110171100
5110171100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5110171100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 13 of 461
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
541400
541500
541502
541505
541600
541900
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
16942
15771
15770
17045
15803
15806
18904
20494
14168
14523
19046
15772
15773
18281
16946
15706
16931
17047
17048
14336
16332
Support Equipment - SOR
LMD-Parts & Fittings Auto (outside O&M)
LMD-Parts & Fittings Heavy (outside O&M)
Dupuis Facility Supplie
Equip, Parts & Supplies - All Regions
Fencing Parts - Kiss/Okee
Fencing /Gates-Grassy Island (Grant 87)
NRCS NineGem WRP-Fencing Material
Equipment Repair Parts - SOR
Parts, Supplies & Expense - Other Equipm
Land Stewardship VMF
LMD-Tires & Tubes Auto (outside O&M)
LMD-Tires & Tubes Heavy (outside O&M)
Vehicle Repairs-A Prg Vehicles
Electrical PM - SOR
Equipment Rental - DuPuis
Equipment Rental-CREW [AB06]
Equipment Rental-Okeechobee/Kissimmee
Equipment Rental-Upper Lakes
East Coast Buffer Strip - Debris Removal
Electrical Services - All Regions
1,000
5,000
6,000
5,000
39,998
25,000
5,500
11,780
57,500
4,100
3,200
750
1,500
3,000
188
12,750
15,000
5,000
5,000
2,049
38,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
3.00
8.00
6.00
1.00
4.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$20,207
$99,278
$70,050
$188
$37,750
$2,049
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
213000
202000
202000
202000
202000
202000
202000
202000
202000
202000
211000
202000
202000
202000
202000
5110171100
5211174000
5211174000
5415182100
5415182100
5415182100
5415182100
5415182100
5110171100
5111172000
5210173100
5211174000
5211174000
5311176000
5110171100
5415182100
5415182100
5415182100
5415182100
5312177000
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
87
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 14 of 461
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
543701
543800
589500
Oper Expense - Electrical Service
Oper Expense - Freight
Capital Outlay - Vehicles
16947
19204
19216
19217
Freight - SOR
TRUCK, 1T, FLATBED, 4WD V1566
TRUCK, COMPACT, SUV, 4WD V2247
TRUCK, FULL-SIZE, SUV, 4WD V2312
900
47,610
33,460
44,380
Total
Total
Total
-
-
-
Amount
1.00
1.00
3.00
Total EQUIPMENT & INFRASTRUCTURE MAINTENANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,395,841
Item NameQty
$38,000
$900
$125,450
1.00
1.00
1.00
1.00
202000
402000
402000
402000
5110171100
5005170400
5005170400
5005170400
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 15 of 461
MECHANICAL VEGETATION CONTROLAA12
510100
520900
521010
521110
521120
521130
521140
521150
521160
530200
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Land Management
19787
18209
17010
16910
17011
16915
16909
18483
18907
18906
Veg Mgt - Lake Marion/Reedy Creek [AB41]
Veg Mgt- Dupuis
Veg Mgt- Kissimmee/Okeechobee
Veg Mgt- London Creek [AB21]
Veg Mgt- Upper Lakes
Veg Mgt-Bellalago [AB01]
Veg Mgt-Shingle Creek [AB41]
Veg Mgt-Southern Glades [AB54]
Vegetation Mgmt- Grassy Island(Grant 87)
Vegetation Mgmt-C-43 (Grant 87)
65,000
60,000
40,000
15,000
40,000
5,000
10,000
38,000
25,000
25,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.01
2.05
2.05
2.05
2.05
2.05
2.05
2.05
2.05
10.00
Total MECHANICAL VEGETATION CONTROL
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$464,476
Item NameQty
$103,569
$8,086
$7,988
$18,482
$2,020
$213
$31
$430
$657
$323,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
211000
202000
202000
211000
202000
211000
211000
211000
213000
213000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
87
87
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 16 of 461
INTERIM LANDS - INSPECTIONSAC01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530921
543301
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 Ser-Non Capital Appraisal Fees
Oper Expense - Permits & Fees
17150
17068
Appraisal Services - Surplus Lands
CSX Transportation DOT628048R
100,000
942
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.74
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
1.00
1.00
Total INTERIM LANDS - INSPECTIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$368,962
Item NameQty
$206,131
$16,092
$15,903
$25,244
$2,762
$290
$45
$586
$967
$100,000
$942
1.00
1.00
202000
204000
3510144000
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
Fund Prg Grant
NR
NR
Page: 17 of 461
TAXESAC06
510100
520900
521010
521110
521120
521130
521140
521150
521160
543640
543645
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Property Taxes Paid for District Property
Oper Expense - Payment In Lieu of Proprerty Taxes
18889
18489
18494
20323
20483
20481
20482
20479
20480
Tax Assesments-CERP Martin Cty
Tax Assessments - East Coast CERP
Tax Assessments - Other
Tax Assessments-PILT & Martin Cty
PILT-Glades
PILT-Hendry Cty
PILT-Hendry Cty
PILT-Highland
PILT-Okeechobee
372,292
130,125
164,020
19,432
42,531
6,787
57,803
2,767
11,297
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.59
.60
.60
.60
.60
.60
.60
.60
.60
4.00
5.00
Total TAXES
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$858,638
Item NameQty
$39,121
$3,053
$3,017
$5,408
$591
$63
$9
$126
$196
$685,869
$121,185
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
222000
101000
204000
222000
222000
222000
222000
204000
204000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
Fund FundCenter
LAND STEWARDSHIP
95
NR
NR
95
95
95
95
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 18 of 461
LAND STEWARDSHIP PROGRAM SUPPORTAZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
530900
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
Oper Expense - Inventory Other Fuels
14988
13814
17443
12183
15233
12184
14618
Survey Services
Maintenance & Repair (Survey)
Lake Belt Mitigation Admin Serv
Aircraft Fuel
Engine Maintenance Manuals
Sectional Navigational Charts
XM Satelitte Renewal
51,000
2,000
10,000
99,300
480
230
950
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
10.49
10.68
10.70
14.70
10.70
10.70
10.70
10.70
10.70
1.00
1.00
1.00
.25
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$707,382
$55,134
$54,533
$190,742
$10,749
$1,100
$162
$2,239
$3,508
$51,000
$2,000
$10,000
$99,300
1.00
1.00
1.00
.25
.60
.50
.50
202000
202000
219000
101000
101000
101000
101000
5513142700
5513142700
5415182100
2110108500
2110108500
2110108500
2110108500
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 19 of 461
LAND STEWARDSHIP PROGRAM SUPPORTAZ00
541100
541400
541500
541502
541510
541900
542000
542100
542400
543301
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Permits & Fees
220
13209
16439
18746
12185
15705
16316
19823
15902
15733
15682
14620
15579
Uniforms
Tools & Equipment
Parts, Supplies & Expense - Office
Parts, Supplies & Expense - Office
Parts & Supplies - P Card
Office Supplies - all regions
Pilot Physicals
Long Term Management (CAFR)
Training & Conferences
Business Travel - Land Resources Support
Business Travel - Survey & Mapping
Bell Helicopter Recurrent Trng
Permits and Fees
500
349
3,000
300
10,780
15,000
230
820,349
3,973
1,992
200
9,000
4,016
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.60
1.25
1.50
.20
1.00
1.50
1.00
1.25
.30
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,660
$849
$3,300
$10,780
$15,000
$820,579
$3,973
$2,192
$9,000
$4,016
.25
1.00
.50
1.00
.20
1.00
.50
1.00
1.00
1.00
.25
.30
1.00
101000
202000
202000
202000
101000
202000
101000
701000
202000
101000
202000
101000
202000
2110108500
5513142700
3510144000
5513142700
2110108500
5415182100
2114308300
9999999999
3510144000
3510144000
5513142700
2110108500
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 20 of 461
LAND STEWARDSHIP PROGRAM SUPPORTAZ00
590600
590700
591600
591700
Principal Retirement - 2002 Bonds
Principal Retirement - 2003 Bonds
Interest Expense - 2002 Bonds
Interest Expense - 2003 Bonds
14356
14357
14358
14359
Principal Retirement - 2002 Bonds
Principal Retirement - 2003 Bonds
Interest Expense - 2002 Bonds
Interest Expense - 2003 Bonds
2,300,000
3,820,000
238,763
529,835
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total LAND STEWARDSHIP PROGRAM SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$8,947,796
Item NameQty
$2,300,000
$3,820,000
$238,763
$529,835
1.00
1.00
1.00
1.00
204000
204000
204000
204000
9999999799
9999999799
9999999799
9999999799
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 21 of 461
COMMUNICATION AND CONTROL SYSTEMSCA01
510100
520900
521010
521110
521120
521130
521140
521150
521160
541500
580720
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts and Supplies
Capital Outlay - AUC Design/Engineering Contracts
16766
19987
Parts & Supplies Microwave
B-66 Tower
190,000
20,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.89
2.95
2.95
2.95
2.95
2.95
2.95
2.95
2.95
1.00
1.00
Total COMMUNICATION AND CONTROL SYSTEMS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$512,755
Item NameQty
$232,353
$18,140
$17,927
$29,299
$3,069
$303
$46
$618
$1,000
$190,000
$20,000
1.00
1.00
101000
402000
2214116000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
100358
Page: 22 of 461
PUMP STATION MODIFICATION/REPAIRCA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
580720
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Water Control Structures
19983
19185
19985
19184
G-123 Refurbishment
North Shore Trash Rakes
S-13 Repower & Automation
S-5A Service Bridge & Hardening
300,000
12,110,647
3,130,000
3,860,399
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
7.94
8.10
8.10
8.10
8.10
8.10
8.10
8.10
8.10
1.00
3.00
Total PUMP STATION MODIFICATION/REPAIR
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$20,235,739
Item NameQty
$647,701
$50,559
$49,964
$73,028
$7,989
$836
$130
$1,696
$2,790
$300,000
$19,101,046
1.00
1.00
1.00
1.00
402000
402000
402000
402000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
100033
100500
100594
100056
Page: 23 of 461
PROJ CULVERT REPL/MODIFICATIONCA03
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.34
.35
.35
.35
.35
.35
.35
.35
.35
Total PROJ CULVERT REPL/MODIFICATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$34,646
Item NameQty
$26,758
$2,089
$2,064
$3,155
$345
$36
$5
$73
$121
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 24 of 461
STRUCTURE/BRIDGE MODIFICATION/REPAIRCA04
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530600
541400
580720
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Oper Expense - Tools and Equipment
Capital Outlay - AUC Design/Engineering Contracts
20488
18343
19986
19188
19187
19196
20490
G-94 A-D Expense
GPS & Field Supplies
G-93 New Control Building
G-151 Structure Replacement
G-94 A-D Capital
Miller Weir #3
S-150 Structure Replacement & Automation
3,168,000
750
63,800
2,615,754
1,130,000
1,000,000
2,267,973
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.60
1.00
8.78
8.78
8.78
8.78
8.78
8.78
8.78
8.78
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$658,343
$3,530
$51,391
$50,785
$79,836
$8,702
$904
$144
$1,838
$3,036
$3,168,000
$750
$63,800
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
402000
402000
402000
403000
402000
5613222000
3316207100
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100791
NR
100713
100522
100791
100718
100521
Page: 25 of 461
STRUCTURE/BRIDGE MODIFICATION/REPAIRCA04
580800
590010
Capital Outlay - Water Control Structures
Reserves-Contingency
20366
18488
S-235 Automation
O&M Capital Contingency
298,800
10,000,000
Total
Total
-
-
Amount
5.00
1.00
Total STRUCTURE/BRIDGE MODIFICATION/REPAIR
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$21,403,586
Item NameQty
$7,312,527
$10,000,000
1.00
1.00
402000
202000
5613222000
9999999899
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
100717
NR
Page: 26 of 461
O&M FACILITY CONSTRUCTION/IMPROVEMENTSCA05
510100
520900
521010
521110
521120
521130
521140
521150
521160
580100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Capital Outlay - Buildings
19908
19984
BCB Field Station Relocation
Homestead B-230 Replacement
2,000,000
300,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.67
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.70
2.00
Total O&M FACILITY CONSTRUCTION/IMPROVEMENTS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,475,659
Item NameQty
$135,725
$10,595
$10,470
$16,003
$1,716
$176
$28
$357
$589
$2,300,000
1.00
1.00
401000
402000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
100450
100576
Page: 27 of 461
CANAL/LEVEE MAINT/CANAL CONVEYANCECA07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Capital Outlay - Water Control Structures
19988
20381
20367
18335
18845
19186
C-100A Bank Repairs & Dredging
C41A and C18 NRCS Repairs
C41A and C18 NRCS Repairs
Hillsboro Canal Bank Stabilization
L-40 & STA 1E Levee Certification
C-4 Gravity Wall
642,200
375,000
125,000
6,860,185
184,000
2,050,400
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
8.09
8.25
8.25
9.25
9.25
9.25
8.25
9.25
9.25
5.00
1.00
Total CANAL/LEVEE MAINT/CANAL CONVEYANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$11,087,613
Item NameQty
$651,337
$50,848
$50,247
$83,393
$9,122
$955
$133
$1,935
$2,858
$8,186,385
$2,050,400
1.00
1.00
1.00
1.00
1.00
1.00
202000
214000
202000
202000
202000
402000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100836
100875
100875
100510
100783
100016
Page: 28 of 461
STRUCTURE INSPECTIONSCA24
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
18679
18678
18333
18495
Roof Maintenance & Inspection Program
Structure Inspection Program (BCB)
Structure Inspection Program (C&SF)
Tower Inspections
138,000
200,000
600,000
120,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
10.93
11.15
11.15
11.15
11.15
11.15
11.15
11.15
11.15
4.00
Total STRUCTURE INSPECTIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,213,717
Item NameQty
$892,772
$69,693
$68,872
$105,586
$11,289
$1,149
$170
$2,335
$3,851
$1,058,000
1.00
1.00
1.00
1.00
202000
203000
202000
202000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
100845
100845
100845
100845
Page: 29 of 461
SURVEY SUPPORTCA34
510100
520900
521010
521110
521120
521130
521140
521150
521160
530202
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Surveying Services
14987 Survey Services - BCB Capital Program 30,001
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
6.66
6.69
6.80
6.80
6.80
6.80
6.80
6.80
6.80
1.00
Total SURVEY SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$571,071
Item NameQty
$401,685
$30,891
$30,987
$66,032
$6,984
$699
$104
$1,421
$2,267
$30,001
1.00 203000 5513142700
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 30 of 461
ENGINEERING SUPPORTCA35
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
23.81
24.30
24.30
24.30
24.30
24.30
24.30
24.30
24.30
Total ENGINEERING SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,370,475
Item NameQty
$1,817,035
$141,840
$140,174
$230,554
$24,833
$2,506
$373
$5,081
$8,079
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 31 of 461
CAPITAL WORKS PROJECTSCA70
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
541500
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Oper Expense - Parts and Supplies
Capital Outlay - Water Control Structures
19991
20562
19907
Corbett Levee
Moving Water South-Tamiami Trail Emerg
Henderson Creek Diversion
4,000,000
66,000
1,000,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.08
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.00
1.00
1.00
Total CAPITAL WORKS PROJECTS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$5,188,574
Item NameQty
$95,324
$7,443
$7,349
$10,593
$1,124
$113
$18
$230
$380
$4,000,000
$66,000
$1,000,000
1.00
1.00
1.00
204000
202000
403000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
100834
NR
100574
Page: 32 of 461
CONTAMINATION ASSESSMENTS & REMEDIATIONCD01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530610
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maint and Repairs Environmental
14806
19182
14903
14808
14967
19535
14059
14368
16314
14381
14370
15684
Fuel Monitor
ROV Maintenance Underwater Inspections
Fuel Tank System Maintenance
Hazardous Waste Inspection
8.5 SMA Mod - Monitoring Wells S-357
EPA Emission Testing - 14 Main Engines
Fuel System Polishing - 202
Fuel Tank Inspection - 202
Mechanical In Line Leak Detector Inspect
Opacity/Visible Emissions Test - 202
Storage Tank M&R - 202
BCB Travel
1,739
5,000
4,000
1,550
1,545
56,000
25,000
40,560
500
2,000
23,525
2,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.78
.80
.80
.80
.80
.80
.80
.80
.80
2.00
9.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$68,176
$5,322
$5,260
$7,212
$788
$83
$12
$168
$276
$6,739
$154,680
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
5211174000
5611187000
5111172000
5211174000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 33 of 461
CONTAMINATION ASSESSMENTS & REMEDIATIONCD01
542100
543301
589300
Oper Expense - District Travel
Oper Expense - Permits & Fees
Capital Outlay - Equipment
19581
19583
14382
19183
14371
17434
19444
14376
20003
20006
18312
14968
8.5 Square Mile Area StorageTank Air Fee
C-111 South Dade StorageTank Air Fee
County AIR PERMIT - 202
County Haz Mat Licenses
FL Fee Storage Tank - 202
General Air Permit-202
Lakeside Ranch N- Storage Tank & Air Fee
Title V Air Permit Fees - 202
Title V Air Permit Renewal
Title V Air Permit Renewal
Title V Air Permit Renewal - 202
Fuel Polish Units
1,500
1,500
6,480
5,250
2,475
900
1,500
1,250
1,507
493
15,000
15,000
Total
Total
Total
-
-
-
Amount
1.00
11.00
1.00
Total CONTAMINATION ASSESSMENTS & REMEDIATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$304,071
Item NameQty
$2,500
$37,855
$15,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
101000
202000
402000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 34 of 461
MOVEMENT OF WATERCE02
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530112
530608
530611
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Lock Tender
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
14986
16246
16923
16214
13781
Meteor Data Services (WxTap, Baron)
NOAAPORT Software Maintenance
Locktender Contract
Light Vehicle Repairs
OCC Display System Maintenance
5,000
4,240
805,033
2,000
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
45.39
6.00
51.32
51.32
46.32
46.32
46.32
46.32
46.32
46.32
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$2,979,282
$164,999
$237,675
$234,689
$454,747
$47,854
$4,771
$664
$9,684
$14,481
$9,240
$805,033
$2,000
$1,000
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
5411179000
5411179000
5110171100
5110171100
5411179000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 35 of 461
MOVEMENT OF WATERCE02
540030
541100
541400
541500
541502
541503
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
19859
14072
18278
14092
158
19977
20557
20558
20561
20555
20556
20559
20554
16232
16239
162
14160
14166
13295
14128
18723
14075
Fuel
Gasoline/Diesel Fuel
Fuel
Books & Reference Materials
Books & Reference Materials
Material Purchased - Sale of Scrap Metal
Moving Water South-C-4 (S25B)
Moving Water South-C-6 (S-26B)
Moving Water South-Southend (S331)
Moving Water South-C-11(S-13)
Moving Water South-C-14 (S-38)
Moving Water South-S-7, S-8
Moving Water South-WCA1/Hillsboro
Heavy, Light & Other Equip. Repairs
Paint, Epoxy
Office Supplies
Parts, Supplies & Expense - Office
Parts, Supplies & Expense - Printers
Office & Computer Supplies WPBFS,S5A,S6
Office Supplies
Field Station Office Supplies
Office Supplies
1,500
25,760
5,000
150
500
5,000
11,000
11,000
21,600
172,800
486,000
202,500
756,000
2,500
3,000
4,794
520
650
9,500
700
607
3,500
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.16
2.00
1.00
7.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$32,260
$650
$5,000
$1,660,900
$2,500
$3,000
1.00
.16
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
.25
1.00
.20
1.00
1.00
202000
202000
202000
202000
101000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
101000
5110171100
5111172000
5310175100
5111172000
5411179000
5110171100
5310175100
5310175100
5311176000
5312177000
5312177000
5312177000
5312177000
5110171100
5310175100
5110171100
5111172000
5111172000
5210173100
5211174000
5312177000
5410178000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 36 of 461
MOVEMENT OF WATERCE02
541510
542100
543600
543701
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Postage
Oper Expense - Electrical Service
15666
18726
15782
19865
42
126
13326
18468
15629
Structure Maintenance
Travel Expense
Travel - District Business
Postage
Postage
Postage
Electrical - Structures
Electrical - Ten Mile Creek
C&SF Structure
856
70
300
50
100
60
35,336
9,350
31,632
Total
Total
Total
Total
-
-
-
-
Amount
4.65
3.00
2.25
3.00
Total MOVEMENT OF WATER
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$6,768,454
Item NameQty
$20,271
$1,226
$210
$76,318
1.00
1.00
1.00
1.00
1.00
.25
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5211174000
5411179000
5110171100
5111172000
5211174000
5110171100
5110171100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 37 of 461
PUMPING OPERATIONSCE03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530608
530611
531100
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
14812
14929
15
14834
16290
14814
15715
13319
Oil Change Contract
PM Contract for Light Vehicle (P.S.)
Satellite Equip Maint/Weather Camera
Bottled Water
WPBFS/PS Shop Towels/Mats
PS-Bottled Water
Bottled Water - Pump Stations
Industrial Waste Disposal - P/S
699
1,000
2,665
1,000
2,600
1,044
1,500
536
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
25.53
7.00
33.05
33.05
26.35
26.35
26.35
26.05
26.35
26.35
1.20
1.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,253,887
$263,217
$118,014
$116,318
$240,252
$26,148
$2,711
$366
$5,506
$7,937
$1,699
$2,665
$6,144
.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
5211174000
5211174000
5411179000
5110171100
5210173100
5211174000
5312177000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 38 of 461
PUMPING OPERATIONSCE03
531103
540030
540040
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
14038
14877
19365
20235
14921
14152
14043
18280
14563
20012
20015
20014
20008
13236
13671
20011
13237
20010
20434
20435
13157
20237
13268
13140
14053
13670
13249
13668
13250
18305
13158
Waste Disposal Services(tire,debris etc)
Fuel - Pump Stations
Lakeside Ranch N- Fuel
Fuel
S-5A Fuel
S-6 Fuel
Fuel Pump Stations
Fuel
8.5 SMA Mod - PS-357 Fuel
8.5 SMA Mod - PS-357 Fuel
C-111 South Dade - PS-331 Fuel
C-111 South Dade - PS-331 Fuel
C-111 South Dade - PS-332B Fuel
C-111 South Dade - PS-332B Fuel
C-111 South Dade - PS-332C Fuel
C-111 South Dade - PS-332C Fuel
C-111 South Dade - PS-332D Fuel
C-111 South Dade - PS-332D Fuel
FUEL - Pumping Final Increment
Fuel - Pumping (Final Increment)
Fuel - Pumping Operations
Fuel - Pumping Operations
S-5A Oil
S-6 Oil
PS-Oil and Grease
8.5 SMA Mod - PS-357 Oil & Lube
C-111 South Dade - PS-332B Oil & Lube
C-111 South Dade - PS-332C Oil & Lube
C-111 South Dade - PS-332D Oil & Lube
Fuel Treatment for Diesel Machine
Oil/Lube/Solvents - Pump Operations
1,988
115,700
536
100,000
231,258
205,000
101,293
73,318
72,247
31,072
62,143
144,497
77,680
180,621
180,621
77,680
144,497
62,144
17,932
201,779
673,434
288,913
14,500
5,000
5,259
4,254
4,254
4,254
4,254
11,508
15,324
Total
Total
Total
-
-
-
Amount
1.70
21.00
8.53
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$2,524
$3,042,365
$68,607
.70
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.53
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
101000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5211174000
5110171100
5110171100
5210173100
5210173100
5210173100
5211174000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
5312177000
5210173100
5210173100
5211174000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 39 of 461
PUMPING OPERATIONSCE03
541100
541200
541250
541301
541400
541502
541505
541510
Oper Expense - Books/Subscriptions
Oper Expense - Heating Fuel
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
14250
13804
18224
13147
14296
13297
14285
13701
18925
15658
14068
14222
14091
14130
14129
13161
14299
WPBFS Reference Materials
LP
Gasoline/Diesel Fuel Card
Uniforms/Safety - P/S
PPE/Apparel-Stores
S-5A Tools
S-6 Tools
Pump Stations - Misc. Tools
Support Equipment - Fleet
Pumping Operations Equipment VMF
Pump Station-Fleet Maintenance
Pump Stations - Tires & Tubes
Pump Station Electrical Supplies
PS-Office Supplies
Printer Cartridges
Pump Station Office Supplies
WPBFS AOR Rental Equipment
2,564
2,125
3,892
2,065
19,502
1,224
1,224
900
6,426
16,785
8,764
1,711
3,345
845
545
926
7,000
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
4.00
4.00
1.00
2.33
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$2,564
$2,125
$3,892
$2,065
$22,850
$33,686
$3,345
$2,316
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.33
1.00
1.00
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5210173100
5310175100
5005170400
5110171100
5210173100
5210173100
5210173100
5312177000
5110171100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5312177000
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 40 of 461
PUMPING OPERATIONSCE03
541600
542100
543600
543650
543701
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Postage
Oper Expense - Space Rental
Oper Expense - Electrical Service
14298
20102
15725
13909
13189
13163
18196
13327
19374
14487
13150
134
13191
13190
13707
14565
14177
13241
13659
13242
14350
14351
14352
13328
WPBFS AOR Rental Equipment
C-111 South Dade-PS-331 Travel
Pump Stations - Core Team Per Diem Reimb
WPBFS Postage
Pump Station-Postage
Pump Stations - Postage
Fuel Site Management
Electrical - P/S
Lakeside Ranch N- Electric
G700 - Utilities
S-5A & S-6 - Electricity
Electrical Service For Admin Support Fac
Pump Station-Electric Service
Pump Station-Electrical Services
Electric Service
8.5 SMA Mod - PS-357 Electric
C-111 South Dade - PS-331 Electric
C-111 South Dade - PS-332B Electric
C-111 South Dade - PS-332C Electric
C-111 South Dade - PS-332D Electric
Electric Service - Structures
Electric Services - Pump Stations
S-9A Electrical Service
Water Service - P/S
13,000
50
100
150
60
200
44,400
141,717
41,777
30,000
58,087
3,010
33,832
3,832
62,029
17,998
25,509
17,998
17,998
17,998
44,081
66,372
92,957
742
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
2.00
3.00
1.00
15.12
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$20,000
$150
$410
$44,400
$675,195
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.12
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5210173100
5311176000
5312177000
5210173100
5211174000
5312177000
5005171000
5110171100
5110171100
5111172000
5210173100
5211174000
5211174000
5211174000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 41 of 461
PUMPING OPERATIONSCE03
543702
543800
Oper Expense - Water/Sewer Service
Oper Expense - Freight
13192
13165
13164
Pump Station-Water and Sewer Service
Pump Stations - Water & Sewer Service
Pump Stations - Freight Charges
1,275
300
2,000
Total
Total
-
-
Amount
3.00
1.00
Total PUMPING OPERATIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$5,975,675
Item NameQty
$2,317
$2,000
1.00
1.00
1.00
202000
202000
202000
5211174000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 42 of 461
AUTOMATIONCE04
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.98
1.00
1.00
1.75
1.75
1.75
1.00
1.75
1.75
Total AUTOMATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$105,390
Item NameQty
$75,291
$5,876
$5,809
$15,776
$1,724
$182
$15
$367
$350
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 43 of 461
CONSTRUCTIONCF01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
540040
541300
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Construction Materials
14859
18262
19852
164
18918
Heavy Equipment Repairs
Fuel
Oil/Hydraulic Fluid
Sheet Piling/H-Beams
Project Culvert PC Replacements
7,500
32,500
5,700
15,876
547,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.83
1.00
7.97
7.97
6.97
6.97
6.97
6.97
6.97
6.97
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$332,059
$9,800
$26,669
$26,321
$64,189
$6,955
$714
$103
$1,457
$2,146
$7,500
$32,500
$5,700
$562,876
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5110171100
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
100849
Page: 44 of 461
CONSTRUCTIONCF01
541301
541400
541500
541501
541502
542100
542400
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
Oper Expense - District Travel
Oper Expense - Professional Licenses
14483
18917
13885
13658
12858
15566
149
Uniforms/Safety - Construction
Tools - Construction
Support Equipment - Construction
Grass/Seed/Sod - Proj. Culverts
Support Equipment - Fleet
Culvert Replacements
Licenses - CDL
1,466
2,236
8,597
2,153
5,447
9,130
157
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
.15
Total CONSTRUCTION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,108,175
Item NameQty
$1,466
$2,236
$8,597
$2,153
$5,447
$9,130
$157
1.00
1.00
1.00
1.00
1.00
1.00
.15
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 45 of 461
STRUCTURE MAINT - PREVENTATIVECF02
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530104
530106
530404
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Diving Services
Cont Serv - Alligator Protection Services
Cont Serv - Mowing Field Stations/Pump Stations
14835
14896
14807
18279
19853
15588
14025
14994
18942
Contract Diving
Alligator Protection Srvs Coastal Struct
Gator Service
Trapping Services-Dive
Alligator Protect
Coastal Structures Lawn Maintenance
Lawn Services- Field Structures
Mowing - Structures
Small Machine Mowing - Structures
5,000
3,000
4,400
9,030
700
17,700
25,918
14,688
39,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
59.24
8.10
68.55
68.55
60.45
60.45
60.45
60.45
60.45
60.45
.25
4.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$2,916,466
$141,499
$238,491
$235,524
$554,423
$60,164
$6,227
$885
$12,640
$18,969
$5,000
$17,130
$97,806
.25
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5210173100
5211174000
5310175100
5311176000
5210173100
5211174000
5310175100
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 46 of 461
STRUCTURE MAINT - PREVENTATIVECF02
19505
19491
19486
19503
19483
19489
19528
19522
19527
19515
19520
19477
19451
19462
19445
19467
19437
19450
19472
19458
19430
19465
19440
19419
19413
19410
19417
19403
19412
19394
19396
19393
19399
19631
19618
19609
Kiss Rest-S-65DX1 - Chainlink/Barbwire
Kiss Rest-S-65DX1 - General/Build Maint
Kiss Rest-S-65DX1 - Generator Specialist
Kiss Rest-S-65DX1 - Signs
Kiss Rest-S-65DX1 - Vehicle Maintenance
Kiss Rest-S-65DX1 - Weed Traps/Barrier
Kiss Rest-S-65DX2 - Chainlink/Barbwire
Kiss Rest-S-65DX2 - General/Building Mai
Kiss Rest-S-65DX2 - Signs
Kiss Rest-S-65DX2 - Vehicle Maintenance
Kiss Rest-S-65DX2 - Weed Traps/Barrier
Kiss Rest-S-67A - Chainlink/Barbwire
Kiss Rest-S-67A - Chainlink/Barbwire
Kiss Rest-S-67A - General Specialist
Kiss Rest-S-67A - General/Building Maint
Kiss Rest-S-67A - General/Building Maint
Kiss Rest-S-67A - Generator Specialist
Kiss Rest-S-67A - Signs
Kiss Rest-S-67A - Signs
Kiss Rest-S-67A - Vehicle Maintenance
Kiss Rest-S-67A - Vehicle Maintenance
Kiss Rest-S-67A - Weed Traps/Barrier
Kiss Rest-S-67A - Weed Traps/Barrier
Kiss Rest-S-68A - Chainlink/Barbwire
Kiss Rest-S-68A - General/Building Maint
Kiss Rest-S-68A - Generator Specialist
Kiss Rest-S-68A - Signs
Kiss Rest-S-68A - Vehicle Maintenance
Kiss Rest-S-68A - Weed Traps/Barrier
Kiss Rest-S-84A - General/Building Maint
Kiss Rest-S-84A - Signs
Kiss Rest-S-84A - Weed Traps/Barrier
Kiss Rest-S-84A -Chainlink/Barbwire
Kissimmee Rest S83A Chainlink Barbwire
Kissimmee Rest S83A General/Bldg Mntc
Kissimmee Rest S83A Generator Specialist
75
535
46
140
190
350
75
535
140
190
350
75
75
46
535
535
46
140
140
190
190
350
350
75
535
46
140
190
350
535
140
350
75
75
535
46
Amount
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
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
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 47 of 461
STRUCTURE MAINT - PREVENTATIVECF02
530600
530606
530608
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
19627
19603
19643
19639
19612
17411
19978
14908
14801
14822
14998
34
14917
14027
18232
14599
13154
17416
14906
14028
14812
14930
15779
12865
13808
16244
15689
17420
14026
18277
18275
Kissimmee Rest S83A Signs
Kissimmee Rest S83A Vehicle Mntc
Kissimmee Rest S84A Generator Specialist
Kissimmee Rest S84A Vehicle Mntc
Kissimmee Rest Weeds Traps Barrier
Parts, Brakes Cleaner/Hazardous Waste
Pest Control-Structures
Annual Fire Extinguisher Insp. Structure
Chain Link Fence for Structure
Structure Maintenance-Cylinder Rental
Fence Repair - Vandalism @ Structures
Generator Inspections and Repairs
Electric Motor Repairs - Structures
Repair Services-Structures
I-75 - 2 West Gates Major Overhaul
Maint & Repair Svcs - District Works
Oil Changes - Light/Med Equip
Maint & Repair Med/Light Vehicles
Vehicle PM Outsource
Structure Maint Vehicle/Equip Maint Rep
Oil Change Contract
PM Contract for Light Vehicle(Structure)
Struct Maint Fleet Oil Samples
Outsource Repairs Fleet Equip - ongoing
PM's for Light, Medium, Heavy vehicles
Towing
Vehicle & Equipment - Maintenance
Maint & Repair small equip, chainsaws
Dive Gear Repair/Replacement
Outsource Repairs- Dive Equipment
Outsources Repairs-Equipment
140
190
46
190
350
600
480
650
5,141
1,015
5,000
2,080
2,500
4,569
8,500
10,000
16,570
3,000
4,453
14,804
699
1,000
200
2,594
3,569
1,240
5,000
2,500
2,500
2,000
2,820
Total
Total
Total
-
-
-
Amount
47.00
5.00
9.54
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$22,192
$27,649
$53,129
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
1.00
1.00
.34
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5111172000
5211174000
5211174000
5211174000
5312177000
5210173100
5211174000
5211174000
5313301000
5313301000
5110171100
5111172000
5111172000
5210173100
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5313301000
5111172000
5210173100
5310175100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 48 of 461
STRUCTURE MAINT - PREVENTATIVECF02
530611
531100
531102
531103
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
13253
18259
17422
18267
15610
14803
18239
14996
15716
18274
151
14060
13260
13311
19478
19509
19453
19421
19400
19599
19634
14072
19057
19061
19066
19864
19063
20243
Shop- Structure Maint. H/L Equip. Maint.
Signs
Shop Cleaners - Rags
Signs-Outsource
Signs
Parts Cleaning Service
Pest Extermination - Bee Control
Shop Towels
Signage Replacements
Fire Alarm Panel Repairs
Industrial Waste Disposal
Waste Disposal (Dumpster/S65)
Maint. Shop Waste Disposal
Fuel - LP Gas & Generators
Kiss Rest-S-65DX1 - Fuel
Kiss Rest-S-65DX2 - Fuel
Kiss Rest-S-67A - Fuel
Kiss Rest-S-67A - Fuel
Kiss Rest-S-68A -Fuel
Kissimmee Rest S83A Fuel
Kissimmee Rest S84A Fuel
Gasoline/Diesel Fuel
Fuel
Fuel
Fuel
Vehicle Fuel - Structure Maint
Fuel
Vehicle Fuel - Structure Maint
5,918
10,000
2,250
1,250
6,000
2,478
3,000
739
7,680
2,000
386
2,500
1,475
87,900
533
533
107
426
533
533
533
30,590
50,000
30,000
30,000
21,264
30,000
14,342
Total
Total
Total
Total
-
-
-
-
Amount
5.00
7.33
1.00
1.40
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$15,738
$33,397
$2,000
$4,361
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.33
1.00
1.00
.20
1.00
.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.19
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5110171100
5111172000
5111172000
5210173100
5211174000
5211174000
5310175100
5312177000
5310175100
5110171100
5111172000
5312177000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 49 of 461
STRUCTURE MAINT - PREVENTATIVECF02
540030
540040
540050
541100
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
19480
19512
19454
19422
19401
19601
19636
19896
13313
17425
13269
13271
14056
13805
19830
20074
13266
13261
18739
18737
18315
13773
135
20054
14018
14089
13144
14470
Kiss Rest-S-65DX1 - Oil & Lubes
Kiss Rest-S-65DX2 - Oil & Lubes
Kiss Rest-S-67A - Oil & Lubes
Kiss Rest-S-67A - Oil & Lubes
Kiss Rest-S-68A -Oil & Lubes
Kissimmee Rest S83A Oil & Lubes
Kissimmee Rest S84A Oil & Lubes
Oil/Hydraulic Fluid
Structure PM
Oil/Lubricants/Solvents
Coastal Structures Oil
Hydraulics (District-Wide)
Structures-Preventative Maintenance
Oil for Structures
Oil/Lube/Solvents
Oil / Lubricants & Solvents
Shop - Oil/Lubes for Equip Cycle PM's
Structure Maint. PM's (Oil/Lube/Solvent)
Oil/Lubricants/Solvents
Oil/Lubricants/Solvents
Parts/Supplies Inventory P/S
Parts & Supplies Inventory-PS
Tires & Tubes Inventory
Parts & Supplies Inventory - Tires
Repair Manuals/Code Books
Books & Reference Materials
Books & Reference Materials
Coastal Structures (Propane)
27
27
27
27
27
27
27
1,311
6,302
4,388
1,500
10,400
339
65
1,736
1,303
981
1,855
4,000
1,000
5,000
2,291
4,110
1,568
220
150
146
4,584
Total
Total
Total
Total
-
-
-
-
Amount
14.19
20.00
3.20
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$297,294
$35,369
$12,969
$516
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5310175100
5311176000
5312177000
5312177000
5313301000
5313301000
5110171100
5111172000
5310175100
5311176000
5110171100
5111172000
5310175100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 50 of 461
STRUCTURE MAINT - PREVENTATIVECF02
541200
541250
541300
541301
Oper Expense - Heating Fuel
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Construction Materials
Oper Expense - District Uniforms
14795
19872
15724
17405
19904
13320
13321
14187
14226
15616
14508
16293
14321
130
132
133
20078
19871
12182
14611
14612
15739
14479
18337
136
72
13339
18314
Propane for Structures
LP Gas Facility - Heating Fuel
Propane- LP Tanks@ Structures & Forklift
LP Gas Structure
Gasoline/Diesel Fuel Card
Bull Panels, Wire & Structure Handrails
Lumber - Dump Trucks/Equipment Trailers
Lumber & Wood Products
Metal Products
Coastal Structure Maintenance Lumber
Coastal Structure Maintenance Metal
Coastal Structures Fencing
Structure Concrete Repair
Fencing Materials
Lumber & Wood Products
Metal Products
Lumber & Wood Products
Metal Products
Structure Maint - Metal for PM's (38)
Fencing Materials
Lumber & Wood Products
Metal Products
Uniforms/Safety - Structure
Uniforms/Safety Shoes/Protect Equip
Uniforms/Safety Shoes/Protect. Equip
Uniforms/Safety Shoes/Protective Equip.
Struct. Maint- PPE / Apparel
Tools- Struct Maintenance
5,333
1,000
1,500
3,000
23,938
24,141
288
832
2,558
2,080
5,500
2,163
3,000
832
1,135
1,566
450
5,670
2,903
1,122
1,122
1,000
5,662
1,726
2,995
2,106
3,150
2,236
Total
Total
Total
Total
-
-
-
-
Amount
5.00
1.00
14.01
3.62
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$15,417
$23,938
$56,362
$15,639
1.00
1.00
1.00
1.00
1.00
1.00
.11
1.00
1.00
1.00
1.00
1.00
1.00
.40
.35
.15
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.32
.30
1.00
1.00
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
203000
202000
202000
202000
202000
202000
202000
5211174000
5311176000
5312177000
5313301000
5005170400
5110171100
5110171100
5111172000
5111172000
5210173100
5210173100
5210173100
5210173100
5310175100
5310175100
5310175100
5311176000
5311176000
5312177000
5313301000
5313301000
5313301000
5110171100
5111172000
5310175100
5311176000
5312177000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 51 of 461
STRUCTURE MAINT - PREVENTATIVECF02
541400
541500
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
14234
13296
14191
14200
14197
14205
14529
14209
12215
13332
14613
19500
19524
19470
19446
19415
19395
19623
14911
14133
19870
19882
14123
14124
14126
14127
14085
14990
19847
19838
16309
20108
16322
15331
Small Tools, Equipment & Gauges
Structure Maintenance Tools
Shop-Equip Cycle PM's/Repairs
Struct Maint- Preventative Maint Tools
Struct Maint-Nylon Slings (repl)
Struct Maint-Small Hand Tools (repl)
Structure Maint - Lock Replacement
Structure Maint Welding
Small Tools, Equipment & Gauges
Struct Maint PM's Tools - sawzall,drills
Small Tools, Equip & Gauges
Kiss Rest-S-65DX1 - Scada/Telemetry
Kiss Rest-S-65DX2 - Scada/Telemetry
Kiss Rest-S-67A - Scada/Telemetry
Kiss Rest-S-67A - Scada/Telemetry
Kiss Rest-S-68A - Scada/Telemetry
Kiss Rest-S-84A - Scada/Telemetry
Kissimmee Rest 83A Scada/Telemetry
Support Equipment - Structure
Parts, Supplies & Expense - Other Equipm
S-155 Cylinder Refurbishment
Trades Support Oil Absorbant Materials
Safety Boat Barriers
Structure Maint-Misc Fittings
Structures, Clear Stem Cover Replacement
Structures, Stem Flex Boots
Structures-Misc Materials
Hyacinth Barriers
Parts & Supplies - Dive Equipment
Parts, Supplies, & Exp. - Support Equip
Boat Barriers
Parts,Supplies & Expense-Other Equip
Parts & Supplies - Buoys/Cables - Faka U
Parts & Supplies - Structures
2,700
2,020
300
1,545
525
2,120
204
750
3,749
3,850
5,900
475
475
475
475
475
475
475
32,445
9,448
10,000
500
3,378
6,187
2,000
1,500
2,703
12,000
3,000
6,000
2,000
5,756
3,000
5,000
Total
Total
-
-
Amount
10.48
23.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$25,899
$108,242
1.00
1.00
.25
1.00
1.00
1.00
1.00
1.00
.23
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
5111172000
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5310175100
5312177000
5313301000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5311176000
5313301000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 52 of 461
STRUCTURE MAINT - PREVENTATIVECF02
541502
541503
541505
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
13783
18923
17433
13724
13721
14225
14069
19833
20086
13337
13308
18287
13661
14103
19854
20049
13776
14607
13888
18268
14262
14195
14098
127
61
101
14609
14160
14166
14128
14129
Heavy, Light & Other Equip. Repairs
Support Equipment - Fleet
Parts, Supplies & Expense - Fleet
Hydraulic Equipment VMF
Structure Maintenance Equipment VMF
Structure Maint - Tires & Tubes
Structure Maint-Fleet Maintenance
Fleet Parts
Parts, Supplies & Expense - Fleet
Shop - Equip Cycle PM's/Repairs
Shop - Struct. Maint- P/S/EX Equip Maint
Shop-Light Equipment Tires
Building/Grounds Maint - Struc/Telemetry
Parts, Supplies & Expense - Buildings &
Buildings & Grounds Supplies
Parts & Supplies - Building & Grounds
Structure Maint - Exterior Painting
Parts, Supplies & Expense - Bldgs & Grd
Electrical PM - Structures
Parts, Supplies & Exp Electrical
WPBFS AOR Electrical Parts and Fittings
Struct Maint- Electrical PM's
Structure Maint Electrical Supplies
Electrical Supplies
Parts, Supplies & Expense - Electrical
Structure Maint. Electrical PM's
Parts & Supplies - Electrical/Electronic
Parts, Supplies & Expense - Office
Parts, Supplies & Expense - Printers
Office Supplies
Printer Cartridges
30,202
4,085
10,063
5,516
16,000
3,424
20,157
17,570
4,628
300
6,413
1,368
5,700
4,386
3,560
6,628
1,500
4,000
27,630
9,000
9,000
550
5,797
5,000
5,366
8,291
23,100
520
650
700
545
Total
Total
Total
-
-
-
Amount
12.00
6.00
9.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$119,726
$25,774
$93,734
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
.25
.20
.33
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5211174000
5310175100
5311176000
5312177000
5312177000
5312177000
5110171100
5111172000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5211174000
5310175100
5311176000
5312177000
5313301000
5111172000
5111172000
5211174000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 53 of 461
STRUCTURE MAINT - PREVENTATIVECF02
541510
541512
541600
541900
542100
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - District Travel
15001
18724
14541
14542
14488
14181
18284
18304
18295
18292
18299
18290
16361
19507
203
13772
138
73
13702
19825
13347
16762
18727
15710
20099
15728
Digital Camera Replacement
Field Station Office Supplies
Coastal Structures Boat Barrier Maint.
Coastal Structures Maintenance
Coastal Structures Parts & Supplies
Hydraulic Repairs/ Structures Dist-wide
Struct Maint Misc Supplies
Struct Maint PM Supplies
Struct Maint-Ancillary Rep/Maint
Struct Maint-Equipment Support
Struct Maint-PM Parts & Fittings
Struct Maint-Welding Supplies
I-75 - 2 West Gate Overhaul P&S
Kiss Rest-S-65DX1 - Rental Equipment
Unilift/Scaffolding/Crane
Rent/Lease - Equipment
Rental
Rent/Lease - Equipment
Struct. Maint - PM Misc. Rentals
Waste Disposal
Travel - District Business (Non-Training
WPBFS AOR Travel
Travel Expense
Travel
Travel-District Business (Non-Training)
Struct. Maint - Per Diem Reimbursements
300
582
3,000
15,000
6,500
15,000
1,331
8,000
4,160
2,506
4,762
2,215
8,500
275
6,416
4,517
1,400
1,338
2,001
9,425
229
600
105
1,000
50
100
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.98
11.00
4.45
1.00
5.50
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$3,297
$70,974
$15,947
$9,425
$2,084
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.35
.10
1.00
1.00
1.00
1.00
1.00
.50
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5310175100
5312177000
5210173100
5210173100
5210173100
5210173100
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5313301000
5110171100
5110171100
5111172000
5310175100
5311176000
5312177000
5310175100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 54 of 461
STRUCTURE MAINT - PREVENTATIVECF02
542400
543600
543701
543800
589300
Oper Expense - Professional Licenses
Oper Expense - Postage
Oper Expense - Electrical Service
Oper Expense - Freight
Capital Outlay - Equipment
149
13877
12181
14245
195
14576
89
15020
126
19484
19517
19461
19431
19406
19606
19641
18928
43
131
119
20105
95
14617
20120
20114
20115
Licenses - CDL
CDL Licenses
CDL
CDL License
CDL Licenses
CDL License Reimbursement - Struct. Main
Structure Maint - Electricians Licensing
Professional Licenses - CDL
Postage
Kiss Rest-S-65DX1 - Electrical Service
Kiss Rest-S-65DX2 - Electrical Service
Kiss Rest-S-67A - Electrical Service
Kiss Rest-S-67A - Electrical Service
Kiss Rest-S-68A - Electrical Service
Kissimmee Rest S83A Electrical Svc
Kissimmee Rest S84A Electrical Svc
Freight - General
Freight
Freight
Freight
Freight
Shop- Structure Maint. - Freight Charges
Freight
Miscellaneous Equipment
Miscellaneous Equipment
Welder / Generator
423
234
418
348
400
150
470
161
60
825
825
165
660
825
825
825
3,203
924
2,295
2,450
364
520
1,500
5,000
7,000
5,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
5.56
.25
7.00
5.19
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$2,604
$60
$4,950
$11,256
$17,000
.40
1.00
1.00
.40
.40
1.00
1.00
.36
.25
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.33
.36
1.00
1.00
1.00
.50
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
402000
402000
402000
5110171100
5111172000
5210173100
5211174000
5310175100
5312177000
5312177000
5313301000
5211174000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
5313301000
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 55 of 461
STRUCTURE MAINT - PREVENTATIVECF02
589500 Capital Outlay - Vehicles
19207
19209
19210
19215
TRUCK, 1T, UTILITY BODY, 4WD V1806
TRUCK, 3/4T, PICKUP, 4WD V2326
TRUCK, 3/4T, PICKUP, 4WD V2371
TRUCK, 3/4T, UTILITY BODY, 4WD V2424
48,400
32,200
32,200
48,400
Total -
Amount
4.00
Total STRUCTURE MAINT - PREVENTATIVE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$5,593,366
Item NameQty
$161,200
1.00
1.00
1.00
1.00
402000
402000
402000
402000
5005170400
5005170400
5005170400
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 56 of 461
STRUCTURE MAINT- OVERHAUL/REFURBISHMENTCF03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530104
530106
530600
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Diving Services
Cont Serv - Alligator Protection Services
Cont Serv - Maintenance and Repairs
14835
18276
15719
13654
13238
15589
15720
Contract Diving
Trapping Services-Dive
Gate Overhauls - Gator Control Services
Machine Shop Work
MSF Comp. Svc Contract
Contracted Gate/Pump Station Overhaul Sv
Electrical Motor Rewinds & Repairs
15,000
1,970
5,600
2,500
5,000
37,500
5,200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
19.82
3.00
23.22
23.22
20.22
20.22
20.22
20.22
20.22
20.22
.75
2.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$963,575
$23,362
$77,004
$76,021
$182,298
$19,941
$2,085
$292
$4,236
$6,352
$15,000
$7,570
$7,500
.75
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
5110171100
5310175100
5312177000
5110171100
5210173100
5210173100
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 57 of 461
STRUCTURE MAINT- OVERHAUL/REFURBISHMENTCF03
530606
531103
540030
540040
541200
541300
541400
Cont Serv - Maint & Repairs - District Works
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Heating Fuel
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
14134
16063
14478
13262
20023
13153
14278
14119
13146
13886
18269
14186
16342
18240
18241
19890
19877
19879
19884
19887
Hazardous Disposal/Maint Supp Facility
Fuel
Oils/Solvents for Machines/Compressors
Structure Overhauls (Oil/Lubes/Solvents)
LP Gas Facility - Structures
Cable/Structure/Facility Repairs
MSF/Machine Shop Metal Products
Seals, Paint, Hardware Contract Overhaul
Machine Shop/MSF Tools
Support Equipment - Structure
SCFS Hydaulic Cylinder Replacement
MSF Paint/Blast Filters
Gate/Gearbox Overhaul
Gate/Gearbox Overhaul S-29 #3
Gate/Gearbox Overhaul S-29 #4
S-20 Power Unit Replacement
S21 Gate #1 Gate and Gearbox Overhaul
S21 Gate #2 Gate and Gearbox Overhaul
S21 Gate #3 Gate and Gearbox Overhaul
S21A Power Unit Replacement
2,163
8,462
3,100
517
5,000
12,064
39,343
17,000
4,495
39,954
33,000
9,540
2,736
12,000
12,000
2,500
9,068
9,068
9,068
2,500
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
2.00
1.00
1.00
2.00
1.00
3.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$42,700
$2,163
$8,462
$3,617
$5,000
$68,407
$4,495
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5210173100
5210173100
5210173100
5312177000
5311176000
5110171100
5210173100
5210173100
5210173100
5110171100
5111172000
5210173100
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 58 of 461
STRUCTURE MAINT- OVERHAUL/REFURBISHMENTCF03
541500
541502
541505
541512
541600
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
14909
13323
14184
14979
19982
18309
18926
Gate Overhaul
Struct. Maint. Misc. Electrical Supplies
Gearbox Overhauls
Seals Paint Hardware MSF Overhauls
Structure Stem Boots Covers WPBFS AOR
G-54 Gate Overhauls (1,2 & 3)
Unilift/Scaffolding/Crane
27,368
2,912
14,874
18,400
12,000
38,032
13,259
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
11.00
1.00
1.00
4.00
1.00
Total STRUCTURE MAINT- OVERHAUL/REFURBISHMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,788,359
Item NameQty
$141,434
$27,368
$2,912
$83,306
$13,259
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
5110171100
5312177000
5210173100
5210173100
5210173100
5312177000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 59 of 461
PUMP STATION MAINTENANCECF05
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530106
530404
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Alligator Protection Services
Cont Serv - Mowing Field Stations/Pump Stations
18271
22
14024
18949
18941
14035
14032
14030
18270
18318
Trapping Services-Dive
Lawn Maintenance S5A & S6
Lawn Service Pump Stations S-2, S-3, S-4
8.5 SMA Mod - PS-357 Mowing
Small Machine Mowing - PS
S-5A R/O Semi Annual Maint. Inspections
S-6 R/O Semi Annual Maint Inspect/Serv
Vibration Analysis
Vibration Analysis
PS Maint Overhead Gantry Crane Insp
900
10,000
22,600
24,955
23,700
1,000
1,000
5,000
900
150
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
48.27
3.00
52.25
52.25
49.35
49.35
49.35
49.25
49.35
49.35
1.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$2,481,232
$86,001
$200,273
$197,613
$445,589
$48,716
$5,079
$738
$10,333
$15,997
$900
$81,255
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5310175100
5210173100
5211174000
5311176000
5312177000
5210173100
5210173100
5210173100
5310175100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 60 of 461
PUMP STATION MAINTENANCECF05
530405
530600
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
19407
19416
19414
19424
19426
14440
14041
14875
14437
14922
14924
14926
14933
15006
18261
13690
15594
14448
14895
14040
14449
14894
14029
14816
14015
13663
13664
20047
33
20046
14887
Lakeside Ranch N- Annual Storage Tank Fe
Lakeside Ranch N- Chainlink/Barbwire
Lakeside Ranch N- Miscellaneos PS Maint
Lakeside Ranch N- Rental Equipment
Lakeside Ranch N- Vibration Analysis
Machine Shop Srv- Trades Support
Machine Shop/Repairs/Serv-Hydraulics
Shop Tool Repair
Annual Fire Extinguisher Insp. P.S.
General Electrical Contractual Services
Machine Shop Work
Overhead Crane Repairs - Pump Station
Pump Stations Electric Motor Repairs
Pump Station - Fence Repairs (Vandalism)
Pump & Engine Repairs P/S
Electric Motors Repairs
Pump Overhauls
S-5A Fuel Tank Maintenance
S-5A Fuel Tank Manager Repairs
S-5A Overhead Crane Repairs
S-6 Fuel Tank Maintenance
S-6 Fuel Tank Manager Repairs
S-6 Overhead Crane Repairs
Pump Station Fuel Tank Manager Repairs
Pump Stations Repair Services
Outsource Repairs - Pump Stations
8.5 SMA Mod - PS-357 M&R District Works
8.5 SMA Mod - PS-357 Oil Changes
C-111 South Dade - PS-331 M&R Dist Works
C-111 South Dade - PS-331 Oil Changes
C-111 South Dade - PS-332B Oil Changes
50
2,068
2,387
1,500
225
5,408
4,680
600
280
1,700
2,250
1,700
2,500
1,500
19,735
15,000
3,000
1,500
2,500
1,200
1,500
2,500
1,200
4,225
7,339
5,000
2,506
2,800
5,000
6,000
6,000
Total
Total
-
-
Amount
5.00
14.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$8,050
$26,848
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5110171100
5110171100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5312177000
5110171100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 61 of 461
PUMP STATION MAINTENANCECF05
530606
530608
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
20045
20044
13662
13247
13248
18238
14572
15721
18302
18940
19889
18306
18938
14571
18939
19372
18252
15775
15778
13876
14459
14467
14468
14469
20063
20064
20060
20062
C-111 South Dade - PS-332C Oil Changes
C-111 South Dade - PS-332D Oil Changes
C-111 South Dade-PS-332B M&R Dist Works
C-111 South Dade-PS-332B M&R Dist Works
C-111 South Dade-PS-332D M&R Dist Works
Electronics Refurbs
P/S - Misc Auxiliary Equip Repairs
Pump Station Electrical - Contractual
Pump Station Trash Machine Maint/Rep
S-13 Overhead Crane Repairs
S-7 Equip/Engine Repairs & Svcs
S-7 Injection Pump Overhaul
S-7 Overhead Crane Repairs
S-8 Overhead Crane Repairs
S-9 Overhead Crane Repairs
Lakeside Ranch N - Equip Repair
Light Vehicle Repairs/Oil Chgs
PS Oil Samples
Pump Station Fleet Oil Samples
Support Equip Rep - P/S
WPBFS & PS A/C Maint.Plan
S-2 Quarterly A/C Maintenance
S-3 Quarterly A/C Maintenance
S-4 Quarterly A/C Maintenance
8.5 SMA Mod - PS-357 M&R Other Equip
C-111 South Dade-PS-331 M&R Other Equip
C-111 South Dade-PS-332B M&R Other Equip
C-111 South Dade-PS-332C M&R Other Equip
6,000
5,000
5,506
2,856
2,856
2,200
17,500
8,000
10,000
1,500
12,900
15,000
1,500
1,500
1,500
27,220
2,000
800
200
5,094
4,000
200
200
200
1,000
1,400
1,400
1,400
Total
Total
-
-
Amount
32.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$180,823
$30,220
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5110171100
5110171100
5211174000
5211174000
5110171100
5210173100
5211174000
5211174000
5211174000
5311176000
5311176000
5311176000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 62 of 461
PUMP STATION MAINTENANCECF05
530611
531100
531102
531103
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
20061
13
13899
14004
14007
14815
20071
14886
20070
20067
20069
20068
18249
14131
14132
14037
13667
48
13245
13665
13246
13260
13901
13152
C-111 South Dade-PS-332D M&R Other Equip
Shop - Pump Station H/L Equipment Maint.
Shop - SE PS Maint. Crew Equip. Maint.
M&R Bldg/Grd -PS
PS-Pest Control Spraying Services
PS-Shop Materials-Rags
8.5 SMA Mod - PS-357 Shop Rags
C-111 South Dade - PS-331 Bottled Water
C-111 South Dade - PS-331 Shop Rags
C-111 South Dade - PS-332B Shop Rags
C-111 South Dade - PS-332C Shop Rags
C-111 South Dade - PS-332D Shop Rags
Fire Alarm Monitoring/Inspection-PS
S-5A Hazardous Disposal/Maint Support
S-6 Hazardous Disposal/Maint Support
PS- Waste Disposal Service(tires,debris)
8.5 SMA Mod - PS-357 Waste Disposal
C-111 South Dade - PS-331 Waste Disposal
C-111 South Dade-PS-332B Waste Disposal
C-111 South Dade-PS-332C Waste Disposal
C-111 South Dade-PS-332D Waste Disposal
Maint. Shop Waste Disposal
Pump Sta - Waste Water & Fuel Disposal
Pump Stations - Waste Disposal Contract
2,034
3,040
3,080
2,867
2,123
2,155
431
915
500
500
500
500
1,000
1,000
1,000
5,299
289
1,800
289
289
289
1,475
562
6,378
Total
Total
Total
Total
-
-
-
-
Amount
12.00
9.00
1.00
10.20
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$23,048
$10,491
$1,000
$18,670
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5311176000
5312177000
5312177000
5110171100
5211174000
5211174000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5110171100
5210173100
5210173100
5211174000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 63 of 461
PUMP STATION MAINTENANCECF05
540030
540040
540050
541100
541300
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Construction Materials
18260
14514
19049
19062
18301
20240
13149
14208
14212
14218
14221
14054
13669
20076
13158
13263
18316
20055
18291
14252
13906
13215
14328
14944
14148
14525
Fuel
G700
Fuel
Fuel
Fuel-SE Pump Station Maint Crew
Vehicle Fuel - SE PS Maint Crew
Oil/Hydraulic Fluid - P/S
S-5A Biobor
S-5A Lube Oil Analysis
S-6 Biobor
S-6 Lube Oil Analysis
Pump Stations Preventative Maintenance
Oil - Pump Station
C-111 South Dade - PS-331 Oil & Lube
Oil/Lube/Solvents - Pump Operations
Shop - Oil/Lubes for Equip Cycle PM's
Parts/Supplies Inventory -Structures
C-111 South Dade-PS-331 P&S Invent-Tires
Pump Station Inventory Parts, PPE, Spl
NEC Code Manuals
SE Pump Stat Maint Crew Manuals
Metal - Pump Station Repairs
S-5A Metal Products Trades Support
S-6 Metal Products Trades Support
PS-General Maint of Existing Fences
PS-Material for Fabrication
16,920
3,636
20,000
20,000
15,000
12,552
10,000
3,149
2,420
3,523
1,210
598
7,097
3,303
13,590
1,611
5,000
568
2,340
500
300
2,717
2,000
2,000
544
4,639
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
6.00
9.47
3.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$88,108
$46,501
$7,908
$800
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.47
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5312177000
5312177000
5110171100
5210173100
5210173100
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5312177000
5110171100
5311176000
5312177000
5210173100
5312177000
5110171100
5210173100
5210173100
5211174000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 64 of 461
PUMP STATION MAINTENANCECF05
541300
541301
541400
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
20080
66
20077
13809
13676
13920
13162
18920
14512
13365
14531
14175
14176
14178
14179
14528
14191
18320
18321
20084
13700
19367
13884
14857
14981
14982
14157
C-111 South Dade - PS-331 Lumber & Wood
C-111 South Dade - PS-331 Metal Products
C-111 South Dade-PS-331 Fencing Material
P/S - Misc. Repairs
Pump Stations - Plywood for Engine Maint
SE PS Maint Crew - Misc. Welding Proj.
Pump Station- PPE / Apparel
Tools - Pump Stations
Electrical Tools,Equipment,Gauges
Trades Support Tools
P/S Equipment/Gauges
Pump Station Misc Tools
Pump Station Nylon Slings (Repl)
Pump Station Small Hand Tools (Repl)
Pump Station Socket Sets (repl)
Pump Stations - Lock Replacement
Shop-Equip Cycle PM's/Repairs
8.5 SMA Mod - PS-357 Pump Station Maint
C-111 South Dade - PS-332C PS Maint
C-111 South Dade-PS-331 Small Tools & Eq
Pump Station Small Tools
Lakeside Ranch N- Parts/Supplies
Support Equipment - P/S
Parts-Supplies & Expense-G700
Fuel Analysis Test Kits
M&W Pumps Parts & Fittings
S-5A 1000 hr PM's Chaincase (1 of 3)
900
806
250
4,274
300
3,916
2,250
2,236
4,732
3,788
1,138
1,545
1,000
2,120
535
204
300
2,500
2,500
2,571
3,350
27,295
24,120
2,000
600
5,000
850
Total
Total
Total
-
-
-
Amount
11.00
1.00
13.25
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$22,346
$2,250
$28,519
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.25
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
5312177000
5110171100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5311176000
5311176000
5311176000
5312177000
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 65 of 461
PUMP STATION MAINTENANCECF05
14158
14159
18329
18330
14149
14146
14145
15671
14143
14140
14137
14556
14135
18202
18331
18332
16306
14183
14174
14180
14983
14163
14558
14161
13723
14111
14083
14117
16240
15678
20107
18323
18322
13239
16224
20111
S-5A 1000 hr PM's Chaincase (2 of 3)
S-5A 1000 hr PM's Chaincase (3 of 3)
S-5A 2000 hr Eng (10 cylindeer 1 of 2)
S-5A 2000 hr Eng (10 cylinder 2 of 2)
S-5A 8 Air Filters for 6 Engines
S-5A Annual PM's Emergency Generators
S-5A Annual PM's Main Air Compressors
S-5A Drum of Blue Soap
S-5A Oil Absorbent Diapers/Rags
S-5A Parts & Fittings Trades Support
S-5A Replenish Bolt & Pipe Bins
S-5A Replenish Parts Cleaner Fluid
S-5A Spare Parts Allowance Replacements
S-6 Reduction Gears
S-6 2000 hr PM Main Diesel Eng (1 of 2)
S-6 2000 hr PM Main Diesel Eng (2 of 2)
S-6 Air Filters for 3 Engines
S-6 Annual PM's Emergency Generators
S-6 Annual PM's Main Air Compressors
S-6 Oil Absorbent Diapers/Rags
S-6 Parts & Fittings Trades Support
S-6 Replenish Bolt & Pipe Bins
S-6 Replenish Parts Cleaner Fluid
S-6 Spare Parts Allowance Replacements
Trades Support Equip Pump Refurbishment
PS-Fittings & Adaptors
Pump Station-Misc Materials
S-2 Misc. Fittings and Adaptors
Support Equipment Supplies-Pump Stations
8.5 SMA Mod - PS-357 P&S Other Equip
8.5 SMA Mod - PS-357 PS Maint
8.5 SMA Mod - PS-357 PS Maint
C-11 South Dade - PS-332C PS Maint
C-111 South Dade PS-332B-P&S Other Equip
C-111 South Dade-PS-331 Crane Inspect
C-111 South Dade-PS-331 P&S Other Equip
850
850
10,000
10,000
1,070
750
500
300
1,010
4,500
600
500
5,000
1,250
4,320
4,320
2,000
500
1,005
1,010
5,500
500
500
4,500
16,000
6,859
2,703
5,000
5,500
5,000
150
2,500
2,500
5,000
150
7,525
Amount
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
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
.58
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 66 of 461
PUMP STATION MAINTENANCECF05
541500
541502
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
16225
13657
16223
13240
16221
15723
15808
13919
13777
14340
14345
18307
14343
15807
14344
14342
14341
19371
13722
20088
18324
18289
13335
100
13911
18921
18328
14555
14557
20048
C-111 South Dade-PS-331 Water Cooler
C-111 South Dade-PS-332C P&S Other Equip
C-111 South Dade-PS-332D Crane Inspect
C-111 South Dade-PS-332D P&S Other Equip
C-111 South Dade-S-332D Generator Inspec
Pump Stations - A/C Service
Pump Stations - Absorbent Material
Pump Stations - Misc. Fittings & Adapter
Pump Stations - Misc. Supplies
S-13 Main Engine PM Parts & Fittings
S-140 Main Engine PM Parts & Fittings
S-7 2000 Hour Engine PM
S-7 Main Engine PM Parts & Fittings
S-8 2000 Hour Engine PM
S-8 Main Engine PM Parts & Fittings
S-9 Main Engine PM Parts & Fittings
S-9A Main Engine PM Parts & Fittings
Lakeside Ranch N- Fleet/Equip
Structure Maintenance Pump Maint VMF
C-111 South Dade - PS-331 P&S Fleet
C-111 South Dade - PS-332D PS Maint
SHop-SE PS Maint H/L Equip Tires
Shop - Equip Cycle PM's/Repairs
Shop - Pump Station P/S/EX Equip Maint
Shop - SE PS Maint. Crew P/S/EX Equip.
Building / Grounds Maint - P/S
S-5A & S-6 Buildings & Grounds
S-5A General Maintenance Supplies
S-6 General Maintenance Supplies
C-111 South Dade-PS-331 Building/Grounds
2,500
5,000
150
7,480
1,400
1,650
4,250
5,200
6,000
6,240
5,478
20,000
12,480
10,000
15,600
11,441
8,320
28,000
11,037
4,628
5,000
2,080
300
3,189
5,019
6,333
3,000
500
1,000
787
Total
Total
-
-
Amount
58.58
8.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$303,276
$59,253
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5110171100
5210173100
5311176000
5311176000
5312177000
5312177000
5312177000
5312177000
5110171100
5210173100
5210173100
5210173100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 67 of 461
PUMP STATION MAINTENANCECF05
541503 Oper Expense - Parts,Supp - Build & Ground Equip
15749
13912
13159
14347
15752
14574
14337
14573
13778
14009
19994
19404
13887
18266
13293
14503
14504
14096
19836
20097
20093
20094
20090
20092
20091
20098
15005
20096
20095
18298
18308
13160
G-123 General Maintenance Supplies
Pump Station - Security Camera PM
Pump Station Building & Grounds
S-13 General Maintenance Supplies
S-140 General Maintenance Supplies
S-7 General Maintenance Supplies
S-8 General Maintenance Supplies
S-9 General Maintenance Supplies
S-9A General Maintenance Supplies
Elect Parts/Supp-PS
Lakeside Ranch N - P&S Auto/Electric PM
Lakeside Ranch N- PS Electronic
Pump Station Automation/Electrical PM
Parts, Supplies & Exp Electrical
Electric Motors Parts
S-5A Parts and Fittings Electricial
S-6 Parts and Fittings Electrical
Pump Station Pumps-Electrical Supplies
Electrical Supplies
8.5 SMA Mod - PS-357 Electric Repairs
8.5 SMA Mod - PS-357 P&S Electical
C-111 South Dade - PS-331 P&S Electical
C-111 South Dade - PS-332B P&S Electical
C-111 South Dade - PS-332C P&S Electical
C-111 South Dade - PS-332D P&S Electical
C-111 South Dade-PS-331 Electric Repair
C-111 South Dade-PS-332B Electric Repair
C-111 South Dade-PS-332C Electric Repair
C-111 South Dade-PS-332D Electric Repair
P/S Digital Guages for Cont Panels
P/S Misc Circuit Board Controls
P/S- Misc. Electrical Supplies
500
750
1,100
630
1,000
1,500
1,500
1,500
500
5,933
22,220
2,500
11,365
500
10,921
3,000
3,860
7,806
5,000
2,000
1,000
2,000
2,000
2,000
1,944
2,000
2,000
2,000
2,000
4,500
17,600
15,140
Total -
Amount
14.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$20,600
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
.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 68 of 461
PUMP STATION MAINTENANCECF05
541505
541600
541900
542100
542400
543800
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Freight
14913
13188
14575
13666
18945
15776
15726
14960
14300
153
14308
14309
14249
20106
13346
Rental Equipment - P/S
Pump Station-Rental/Lease Equipment
P/S Rentals - PMs - (Hi Lift) Interior
Waste Disposal
C-111 South Dade - PS-331 Waste Disposal
PS-Travel Expense
Pump Stations - Diesel Training Per Diem
CDL
Journeyman
Freight - P/S
WPBFS AOR Freight
WPBFS AOR Frieght
Pump Station-Freight
C-111 South Dade - PS-331 Freight
Shop - P/ S Freight (H/L Equip).
1,270
1,159
1,500
1,801
404
100
100
417
200
1,371
9,000
3,120
2,319
910
260
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
22.50
3.00
2.00
2.00
2.00
6.00
Total PUMP STATION MAINTENANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$4,605,657
Item NameQty
$129,289
$3,929
$2,205
$200
$617
$16,980
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5211174000
5312177000
5310175100
5311176000
5211174000
5312177000
5210173100
5210173100
5110171100
5210173100
5210173100
5211174000
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 69 of 461
PUMP STATION REFURBISHMENTCF06
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530606
530611
531103
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint and Repairs Equipment
Cont Serv - Waste Disposal Services
14039
15722
13900
20056
13902
20018
Machine Shop/Repairs/Service
PS - Potable Water Filtration Service
SE PS Maint Crew - Overhaul/Refurbs
C-111 South Dade-PS-332D M&R Pumps1&2
Maint Shop Waste Disposal
Vehicle Fuel - PS Refurbishment
4,160
3,500
5,000
66,328
1,014
4,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.64
7.80
7.80
7.80
7.80
7.80
7.80
7.80
7.80
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$389,414
$30,399
$29,966
$70,998
$7,735
$802
$111
$1,634
$2,447
$7,660
$5,000
$66,328
$1,014
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
5210173100
5312177000
5312177000
5311176000
5312177000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 70 of 461
PUMP STATION REFURBISHMENTCF06
540030
540040
541301
541400
541500
541600
542400
543800
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licenses
Oper Expense - Freight
13903
13922
13921
14185
14111
13923
18282
14578
SE Pump Sta Main Crew - Oil/Lube/Solvent
SE PS Maint Crew - PPE / Apparel
SE Pump Station Maint. Crew- Misc. Tools
Machine Shop
PS-Fittings & Adaptors
SE PS Maint Crew - Misc. Rentals
CDL License SE P/S Maint Crew
Shop - SE Maint. Crew Freight Charges
2,101
1,800
3,000
10,000
4,966
5,500
75
520
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.42
1.00
1.00
1.00
Total PUMP STATION REFURBISHMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$645,970
Item NameQty
$4,500
$2,101
$1,800
$3,000
$14,966
$5,500
$75
$520
1.00
1.00
1.00
1.00
.42
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5312177000
5312177000
5210173100
5211174000
5312177000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 71 of 461
BERM/LEVEE MAINTENANCECG01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
19848
14849
19383
19392
19391
19381
14861
14866
14918
14934
17412
18237
Soil Testing/Fertilizer
Hauling Services
Lakeside Ranch N- Fertilizer
Lakeside Ranch N- Grading
Lakeside Ranch N- Mowing Contract- Slope
Lakeside Ranch N- Soil Testing
Parts Washer Service
Sod - Side Slope Repair
Contract Fencing
Crane/Oper Certification
Parts, Brakes Cleaner/Hazardous Waste
Contract Hauling
5,000
20,000
5,500
1,400
2,500
1,200
4,530
11,000
12,776
1,098
600
31,593
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
67.06
8.00
76.43
76.43
73.78
69.78
69.78
68.43
69.78
69.78
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$3,309,609
$121,493
$267,657
$264,066
$1,977,250
$69,567
$7,189
$992
$14,586
$21,499
$5,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5111172000
5111172000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 72 of 461
BERM/LEVEE MAINTENANCECG01
530600
530608
530611
531100
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
14823
19849
12214
12850
17414
14914
13720
15756
14812
14813
14928
19840
19846
16244
14879
14596
17417
17418
14014
18273
20058
13252
18258
17421
18265
14996
151
14061
Welding Services
Outsource Repairs, General Maintenance
Heavy Equipment Repairs
Light Vehicle Repairs
Maint & Repair Med/Light Vehicles
Vehicle PM Outsource
Berm/Levee Vehicle/Equip Maint/Repairs
Canal/Levee Fleet Oil Samples
Oil Change Contract
Oil Change for Heavy Equipment
PM Contract for Light Vehicle
Outsource Repairs Fleet Equip - ongoing
PM's for Light, Medium, Heavy vehicles
Towing
Fleet Oil Changes
Vehicle & Equipment - Maintenance
Maint & Repair Heavy Equipment
Maint & Repair small equip, chainsaws
Heavy Equipment Repair Services
Outsource Repairs-Equipment
Maint.& Repair Other Equipment
Shop - Canal Levee H/L Equipment Maint.
Signs
Shop Cleaners - Rags
Signs-Outsource
Shop Towels
Industrial Waste Disposal
Waste Disposal Services
16,236
1,500
60,850
5,743
3,000
5,295
15,396
200
699
3,151
1,000
10,610
3,677
1,204
786
5,000
19,000
2,500
13,222
500
14,468
25,119
5,000
1,250
500
717
579
1,963
Total
Total
Total
Total
-
-
-
-
Amount
13.00
11.83
6.00
2.82
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$109,933
$116,611
$74,809
$7,467
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
1.00
1.00
.33
.30
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
.32
.30
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5211174000
5310175100
5110171100
5110171100
5111172000
5111172000
5210173100
5211174000
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5313301000
5111172000
5111172000
5211174000
5310175100
5311176000
5312177000
5110171100
5111172000
5111172000
5310175100
5110171100
5111172000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 73 of 461
BERM/LEVEE MAINTENANCECG01
531103
540030
540040
540050
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
13260
18264
20227
14072
20232
19058
18405
13277
13278
18406
14042
19067
19065
20016
97
20236
16452
13314
17426
14095
123
20075
13265
19850
13775
135
20053
Maint. Shop Waste Disposal
Fuel - Canal/Levee
Fuel Canal / Levee
Gasoline/Diesel Fuel
Fuel
Fuel
Clewiston Water Strg Fuel
Fuel
Fuel
Fuel
Fuel-Levee Maintenance
Fuel
Vehicle Fuel - Canal / Levee Maint
Vehicle Fuel - Canal / Levee Maint
Fuel
Vehicle Fuel - Canal / Levee Maint
Fuel - Mowing Activities
Oil/Hydraulic Fluid
Oil/Lubricants/Solvents
Heavy Equipment-Preventative Maintenance
Oil/Lube/Solvents
Oil / Lubricants & Solvents
Shop - Oil/Lubes for Equip Cycle PM's
Parts/Supplies Inventory - Canal/Levee
Parts & Supplies Inventory -C/L
Tires & Tubes Inventory
Parts & Supplies Inventory - Tires
1,475
118,371
47,149
62,790
22,038
50,000
12,500
3,183
3,183
5,000
179,191
45,000
51,889
28,111
33,761
21,239
3,000
6,065
1,551
5,547
5,615
1,303
1,636
5,000
5,727
7,193
5,489
Total
Total
Total
Total
-
-
-
-
Amount
1.50
15.39
6.00
3.35
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$4,017
$686,405
$21,717
$23,409
.20
1.00
1.00
.39
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.35
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5310175100
5311176000
5311176000
5312177000
5312177000
5313301000
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
5110171100
5111172000
5310175100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 74 of 461
BERM/LEVEE MAINTENANCECG01
541100
541250
Oper Expense - Books/Subscriptions
Oper Expense - Vehicle Fuel Card Consumed
14016
14090
14846
19843
56
98
99
14604
19092
163
19389
19379
19387
19385
13321
16226
13151
13771
14850
14189
17440
14848
15617
17441
14819
17442
14521
20117
133
19867
13331
13329
12859
Platt Books
Books & Reference Materials
Shop Manuals
Books & Reference Materials
Books & Reference Materials
Dolph Street Map Updates
Newspaper Subscription
Books & Reference materials
BCB SC & FS Fuel Card Purchases
Bull Panels, Post, Wire/ROW Gates
Lakeside Ranch N- Concrete/culvert pipe
Lakeside Ranch N- Construction Materials
Lakeside Ranch N- Grass seed/Sod
Lakeside Ranch N- Shell/Riprap
Lumber - Dump Trucks/Equipment Trailers
Rip/Rap - Bank Restoration
Shell for Access Road
Aggregate Material (shell/riprap)
Fencing Materials
Lumber & Wood Products
Material Purchased - Sale of Scrap Metal
Metal Products
Levee/Berm Maint Repair Aggregate
Material Purchased - Sale of Scrap Metal
Boat Ramp Repairs
Material Purchased - Sale of Scrap Metal
Rip Rap for Bank Stabilization
Material Purchased - Sale of Scrap Metal
Metal Products
Metal Products
C/L - Misc. Equip. Repairs - Welding
Gate Repairs - Broward Canals
Jersey Barrier & Gate Installations
550
150
1,872
153
900
250
200
1,000
27,171
6,200
1,500
2,200
562
5,624
1,542
45,000
28,105
54,133
11,256
1,092
1,000
500
53,000
3,000
5,615
2,000
10,350
2,000
1,462
2,806
1,389
2,501
8,486
Total
Total
-
-
Amount
7.60
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$5,075
$27,171
1.00
1.00
1.00
1.00
.60
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.59
1.00
1.00
1.00
1.00
.70
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.14
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5111172000
5310175100
5311176000
5312177000
5312177000
5313301000
5005170400
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5111172000
5111172000
5111172000
5111172000
5210173100
5210173100
5211174000
5211174000
5211174000
5310175100
5310175100
5311176000
5312177000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 75 of 461
BERM/LEVEE MAINTENANCECG01
541300
541301
541400
541500
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
20116
19901
14480
13760
136
72
102
13342
18313
13758
14172
14162
14527
14165
14170
14191
12215
67
13699
14614
12857
14860
14136
14194
19839
20109
16334
13324
15330
Material Purchased - Sale of Scrap Metal
Material Purchased - Sale of Scrap Metal
Uniforms/Safety - Canal/Levee
Uniforms/Safety Shoes/Protective Equip
Uniforms/Safety Shoes/Protect. Equip
Uniforms/Safety Shoes/Protective Equip.
Canal Levee - PPE / Apparel
Shop Mech - PPE / Apparel
Tools-Berm/Levee
Small Tools, Equipment & Gauges
Canal/Levee Chain Binder/Chains (Repl)
Canal/Levee Heavy Equip Upgrades
Canal/Levee Maint - Lock Replacement
Canal/Levee Misc Repair Tools
Canal/Levee Nylon Slings (Repl)
Shop-Equip Cycle PM's/Repairs
Small Tools, Equipment & Gauges
Small Tools, Equipment & Gauges
C/L Welding- Hand drills,sawzall, jigsaw
Small Tools, Equip & Gauges
Support Equipment - Canal/Levee
Abloy Locks
Parts, Supplies & Expense - Other Equipm
Canal/Levee Maintenance
Parts, Supplies, & Exp. - Support Equip
Parts,Supplies & Expense-Other Equip
Canal/Levee - Project Materials
Canal/Levee - Support Equipment
Parts & Supplies - Canals
2,000
1,500
3,263
1,018
2,340
1,404
2,824
750
2,237
2,787
360
725
204
1,200
525
300
4,727
3,428
3,100
3,900
4,582
500
6,448
4,915
13,600
7,675
2,163
5,188
10,000
Total
Total
Total
Total
-
-
-
-
Amount
24.43
4.45
10.54
9.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$254,823
$11,599
$23,493
$55,071
1.00
1.00
1.00
1.00
.25
.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.25
.29
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
5312177000
5313301000
5110171100
5111172000
5310175100
5311176000
5312177000
5312177000
5110171100
5111172000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5111172000
5210173100
5310175100
5311176000
5312177000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 76 of 461
BERM/LEVEE MAINTENANCECG01
541501
541502
541503
541507
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Photographic
157
14244
18326
14062
124
58
13782
18922
17430
13725
14065
14219
19832
20087
13307
13336
18300
15744
14608
14106
60
14052
13889
14160
14166
14128
15002
18725
Grass/Seed/Sod - Canal/Levee
Parts, Supplies & Expense - Agricultural
WPB FS AOR Seed Sod
Sod/Seeds For Erosion Repair
Agriculture Supplies
Parts,Supplies & Expenses-Agricultural
Heavy, Light & Other Equip. Repairs
Support Equipment - Fleet
Parts, Supplies & Expense - Fleet
Berm Levee Maintenance Equip VMF
Heavy Equipment-Fleet Maintenance
Levee Maint - Tires & Tubes
Fleet Parts
Parts, Supplies & Expense - Fleet
Shop - Canal/Levee P/S/EX Equip Maint.
Shop - Equip Cycle PM's/Repairs
Shop- H/L Equip Tires
Parts, Supplies & Expense - Fleet
Tire & Tubes - Canal Maintenance
Parts, Supplies & Expense - Buildings &
Parts & Supplies - Building & Grounds
Photographic Services
Printer Cartridges
Parts, Supplies & Expense - Office
Parts, Supplies & Expense - Printers
Office Supplies
Digital Camera Replacement
Field Station Office Supplies
5,408
450
3,500
843
936
2,400
75,974
14,639
13,152
31,440
53,973
8,560
40,996
16,198
26,500
1,923
8,000
16,000
7,000
1,025
1,894
250
1,967
520
650
700
300
1,512
Total
Total
Total
Total
-
-
-
-
Amount
4.75
13.00
2.00
.50
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$13,537
$314,355
$2,919
$250
1.00
.50
1.00
1.00
.45
.80
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
1.00
.20
.25
.20
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5110171100
5110171100
5111172000
5210173100
5211174000
5211174000
5310175100
5311176000
5312177000
5312177000
5312177000
5313301000
5313301000
5111172000
5311176000
5111172000
5110171100
5111172000
5111172000
5211174000
5310175100
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 77 of 461
BERM/LEVEE MAINTENANCECG01
541510
541600
541900
542100
542400
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Professional Licenses
18263
13762
13290
138
16241
73
12860
103
16341
13318
117
18946
92
12178
16763
18728
15710
15700
15727
15821
149
13763
14245
195
14577
15020
Longreach/Excavator/Shinn Cutter
Rent/Lease - Equipment
Rent/Lease Equipment Heavy Equipment
Rental
Roller Rental
Rent/Lease - Equipment
C/L - Levee Repairs (Grader Rental)
C/L - Misc. - Arrow Board, Lifts, Cranes
Rent/Lease Equip - Canal Maintenace
Landfill Charges
Waste Disposal
Waste Disposal - Tipping Fees
Canal Levee Debris Removal - Land
Travel - District Business (Non-Training
Travel Expense
Travel Expense
Travel
Travel-District Business (Non-Training)
Canal Levee - Per Diem Reimbursements
District Travel
Licenses - CDL
CDL Licenses
CDL License
CDL Licenses
CDL License Reimbursement - Canal Levee
Professional Licenses - CDL
43,405
2,263
14,023
1,600
8,300
7,357
1,500
12,674
9,000
4,105
9,425
8,816
16,218
300
750
115
500
175
100
3,385
159
234
348
200
150
103
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.65
7.95
4.00
6.25
2.98
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$5,649
$100,122
$38,564
$5,325
$1,194
1.00
1.00
1.00
.40
1.00
.55
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.25
1.00
1.00
1.00
.15
1.00
.40
.20
1.00
.23
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
203000
5110171100
5111172000
5211174000
5310175100
5310175100
5311176000
5312177000
5312177000
5313301000
5110171100
5310175100
5311176000
5312177000
5111172000
5211174000
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5211174000
5310175100
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 78 of 461
BERM/LEVEE MAINTENANCECG01
543301
543600
543800
545010
589500
Oper Expense - Permits & Fees
Oper Expense - Postage
Oper Expense - Freight
Oper Expense - Interagency State of FL
Capital Outlay - Vehicles
14349
104
126
15024
18927
43
131
19829
20103
13344
14617
13216
18213
19218
19205
Broward County Annual Tree Trim Permit
Canal Levee - Waste Tire Permits/Misc.
Postage
Postage
Freight - General
Freight
Freight
Freight
Freight
Shop - Canal/Levee - Freight Charges
Freight
Inmate Work Squads/DOC
DOC Crew
TRACTOR, 4WD V1119 (200HP)
TRUCK, 1T, FLATBED, CC, 2WD V1580
230
550
60
250
5,473
952
3,443
1,050
910
780
1,500
116,700
70,000
151,152
52,680
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
1.25
5.38
3.00
2.00
Total BERM/LEVEE MAINTENANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$8,368,153
Item NameQty
$780
$310
$14,108
$186,700
$203,832
1.00
1.00
.25
1.00
1.00
.34
.54
1.00
1.00
1.00
.50
2.00
1.00
1.00
1.00
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
203000
202000
202000
402000
402000
5312177000
5312177000
5211174000
5313301000
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5210173100
5005170400
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 79 of 461
MOWINGCG03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530403
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Mowing Canals/Levees
19476
19362
14858
14931
15590
18325
16220
14804
14991
14993
20033
20030
20032
20031
14883
15007
15009
C-132 & C-133 - Contract Mowing
Lakeside Ranch N- Mowing
Mowing - Flat, West, 13,424 acres
Contract Mowing
Contractual Svc-Flat Mowing
Contractual Svc-Slope Mowing
Bass Capital Mowing Cycles
Contract Mowing
Mowing - Flat, 4513 Acres
Mowing - Slope, 535 acres
C-111 South Dade - PS331 Flat Mowing
C-111 South Dade - PS332B Flat Mowing
C-111 South Dade - PS332C Flat Mowing
C-111 South Dade - PS332D Flat Mowing
Flat Mowing
Broward County Flat Mowing
Broward County Side Slope Mowing
16,330
26,780
281,237
72,353
209,866
15,500
4,500
251,284
108,840
85,272
3,600
5,526
8,433
8,766
172,903
115,361
152,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
4.26
4.35
4.35
4.50
4.50
4.50
4.35
4.50
4.50
17.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$192,580
$15,033
$14,829
$41,245
$4,479
$461
$60
$942
$1,317
$1,538,551
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5211174000
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 80 of 461
MOWINGCG03
530403
530404
Cont Serv - Mowing Canals/Levees
Cont Serv - Mowing Field Stations/Pump Stations
16206 SCFS Landscape Maintenance 32,000
Total
Total
-
-
Amount
1.00
Total MOWING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,841,497
Item NameQty
$32,000
1.00 202000 5111172000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 81 of 461
TREE MANAGEMENTCG04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530200
530402
530900
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Land Management
Cont Serv - Tree Management Services
Cont Serv - Professional
Oper Expense - Books/Subscriptions
16966
16967
14594
37
85
87
16236
Harzadous Tree Removal North End
Hazardous Tree Removal South End
Tree Management Services
Horticultural Services
Books & Reference Materials
Landscape Design - Plant Finder
Small Tools, Equip & Guages
215,000
235,000
100,000
4,000
1,000
170
530
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.46
4.55
4.55
4.55
4.55
4.55
4.55
4.55
4.55
2.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$233,853
$18,255
$18,028
$41,022
$4,488
$467
$66
$952
$1,431
$450,000
$100,000
$4,000
$1,170
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
203000
202000
101000
101000
202000
5415182000
5415182000
5313301000
5415182000
5415182000
5415182000
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 82 of 461
TREE MANAGEMENTCG04
541400
541501
541600
541900
542100
543800
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Freight
13789
111
15704
15777
84
Bank Stabilization after Tree Removal
Equipment Rental
Waste Disposal
Travel - District Business
Freight Charges
100,000
500
6,434
728
500
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
1.00
1.00
.50
.26
1.00
Total TREE MANAGEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$982,424
Item NameQty
$530
$100,000
$500
$6,434
$728
$500
1.00
1.00
.50
.26
1.00
202000
202000
202000
202000
202000
5415182000
5415182000
5310175100
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 83 of 461
CANAL MAINTENANCECG05
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530405
530600
530608
530611
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
15693
19851
15688
13651
14038
Crane Inspections
Outsource Repairs, General Maintenance
Vehicle & Equipment - Maintenance
Shop - Canal Levee H/L Equip Maint.
Waste Disposal Services(tire,debris etc)
2,000
1,500
5,000
1,520
483
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
14.55
5.30
20.15
20.15
15.85
15.85
15.85
14.85
15.85
15.85
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$714,512
$63,709
$60,653
$59,721
$143,575
$15,683
$1,623
$232
$3,318
$4,834
$2,000
$1,500
$5,000
$1,520
1.00
1.00
1.00
1.00
.17
203000
202000
203000
202000
202000
5313301000
5310175100
5313301000
5312177000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 84 of 461
CANAL MAINTENANCECG05
531103
540040
541100
541250
541300
541400
541500
541502
541900
542400
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Other
Oper Expense - Professional Licenses
18738
14492
18225
14155
13732
19893
14104
14216
14073
13672
18285
15704
13258
15020
Oil/Lubricants/Solvents
Shop Manuals-Heavy Equipment
Gasoline/Diesel Fuel Card
Material For Fabrication
Canal Levee/Veg Mgmt Tools
Support Equipment - Canal/Levee
Canal/Levee Support Equipment Materials
Canal Maint - Tires & Tubes
Vehicle Maintenance
Shop - Canal Levee P/S/EX Equip Maint.
Shop- H/L Equip Tires
Waste Disposal
Canal Levee Debris Removal - Water
Professional Licenses - CDL
5,000
1,093
3,207
1,806
2,500
4,567
11,203
1,712
8,764
3,189
1,364
6,434
15,432
80
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.17
1.00
1.00
1.00
.40
1.00
2.00
4.00
1.50
.18
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$483
$5,000
$1,093
$3,207
$1,806
$2,500
$15,770
$15,029
$21,866
$80
1.00
1.00
1.00
.40
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
1.00
.18
203000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
5313301000
5211174000
5005170400
5211174000
5210173100
5110171100
5211174000
5211174000
5211174000
5312177000
5312177000
5310175100
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 85 of 461
CANAL MAINTENANCECG05
543800 Oper Expense - Freight
13703 Shop - Canal Levee Freight Charges 260
Total -
Amount
1.00
Total CANAL MAINTENANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,144,974
Item NameQty
$260
1.00 202000 5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 86 of 461
DREDGINGCG06
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530608
531103
540040
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
20143
20144
20145
20146
20147
Machine Shop Work
Heavy Equipment
Industrial Waste Disposal / Landfill Fee
Oil / Hydraulic Fluid
Parts and Repair Manuals
1,200
20,413
500
3,000
250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.98
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$52,998
$4,137
$4,088
$9,015
$986
$103
$16
$209
$345
$1,200
$20,413
$500
$3,000
$250
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
5003170600
5003170600
5003170600
5003170600
5003170600
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 87 of 461
DREDGINGCG06
541300
541400
541502
542100
543800
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Fleet
Oper Expense - District Travel
Oper Expense - Freight
20148
20149
20150
20151
20152
Lumber / Metal / Dump Trucks / Equipment
Small Tools - Construction
Heavy, Light & Other Equip Repairs
Dredging Program Travel
Freight - General
7,750
500
20,350
800
800
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
Total DREDGING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$127,460
Item NameQty
$7,750
$500
$20,350
$800
$800
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
5003170600
5003170600
5003170600
5003170600
5003170600
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 88 of 461
HEAVY EQUIPMENT-DEPTS OUTSIDE O&MCI01
530611
531100
541301
541400
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
20059
14881
72
20083
Maint.& Repair Other Equipment
Shop Rags
Uniforms/Safety Shoes/Protective Equip.
Small Tools, Equipment & Gauges
7,234
1,621
702
3,428
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
.10
1.00
Total HEAVY EQUIPMENT-DEPTS OUTSIDE O&M
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$12,985
Item NameQty
$7,234
$1,621
$702
$3,428
1.00
1.00
.10
1.00
202000
202000
202000
202000
5311176000
5311176000
5311176000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 89 of 461
AUTOMOTIVE-DEPTS OUTSIDE O&MCI03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530608
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
16350
13913
188
13915
13361
14012
13234
13907
14198
14443
15691
16333
Maintenance Agreement - Fuel Site
Maintenance & Repair - Vehicles
Maintenance & Repair - Vehicles
Maintenance & Repair - Vehicles - Okee
Maintenance & Repair - Vehicles
Light Vehicle Repairs & Oil Chgs
Maint & Repair Med/Light Vehicles
Oil Change (Outsourcing)
Vehicle Maintenance Facility
Vehicle/Equip Maint/Repairs
Vehicle & Equipment - Maintenance
Maintenance & Repair - Vehicles
2,585
1,000
20,000
1,000
2,800
6,888
1,000
18,000
14,318
43,350
2,500
100
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.37
1.15
7.61
7.65
7.50
6.50
6.50
6.50
6.50
6.50
1.00
11.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$355,959
$3,870
$27,893
$27,736
$79,475
$6,450
$668
$103
$1,358
$2,156
$2,585
$110,956
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
101000
101000
101000
202000
202000
202000
202000
202000
203000
203000
5005170400
4215155000
4216330000
4217331000
4218332000
5110171100
5111172000
5210173100
5210173100
5210173100
5313301000
6180238000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 90 of 461
AUTOMOTIVE-DEPTS OUTSIDE O&MCI03
531103
540030
540040
540050
541100
541250
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Vehicle Fuel Card Consumed
151
13217
13214
18551
19050
20234
19051
18552
19043
19053
18296
20238
15634
14078
14223
13264
18317
16370
56
16984
16371
13321
Industrial Waste Disposal
Hazardous Disposal/ WPB FS (VMF)
Fuel - Diesel - Gasoline
Fuel
Fuel
Fuel
Fuel Pump Stations
Fuel
Fuel Land Stewardship
Vehicle Fuel - Equip Maintenance
Fuel
Vehicle Fuel - Equip Maintenance
Oil/Hydraulic Fluid
Oil/Lubricants/Solvents
WPBFS AOR Oil
Shop - Oil/Lubes for Equip Cycle PM's
Parts/Supplies Inventory -Fleet
Subcriptions & Newspapers
Books & Reference Materials
BCB SC & FS Fuel Card Purchases
Gasoline/Diesel Fuel - District Wide
Lumber - Dump Trucks/Equipment Trailers
290
4,399
25,715
30,000
80,000
20,000
20,000
47,000
3,000
7,000
10,000
15,780
850
100
5,500
527
5,000
1,000
600
10,529
626,084
261
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.15
10.00
4.00
1.00
1.40
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$4,689
$258,495
$6,977
$5,000
$1,600
$636,613
.15
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.40
1.00
1.00
.10
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
5110171100
5210173100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5310175100
5311176000
5312177000
5312177000
5110171100
5111172000
5210173100
5312177000
5110171100
5005170400
5311176000
5005170400
5005170400
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 91 of 461
AUTOMOTIVE-DEPTS OUTSIDE O&MCI03
541300
541400
541502
542310
542400
543301
589500
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Fleet
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
Oper Expense - Permits & Fees
Capital Outlay - Vehicles
139
13924
16347
16372
16231
17431
15655
14294
19834
13310
18288
14606
15018
16378
16307
16377
14536
19211
19212
Vehicle Maintenance Facility Tools
Parts & Supplies - Vehicles
Car Wash & Detail
Parts, Supplies, & Expenses - Fleet
Heavy, Light & Other Equip. Repairs
Parts, Supplies & Expense - Fleet
Light Equipment VMF
WPBFS AOR Tires
Fleet Parts
Shop - Parts/Supplies Equip. Maint.
Shop-Light Equip Tires
Parts, Supplies & Expense - Fleet
Tires & Tubes - General Maintenance
Fleet Membership NAFA/FLAGFA
CDL
Vehicle Tags & Registration, etc.
Waste Tire Registration Application
TRUCK, 3/4T, PICKUP, CC, 4WD V2226
TRUCK, 3/4T, PICKUP, EC, 4WD V1835
4,141
500
7,000
20,140
9,691
100
66,800
32,000
1,000
3,189
1,764
1,000
1,000
2,800
417
4,000
486
37,900
35,680
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
.10
1.00
12.00
1.00
1.00
2.00
2.00
Total AUTOMOTIVE-DEPTS OUTSIDE O&M
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,762,452
Item NameQty
$261
$4,141
$144,184
$2,800
$417
$4,486
$73,580
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
101000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
402000
402000
5210173100
4216330000
5005170400
5005170400
5110171100
5111172000
5210173100
5210173100
5310175100
5312177000
5312177000
5313301000
5313301000
5005171000
5210173100
5005170400
5211174000
5005170400
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 92 of 461
OTHER EQUIPMENT MAINTENANCECI04
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530405
530608
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Equipment Inspections
Cont Serv - Maint & Repairs - Vehicles
14121
14118
14087
14105
14074
14094
18199
16354
16353
19844
14812
Crane Inspect FTL Mobiles
Crane Inspect HOM Mobile
Crane Inspect KISS Mobile
Crane Inspect MIA Mobile
Crane Inspect OKEE Mobiles
Crane Inspect WPB Mobiles
Crane Inspection CLE Mobile
ALLDATA - MITCHELL
Oil Change Services & Repairs
Light Vehicle Repairs & Oil Chgs
Oil Change Contract
2,800
1,500
2,100
3,900
4,000
4,500
1,300
29,000
3,000
7,000
699
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.52
1.00
2.55
2.55
1.55
1.55
1.55
1.55
1.55
1.55
7.00
3.20
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$67,457
$8,907
$5,947
$5,876
$13,972
$1,529
$160
$22
$324
$478
$20,100
$39,699
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5005170400
5005170400
5005170400
5005170400
5005170400
5005170400
5005170400
5005170400
5005170400
5110171100
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 93 of 461
OTHER EQUIPMENT MAINTENANCECI04
531100
540030
540040
541100
541300
541301
541502
542400
Cont Serv - General Maintenance
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Parts,Supp - Fleet
Oper Expense - Professional Licenses
13880
14818
20017
18929
17423
14051
16369
19868
70
18930
15657
14066
149
Rags/Towels/Rugs for shop/office
Shop Materials-Rags
Vehicle Fuel - Equip Maint
Oil/Hydraulic Fluid
Oil/Lubricants/Solvents
Other Equipment-Preventative Maintenance
Master Tech Shop CDs
Metal Products
Uniforms/Safety Shoes/Protective Equp
Heavy, Light & Other Equip. Repairs
Marine Equipment VMF
Other Fleet Maintenance
Licenses - CDL
4,600
2,155
6,000
843
34
261
20,000
2,806
520
2,500
67,060
3,660
159
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
2.00
1.00
3.00
1.00
1.00
1.00
3.00
.15
Total OTHER EQUIPMENT MAINTENANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$275,069
Item NameQty
$6,755
$6,000
$1,138
$20,000
$2,806
$520
$73,220
$159
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.15
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5211174000
5311176000
5110171100
5111172000
5211174000
5005170400
5311176000
5111172000
5110171100
5210173100
5211174000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 94 of 461
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530106
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Alligator Protection Services
15222
19436
13893
18512
18745
18742
18743
18744
18741
15981
BCB Maintenance/Repair (Contract)
Lakeside Ranch N - Contract Services
Maintenance/Repairs (Contract)
Maintenance/Repairs (Contract)
RTU Maintenance / Repair
Rebuild/Removal of Monitoring Platforms
Stilling Well Repair / Replacement
Stilling Well Repair / Replacement
Telemetry System Maintenance Svcs
Wildlife Protection Svcs- CS External
133,382
48,492
202,385
113,875
29,310
70,000
80,000
24,900
12,396
8,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
24.70
1.00
25.19
25.20
25.90
25.90
25.90
25.20
25.90
25.90
9.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,297,032
$25,000
$101,201
$100,059
$240,256
$25,936
$2,667
$371
$5,429
$7,996
$714,740
$8,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
101000
101000
202000
202000
101000
202000
101000
202000
101000
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 95 of 461
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
530190
530600
530608
530611
531103
540030
540040
Cont Serv - External Provider (OPS)
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
18514
14428
14802
14942
15010
18221
18256
14031
151
19048
20228
20233
19059
18242
14797
16228
13660
18467
19442
18219
SCADA Section Contractual Support
Chain Lk/Barb Wire Replacement
Chain Link Fence for Telemetry Sites
Repair Services - Telemetry Services
Telemetry Sites - Fence Repairs
Maintenance/Repairs - Parts & Equip
Light Vehicle Repairs/Oil Chgs
Telemetry Sites-A/C Semi -Annual Maint.
Industrial Waste Disposal
Fuel
Fuel
Fuel
Fuel
Oil/Hydraulic Fluid Fleet-SCADA
Telemetry Site Preventative Maintenance
Oil/Filter, Telemetry Generators
Telemetry Sites PM's
BCB Telemetry Inventory
Lakeside Ranch N - Maint Inventory
Telemetry Syst. Maint. Inventory
69,505
1,000
5,141
2,250
50
56,000
4,200
1,960
289
25,000
36,000
20,000
80,000
480
190
1,100
65
3,658
32,880
42,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
5.00
1.00
1.00
.15
4.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$69,505
$64,441
$4,200
$1,960
$289
$161,000
$1,835
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.15
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
202000
202000
202000
101000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
101000
101000
5511184100
5110171100
5211174000
5211174000
5312177000
5511184600
5110171100
5211174000
5110171100
5110171100
5110171100
5210173100
5210173100
5110171100
5211174000
5310175100
5312177000
5511184600
5511184600
5511184600
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 96 of 461
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
540050
541200
541300
541301
541400
541500
541502
Oper Expense - Inventory Parts and Supplies
Oper Expense - Heating Fuel
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
18511
14796
18244
14821
15022
14206
13785
19995
19439
18220
14515
13675
13878
16327
18257
19434
18245
14257
14260
Telemetry Syst. Maintenance Inventory
Propane for Telemetry
Lumber/Metal
Telemetry Site General Maint Exist Fence
Uniforms/ Safety/ Tools/ Testing
Struct Maint Telemetry PM's
Telemetry PM's Tools
Material Purchased-Sale of Scrap Metal
Lakeside Ranch N - Tools & Equipment
Tools and Equipment
Telemetry Site Support Equip Maint
Telemetry PM Parts & Fittings
Parts and Supplies - Maintenance
Telemetry Parts & Supplies
Light & Other Equipment Repairs
Lakeside Ranch N- Utility Vehicle Maint
Parts/Supplies Telemetry Sites
B-162 WPBFS Telemetry Building Maint.
B-6 YouthCamp Telemetry Building Maint.
115,000
5,333
328
1,527
40,153
1,300
500
3,500
11,000
40,000
2,598
364
104,362
125,000
5,870
7,000
433
1,000
1,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
4.00
1.00
2.00
1.00
5.00
4.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$193,538
$5,333
$1,855
$40,153
$56,300
$232,324
$12,870
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
101000
202000
202000
101000
101000
101000
202000
202000
101000
202000
202000
101000
202000
202000
202000
5511184600
5211174000
5110171100
5211174000
5511184600
5211174000
5312177000
5511184100
5511184600
5511184600
5211174000
5312177000
5511184600
5511184600
5110171100
5511184600
5110171100
5210173100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 97 of 461
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
541503
541505
541510
542100
543800
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Freight
14256
14258
14259
14082
18247
13673
202
18534
16765
18506
B-66 B-1 Telemetry Building Maint.
B-70 S-5A Telemetry Building Maint.
B-92 ACME Telemetry Building Maint.
Microwave Building Build/Ground Maint
Elec Parts/Supplies-Telemetry Sites
Telemetry Electrical PM's
Admin Office Supplies
BCB Travel Expense
Travel Expense
Telemetry Freight
1,000
1,000
1,000
3,750
500
104
3,189
10,000
6,800
7,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
7.00
2.00
1.00
2.00
1.00
Total COMMAND & CONTROL, DATA LOGGER & RTU MAINT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$3,411,566
Item NameQty
$9,183
$604
$3,189
$16,800
$7,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
101000
101000
5210173100
5210173100
5210173100
5211174000
5110171100
5312177000
5511184100
5511184600
5511184600
5511184600
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 98 of 461
C&SF MONITORING & ASSESSMENTCJ06
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530107
530113
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - IT Consulting Services (OPS)
Cont Serv - Flow Monitoring Services
14792
14829
16248
16989
14837
16209
16207
17456
Data Quality Improvement
NEXRAD Data Acquisition
QA of Flow Meas Proc & Flow Meter Calibr
Tools for QA-Flow Meas & Index Velocity
Uncertain Est in Flow Data IT Programmer
Uncertain Est in Flow Data IT Programmer
Flow Ratings & Structure Configurations
Flow Ratings & Structure Configurations
58,000
81,276
50,000
24,000
27,900
89,306
74,451
29,400
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
19.36
2.00
19.74
19.75
20.75
19.75
19.75
19.75
19.75
19.75
4.00
2.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,181,090
$72,000
$92,167
$91,113
$232,601
$19,712
$2,039
$302
$4,130
$6,484
$213,276
$117,206
$103,851
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
202000
202000
101000
202000
202000
101000
5512185700
5512185700
5512200000
5512200000
5512185600
5512185600
5512185600
5512185600
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 99 of 461
C&SF MONITORING & ASSESSMENTCJ06
530190
530600
541100
541301
541500
541510
542100
542310
543800
Cont Serv - External Provider (OPS)
Cont Serv - Maintenance and Repairs
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Freight
14791
16204
18732
13202
14789
13904
13198
193
14790
15687
18735
13213
13201
18496
18502
Hydrologic Data Processing
Hydrologic Data Processing
Flow Rating Analysis for New Structures
ADCP and ADFM Calibration and Repair
Books & Reference Materials
Uniforms/Safety Shoes/Protective Equip
Electronic Supplies for Equipment
Equipment Maintenance Supplies
Administrative Office Supplies
Travel - District Business
BCB Travel
American Society of Civil Engineers
Freight for Equip. Calibration & Ins.
FTL USGS GW BIG CYPRESS
FTL USGS GW Core Network (OMC)
80,388
13,750
14,166
10,000
562
1,133
2,080
6,937
2,582
600
336
4,785
2,625
37,800
478,638
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
3.00
1.00
1.00
1.00
2.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$108,304
$10,000
$562
$1,133
$9,017
$2,582
$936
$4,785
$2,625
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
101000
101000
101000
101000
101000
101000
101000
101000
203000
101000
101000
101000
101000
5512185500
5512185500
5512185600
5512200000
5512185100
5512200000
5512200000
5512200000
5512185100
5512185500
5512200000
5510183000
5512200000
5512185500
5512185500
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 100 of 461
C&SF MONITORING & ASSESSMENTCJ06
545020 Oper Expense - Interagency Federal Matching
18480
18504
18503
16991
FTL USGS SW Core Network
ORL USGS ET/Radiation Stations
ORL USGS SW CORE NETWORK
Solar Radiation and ET Data Acquisition
203,186
25,100
122,850
24,500
Total -
Amount
6.00
Total C&SF MONITORING & ASSESSMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$3,167,989
Item NameQty
$892,074
1.00
1.00
1.00
1.00
101000
101000
101000
101000
5512185500
5512185500
5512185500
5512185700
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 101 of 461
COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONSCJ07
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530107
540050
541301
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - IT Consulting Services (OPS)
Oper Expense - Inventory Parts and Supplies
Oper Expense - District Uniforms
14828
18222
18217
18336
19997
RTU Upgrades (Contract)
RTU Programming Support
RTU Inventory Parts
CIFER (C&SF)
Uniforms/Safety
25,000
65,100
29,006
1,000,000
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
25.68
26.20
26.20
26.70
26.70
26.70
26.20
26.70
26.70
1.00
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,756,379
$137,106
$135,490
$240,706
$26,327
$2,752
$409
$5,584
$8,825
$128,340
$25,000
$65,100
$1,029,006
$1,000
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
202000
101000
5511184500
5511186000
5511184500
5613222000
5511184500
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
100851
NR
Page: 102 of 461
COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONSCJ07
541400
541500
542100
543800
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - District Travel
Oper Expense - Freight
19324
15337
16764
19998
Installation Tools & Equipment
RTU Upgrades Parts & Supplies
Travel Expense
Freight
10,000
20,000
800
200
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$3,593,024
Item NameQty
$10,000
$20,000
$800
$200
1.00
1.00
1.00
1.00
101000
101000
101000
101000
5511184500
5511184500
5511184500
5511184500
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 103 of 461
AQUATIC PLANT CONTROLCK01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530106
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Alligator Protection Services
16965
19827
16932
19481
16957
19361
16933
16979
16941
17403
Grass Carp Stocking
Trapping Services-Dive
Aerial Spraying Services - C38
C-132 & C-133 - Contract Spraying
Ground/Aerial Spraying - OKE AOR
Lakeside Ranch N - Spraying
Watercraft Spraying Services - C38
WPBFS Aquatic Contract Spraying
CLE AOR Ground/Aerial Spray Svc
Exotic Mgmt - BCB Canal - Aquatic
140,000
2,100
67,000
16,330
174,578
20,000
30,400
95,528
74,361
112,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
35.53
6.15
42.40
42.40
39.95
36.95
36.95
36.25
36.95
36.95
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,824,219
$75,500
$148,185
$146,347
$488,706
$37,279
$3,802
$520
$7,727
$11,189
$140,000
$2,100
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
206000
202000
202000
202000
206000
202000
202000
203000
5415182000
5310175100
5110171100
5110171100
5110171100
5110171100
5110171100
5210173100
5211174000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 104 of 461
AQUATIC PLANT CONTROLCK01
530300
530400
530405
530600
530608
530611
Cont Serv - Aquatic Spraying
Cont Serv - Mechanical Aquatic Harvesting
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
19575
16945
19593
19596
19460
19457
19566
19570
16943
196
14935
15606
13298
17415
14937
14812
14932
19841
19845
16244
14879
17419
20057
13254
8.5 Square Mile Area Exotics - Startup
Ground Spraying Support (FWC)
LO Nubbin Slough Spraying
LO Taylor Creek Spraying
Lakeside Ranch N- Exotics
Lakeside Ranch N-Exotics
8.5 Square Mile Area Exotics
8.5 Square Mile Area Exotics
Mechanical Harvesting Services
Fire Extinguishers Inspections-Vehicles
Parts, Brakes Cleaner/Hazardous Waste
Contract Weed Barrier Removal & Install
Oil Changes - Light/Med Equip
Maint & Repair Med/Light Vehicles
Vehicle PM Outsource
Oil Change Contract
PM Contract for Light Vehicle (Veg)
Outsource Repairs Fleet Equip - ongoing
PM's for Light, Medium, Heavy vehicles
Towing
Fleet Oil Changes
Maint & Repair small equip, chainsaws
Maint.& Repair Other Equipment
Shop - Veg. Mgmt. H/L Equip. Maint.
149,250
37,200
40,000
10,000
64,000
40,000
54,937
25,063
104,000
2,580
600
15,000
2,384
3,000
3,120
699
281
10,374
3,569
1,204
918
3,000
3,617
3,080
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
15.10
1.00
1.00
2.00
6.88
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,011,147
$104,000
$2,580
$15,600
$25,549
$9,697
1.00
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
1.00
.33
.35
1.00
1.00
1.00
202000
206000
202000
202000
202000
202000
202000
204000
206000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182100
5415182100
5415182000
5310175100
5111172000
5210173100
5110171100
5111172000
5111172000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5111172000
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 105 of 461
AQUATIC PLANT CONTROLCK01
531100
531103
540010
540030
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
14936
18265
14996
151
14067
14038
13260
19375
16916
16935
16919
14916
14058
192
20072
13294
14603
18228
16962
16961
13312
14072
19060
122
19863
19064
20244
19881
Shop Cleaners - Rags
Signs-Outsource
Shop Towels
Industrial Waste Disposal
Waste Disposal Services
Waste Disposal Services(tire,debris etc)
Maint. Shop Waste Disposal
Lakeside Ranch N- Chemicals
Veg. Mgmt. - Kissimmee River & L63N
Veg. Mmgt. - District Canal Systems
Chemicals - Reimburseable
WPBFS Aquatic Chemicals
Control Aquatic Plants In Canals
Chemicals
Chemicals
Canal/Levee Aquatic Chemicals
Aquatic Herbicides
Chemical Sonar
Chemcials for Kissimmee Basin Area
Chemicals for Aquatic Plant Control
Fuel - Veg. Mgmt.
Gasoline/Diesel Fuel
Fuel
Fuel
Vehicle Fuel - Aquatic Veg Mgmt
Fuel
Vehicle Fuel - Aquatic Veg Mgmt
Oil/Hydraulic Fluid
1,000
500
784
386
1,967
369
1,475
19,000
70,000
61,348
355,812
60,000
51,019
60,775
18,800
50,764
250,000
47,294
46,090
32,264
15,000
25,760
20,000
53,926
25,000
15,603
16,897
500
Total
Total
Total
Total
-
-
-
-
Amount
1.85
1.53
12.71
6.16
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$2,284
$4,197
$1,123,166
$172,186
1.00
.50
.35
.20
1.00
.13
.20
1.00
1.00
1.00
1.00
1.00
1.00
.71
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.16
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
206000
202000
206000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5111172000
5111172000
5310175100
5110171100
5111172000
5211174000
5312177000
5110171100
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5313301000
5415182000
5415182000
5110171100
5111172000
5210173100
5310175100
5311176000
5312177000
5312177000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 106 of 461
AQUATIC PLANT CONTROLCK01
540040
540050
541100
541250
541300
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Construction Materials
17424
14057
19831
20073
13267
13774
135
69
14017
14093
19842
189
19905
13321
14214
14476
133
65
13698
14481
13759
136
72
13340
145
Oil/Lubricants/Solvents
Vegetation Equipment-Preventative Maint.
Oil/Lube/Solvents
Oil / Lubricants & Solvents
Shop - Oil/Lubes for Equip Cycle PM's
Parts & Supplies Inventory-Veg
Tires & Tubes Inventory
Parts & Supplies Inventory - Tires
Training Manuals
Books & Reference Materials
Books & Reference Materials
Xeriscape Publications
Gasoline/Diesel Fuel Card
Lumber - Dump Trucks/Equipment Trailers
Lumber & Wood Products
Metal Products
Metal Products
Lumber & Wood Products
Veg. Mgmt - Towboat Hull Refurbishment
Uniforms/Safety - Veg. Mgmt.
Uniforms/Safety Shoes/Protective Equipm
Uniforms/Safety Shoes/Protect. Equip
Uniforms/Safety Shoes/Protective Equip.
Veg. Mgmt - PPE / Apparel
Uniforms/Safety Shoes
1,051
521
2,858
1,954
981
2,291
7,193
5,489
230
150
398
3,000
4,091
523
208
778
5,953
2,700
450
3,231
4,160
4,025
1,404
700
1,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
6.00
2.35
4.00
1.00
4.77
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$7,865
$14,973
$3,778
$4,091
$10,612
1.00
1.00
1.00
1.00
1.00
1.00
.35
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
.57
1.00
1.00
1.00
1.00
.43
.20
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
101000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
101000
5111172000
5211174000
5310175100
5311176000
5312177000
5111172000
5310175100
5311176000
5110171100
5111172000
5310175100
5415182000
5005170400
5110171100
5111172000
5111172000
5310175100
5311176000
5312177000
5110171100
5111172000
5310175100
5311176000
5312177000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 107 of 461
AQUATIC PLANT CONTROLCK01
541301
541400
541500
541502
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
18932
13780
14191
12215
20081
14348
144
13883
14139
14201
14980
14101
15003
128
20110
18283
17404
18924
17432
13726
14063
125
59
13338
13309
18286
14110
16237
Tools - Fleet
Small Tools, Equipment & Gauges
Shop-Equip Cycle PM's/Repairs
Small Tools, Equipment & Gauges
Small Tools, Equipment & Gauges
Veg. Mgmt - Mechanical Weed Removal
Small Tools, Equipment & Gauges
Support Equipment - Vegetation
Parts, Supplies & Expense - Other Equipm
Cables and Clamps for Weed Barriers
Tuff Boom
Aquatic Support Equipment Materials
Boat Top Replacement
Parts, Supplies, & Exp. - Support Equip
Parts,Supplies & Expense-Other Equip
Spray & Towboat Parts/Fittings
Parts & Supplies - Other Equipment
Support Equipment - Fleet
Parts, Supplies & Expense - Fleet
Aquatic Plant Control Equipment VMF
Aquatic Fleet Maintenance
Fleet Parts
Parts, Supplies & Expense - Fleet
Shop - Equip Cycle PM's/Repairs
Shop - Veg. Mgmt. - P/S/EX Equip Maint.
Shop-Light Equip Tires
Parts, Supplies & Expense - Buildings &
Buildings & Grounds Supplies
2,236
2,113
300
4,727
1,714
350
4,000
19,500
6,448
1,910
15,000
21,342
3,600
8,000
7,675
603
5,500
5,947
13,915
27,040
5,645
57,566
16,198
300
3,189
1,364
1,025
4,000
Total
Total
Total
Total
-
-
-
-
Amount
4.63
5.54
10.00
9.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$14,520
$15,440
$89,578
$131,164
1.00
1.00
.25
.29
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
5415182000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5312177000
5312177000
5111172000
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 108 of 461
AQUATIC PLANT CONTROLCK01
541503
541507
541510
541600
541900
542100
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - District Travel
20050
14153
14052
142
14160
14166
14128
143
13761
19826
18947
13259
14856
18729
15710
20101
15777
149
12180
14961
195
16335
Parts & Supplies - Building & Grounds
Parts, Supplies & Expense - Photographic
Photographic Services
Photographic Expenses
Parts, Supplies & Expense - Office
Parts, Supplies & Expense - Printers
Office Supplies
Office Supplies
Rent/Lease - Equipment
Waste Disposal
Waste Disposal - Tipping Fees
Canal Levee Mechanical Weed Removal
Travel - District Business (Non-Training
Travel Expense
Travel
Travel-District Business (Non-Training)
Travel - District Business
Licenses - CDL
CDL License
CDL
CDL Licenses
CDL License Reimbursements - Veg. Mgmt.
1,894
250
250
500
520
650
700
2,000
1,182
51,576
4,408
6,156
300
95
500
175
2,072
159
312
417
400
75
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
3.00
2.50
1.65
1.00
3.00
3.99
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$6,919
$1,000
$3,870
$1,182
$62,140
$3,142
1.00
1.00
.50
1.00
.20
.25
.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.25
1.00
.74
.15
1.00
1.00
.40
1.00
202000
202000
202000
202000
202000
202000
202000
101000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5311176000
5111172000
5111172000
5415182000
5111172000
5111172000
5211174000
5415182000
5111172000
5310175100
5311176000
5312177000
5111172000
5211174000
5310175100
5311176000
5415182000
5110171100
5111172000
5210173100
5310175100
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 109 of 461
AQUATIC PLANT CONTROLCK01
542400
543600
543800
Oper Expense - Professional Licenses
Oper Expense - Postage
Oper Expense - Freight
15020
18722
18248
43
131
19828
20104
13345
Professional Licenses - CDL
Postage
Freight-Vegetation
Freight
Freight
Freight
Freight
Shop - Veg. Mgmt - Freight Charges
102
45
6,700
924
638
3,500
910
260
Total
Total
Total
-
-
-
Amount
3.78
1.00
4.43
Total AQUATIC PLANT CONTROL
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$5,740,696
Item NameQty
$1,465
$45
$12,932
.23
1.00
1.00
.33
.10
1.00
1.00
1.00
203000
202000
202000
202000
202000
202000
202000
202000
5313301000
5211174000
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 110 of 461
BIOCONTROL EXOTIC PLANTCK02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
545020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Oper Expense - Interagency Federal Matching
18459
18650
141
1
CERP Biocontrol Implementation
CERP Biocontrol Implementation
Climbing Fern Biocontrol Develpoment
Melaleuca Biocontrol Development
165,384
496,152
150,000
150,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
2.00
2.00
Total BIOCONTROL EXOTIC PLANT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$981,427
Item NameQty
$15,370
$1,200
$1,186
$1,803
$197
$21
$3
$42
$69
$661,536
$300,000
1.00
1.00
1.00
1.00
101000
101000
101000
101000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 111 of 461
TERRESTRIAL PLANT CONTROLCK03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
16956
16959
16944
20028
19895
20029
20025
20027
20026
16982
16983
16945
Ground/Aerial Spraying - OKE AOR
KIS AOR Aerial/Ground Spraying
CLE AOR Ground/Aerial Spraying Svc
8.5 SMA Mod - PS-357 Chemical/Labor
Aquatic Spray Labor
C-111 South Dade - PS-331 Chemical/Labor
C-111 South Dade-PS-332B Chemical/Labor
C-111 South Dade-PS-332C Chemical/Labor
C-111 South Dade-PS-332D Chemical/Labor
HOM AOR Aerial/Ground Spraying
HOM Impoundment Ground/Aerial Spraying
Ground Spraying Support (FWC)
153,947
93,292
167,543
6,500
998
400
200
200
400
74,698
18,408
334,800
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
8.18
3.00
11.35
11.35
8.55
8.55
8.55
8.35
8.55
8.55
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$431,445
$37,174
$36,522
$36,091
$77,755
$8,470
$887
$125
$1,790
$2,673
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.90
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
206000
5110171100
5111172000
5211174000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 112 of 461
TERRESTRIAL PLANT CONTROLCK03
530300
530301
530608
540010
540030
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
16950
16953
18327
16980
16952
16954
14595
18251
14811
15780
19377
16936
14084
14915
16948
192
55
16955
14602
16951
19860
20229
19052
20242
19856
Invasive Grasses Aerial Services FWC
Invasive Grasses Spraying Svcs FWC MR
WPBFS AOR Terrestrial Spraying (aerial)
WPBFS AOR Terrestrial Spraying Service
MIA AOR Ground Aerial Spraying
FTL Contractual Terrestrial Spraying
Exotic Mgmt - BCB Canal - Terrestrial
Light Vehicle Repairs/Oil Chgs
Oil Change Contract
Vegetation Mgmt Fleet Oil Samples
Lakeside Ranch N- Chemicals
Veg. Mgmt. - Terrestrial
Chemicals
WPBFS Terrestrial Chemicals
Control Terrestrial Plants R/W & St
Chemicals
Chemicals
Canal/Levee Terrestrial Chemicals
Terrestrial herbicides
Invasive Grasses Chemical (FWC)
Fuel
Fuel
Fuel
Vehicle Fuel - Terrestrial Veg Mgmt
Oil/Hydraulic Fluid
499,661
6,330
32,608
94,368
73,518
133,020
12,500
2,000
699
200
9,500
40,408
101,556
60,000
77,637
24,824
31,200
78,578
50,000
733,641
3,500
3,500
5,897
6,000
320
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
13.90
5.00
2.50
9.29
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,357,377
$346,014
$2,899
$1,207,344
$18,897
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
1.00
1.00
1.00
1.00
1.00
1.00
.29
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
206000
206000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
206000
202000
202000
202000
202000
202000
5415182000
5415182000
5210173100
5210173100
5310175100
5312177000
5313301000
5110171100
5211174000
5211174000
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5415182000
5110171100
5110171100
5312177000
5312177000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 113 of 461
TERRESTRIAL PLANT CONTROLCK03
540040
541502
542100
542400
545040
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Parts,Supp - Fleet
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Interagency Public Univ
13784
19993
14071
14229
19894
20100
14245
13220
Heavy, Light & Other Equip. Repairs
Lakeside Ranch N - P&S Fleet
Terrestrial-Fleet Maintenance
Vegetation Maint - Tires & Tubes
Shop -Veg.Mgmt. P/S/EX Equip Maint
Travel-District Business (Non-Training)
CDL License
Herbicide Evaluation
6,751
9,440
6,987
1,712
3,200
50
175
60,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
5.00
1.00
.20
1.00
Total TERRESTRIAL PLANT CONTROL
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$3,654,098
Item NameQty
$320
$28,090
$50
$175
$60,000
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
202000
202000
202000
202000
202000
202000
202000
101000
5110171100
5110171100
5211174000
5211174000
5312177000
5311176000
5211174000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 114 of 461
EXOTIC ANIMAL MANAGEMENTCK05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
16964 Exotic Reptile Management 146,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.08
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.00
Total EXOTIC ANIMAL MANAGEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$226,903
Item NameQty
$59,436
$4,640
$4,585
$9,917
$1,084
$114
$17
$230
$380
$146,500
1.00 101000 5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 115 of 461
PUBLIC USECL01
530900
541250
Cont Serv - Professional
Oper Expense - Vehicle Fuel Card Consumed
16907
19906
C-18/C-46 Restoration Down Stream (AB08)
Gasoline/Diesel Fuel Card
10,000
2,172
Total
Total
-
-
Amount
1.00
1.00
Total PUBLIC USE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$12,172
Item NameQty
$10,000
$2,172
1.00
1.00
211000
203000
5415182200
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
NR
Page: 116 of 461
PERMITTINGCL03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
530900
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Advertising Services
Cont Serv - Professional
Oper Expense - Inventory Other Fuels
19786
15828
15829
15830
15831
15833
19858
18297
20239
15832
FAW Advertisement
C-18/C-51 Exotic Control
R/W Support for Dist. Projects
Records Preparation/Records Retention
Security Services C-23 North ROW
Title Services/other County Records
Fuel
Fuel-ROW
Vehicle Fuel - ROW
Uniforms
2,000
10,000
1,000
8,000
4,000
7,000
9,000
4,220
1,780
300
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.69
7.85
7.85
7.85
7.85
7.85
7.85
7.85
7.85
1.00
5.00
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$416,589
$32,518
$32,137
$74,145
$7,938
$808
$114
$1,640
$2,500
$2,000
$30,000
$15,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5415182200
5415182200
5415182200
5415182200
5415182200
5415182200
5110171100
5312177000
5312177000
5415182200
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 117 of 461
PERMITTINGCL03
541301
541500
543600
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Postage
18254
15834
152
Purchase Area O Locks
Parts Supplies and Other Equipment
Postage
2,500
300
350
Total
Total
Total
-
-
-
Amount
1.00
2.00
1.00
Total PERMITTING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$618,839
Item NameQty
$300
$2,800
$350
1.00
1.00
1.00
202000
202000
202000
5110171100
5415182200
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 118 of 461
COMPLIANCE/ENFORCEMENTCL04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541400
541502
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Office
16215
20230
19054
15838
14011
15837
Light Vehicle Repairs
Fuel
Fuel
Small Tools Equipment Gauges
Heavy, Light & Other Equip Repairs
Office Supplies
3,000
9,000
5,000
500
2,500
4,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
17.93
18.30
18.30
20.30
18.30
18.30
18.30
18.30
18.30
1.00
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$891,438
$69,584
$68,766
$253,193
$18,243
$1,885
$268
$3,825
$5,796
$3,000
$14,000
$500
$2,500
$4,500
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5310175100
5415182200
5110171100
5415182200
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 119 of 461
COMPLIANCE/ENFORCEMENTCL04
542100
542310
589500
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Capital Outlay - Vehicles
15839
15840
19214
Travel District Business
Dues & Memberships - ROW
TRUCK, 3/4T, PICKUP, EC, 4WD V2321
383
250
35,680
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total COMPLIANCE/ENFORCEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,373,811
Item NameQty
$383
$250
$35,680
1.00
1.00
1.00
202000
202000
402000
5415182200
5415181900
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 120 of 461
GENERAL MAINTENANCECO03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530404
530405
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
16219
20119
14115
14023
14992
15008
14598
15591
18272
B-39 Annual Truck Lift Inspections
Orkin Pest Control
WPBFS Lawn Maintenance
Lawn Service-Field Station
Mowing - Miami F/S
Small Machine Mowing - FS
Maint & Repair Svcs - Bldg & Grounds
Fire Alarm Monitoring/Maint Inspect
Fire Extinguishers
609
2,400
11,245
12,502
12,000
15,800
5,500
6,500
1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
10.00
2.30
12.50
12.50
10.20
10.20
10.20
10.20
10.20
10.20
2.00
5.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$475,406
$18,984
$38,563
$37,976
$92,616
$10,096
$1,048
$137
$2,131
$3,112
$3,009
$57,047
$8,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
203000
202000
202000
5211174000
5310175100
5210173100
5211174000
5310175100
5312177000
5313301000
5210173100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 121 of 461
GENERAL MAINTENANCECO03
530600 Cont Serv - Maintenance and Repairs
13155
19411
14938
14940
14941
14943
19981
19980
19979
15586
14125
13243
13244
15607
14889
14472
14919
14013
14019
14805
14020
14920
14925
14939
16227
13898
13257
15011
15012
18943
15718
15013
19891
14946
14811
14879
Facility Maintenance & Repair Contract
Lakeside Ranch N- General/Build Maint
Backflow Maint Inspection
Fire Alarm Inspections
Fire Alarm Monitoring
Fire Extinguisher Maint
Fire Sprinkler Maintenance
Overhead Crane Inspection (10T)
Pest Controls-SCFS
Annual Fire Extinguisher Service
Field Station Locks & Keys Replacement
Fire Rescue Inspection
Fire Sprinkler Maintenance
Landscape WPBFS
WPBFS General Carpentry Services
Annual Fire Extinguisher Insp Field Stat
Entrance Door Maintenance/Repair
Facility Repair Services
Field Station Building Structure Repairs
Field Station Fuel Tank Manager Repair
Fire Alarm Inspections/Monitoring
Garage Door Maintenance/Repairs
Overhead Crane Repairs - Field Station
Quarterly Maint/Insp of Auto Entr Gates
Outsource Repairs, General Maintenance
A/C Yearly Maintenance - B225/B226
F/S Fire Alarm Repair Services
Fire Alarm Inspections
Fire Alarm Monitoring
Fire Exstinguisher Annual Inspections
Plumbing Repairs - B225/B226
Sealing/Powder Coating - B225/B226
Vehicle Wash Maintenance Service
Vehicle PM Outsource
Oil Change Contract
Fleet Oil Changes
36,023
3,200
500
200
700
2,500
4,400
200
3,600
3,100
1,000
500
8,639
2,500
4,000
220
1,408
3,986
2,208
4,725
3,073
1,408
1,700
1,760
5,620
1,120
400
400
1,720
2,000
1,560
2,080
4,000
987
699
918
Total -
Amount
33.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$110,450
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
1.00
1.00
1.00
.50
.35
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5111172000
5111172000
5111172000
5111172000
5111172000
5111172000
5111172000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5310175100
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5312177000
5111172000
5211174000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 122 of 461
GENERAL MAINTENANCECO03
530608
530611
531100
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
13653
20
19
16205
14120
14122
14444
14471
14445
14923
14466
14955
14339
14
14847
13879
16242
15605
15587
15609
14033
14006
14989
14999
21
14878
10
15717
15021
150
Fuel Sentry/Pump Repairs
Refrig Repairs- A/C, Ice Machines
Vehicle Wash Facility
SCFS AC Maintenance
A/C Repairs WPBFS/PS
Garage Door Maintenance/Repair
WPBFS Electric Motor Repair/Replace
A/C Monthly/Quarterly Maintenance
B-108 Ice Machine Semi Annual Maint
Ice Machine Repairs
S-310 Quarterly A/C Maint
Semi-Annual Ice Machine Maintenance
Outsource Repairs
Maint.& Repair Other Equipment
Fire Extinguisher Services
Pest Control
SCFS Vehicle Wash Maintenance
Bottled Water
Car Wash Maintenance
Pest Control WPBFS/Pump Stations
Clean Admin Office Carpet Twice Annually
Pest Control - Spraying Services
Floor Mats
General Maint/Repairs to Bldgs & Grounds
Maintenance/Repair, Bldgs & Grounds
Mats
Pest Control
Shop Cleaning Services- Towels/Rugs-B226
BCB Field Station General CS Maintenance
Janitorial Services - F/S
10,640
6,820
4,500
16,000
15,222
1,919
1,000
5,100
1,000
1,535
360
500
2,350
3,617
3,816
3,000
7,000
1,000
8,000
2,500
850
1,882
2,100
3,000
3,820
2,000
694
4,000
600
20,000
Total
Total
Total
-
-
-
Amount
1.85
14.00
15.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$2,604
$70,563
$44,262
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5310175100
5311176000
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5211174000
5310175100
5310175100
5311176000
5311176000
5311176000
5312177000
5313301000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 123 of 461
GENERAL MAINTENANCECO03
531101
531102
531103
540010
Cont Serv - Janitorial Services
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Chemicals
14055
113
14034
116
47
91
15014
14717
18255
14907
14995
14888
14885
14884
13256
13255
14597
14600
13148
14064
15611
114
14036
20118
18944
14335
13260
14601
13302
SCFS Janitorial Services
Janitorial Services WPBFS
Janitorial Services for Field Station
Janitorial Services - ongoing
Janitorial Services
Janitorial Services
Janitorial Services - Carpet & Tile
Janitorial Services
Fire Alarm Monitoring/Inpsection FS
Alarm Panel Maintenance
Security Fire Monitoring, Monthly
Fire Alarm Inspection
Fire Alarm Monitoring
Fire Alarm Panel Guarantee
F/S Fire Alarm Inspection/Monitoring Fee
F/S Fire Sprinkler Inspections
Fire Alarm Inspections
Security Services - Alarm
Dumpster Service - F/S
Waste Disposal Services
Solid Waste Authority Assessment
Waste Disposal Services
Hazardous Waste Disposal(oils, chem etc)
Waste Disposal - Field Station
Waste Disposal
Annual FS Waste Disposal Contract
Maint. Shop Waste Disposal
Waste Disposal Services
General Maint - Pesticide Treatments
8,194
16,000
25,500
15,750
8,242
20,000
3,400
5,000
3,000
600
2,000
216
1,186
416
1,400
1,200
600
2,000
8,244
500
41,000
10,800
2,122
5,000
5,532
10,799
1,474
5,500
624
Total
Total
Total
Total
-
-
-
-
Amount
9.00
10.00
9.20
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$122,086
$12,618
$90,971
$624
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5312177000
5313301000
5110171100
5310175100
5310175100
5311176000
5311176000
5311176000
5312177000
5312177000
5313301000
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5312177000
5313301000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 124 of 461
GENERAL MAINTENANCECO03
540030
540040
540050
541100
541200
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Heating Fuel
19857
14072
19866
20246
17427
14047
54
68
14080
135
20052
13145
57
14794
16243
14189
17429
14327
14138
14151
14155
130
132
133
64
Fuel
Gasoline/Diesel Fuel
Vehicle Fuel - General Maint
Vehicle Fuel - General Maint
Oil/Lubricants/Solvents
Field Station-Equipment Prevent. Maint.
Oil / Lubricants & Solvents
Parts & Supplies Inventory-FS
Field Station-Misc Materials
Tires & Tubes Inventory
Parts & Supplies Inventory - Tires
Subscriptions & Newspapers
Subscriptions & Newspapers
Propane for Field Station
Fencing Materials
Lumber & Wood Products
Metal Products
WPBFS Lumber
General Maint of Existing Fences
Lumber and Wood Products
Material For Fabrication
Fencing Materials
Lumber & Wood Products
Metal Products
Fencing Materials
3,100
16,100
2,500
4,500
608
885
650
1,145
16,329
2,055
1,568
144
200
5,334
500
468
779
1,200
1,400
3,175
2,710
1,248
2,109
1,462
750
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.10
3.00
3.10
2.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$26,200
$2,143
$21,097
$344
$5,334
1.00
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.10
1.00
1.00
1.00
1.00
1.00
.30
1.00
1.00
1.00
1.00
.60
.60
.65
.14
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5311176000
5312177000
5111172000
5211174000
5311176000
5111172000
5211174000
5310175100
5311176000
5310175100
5311176000
5211174000
5111172000
5111172000
5111172000
5210173100
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 125 of 461
GENERAL MAINTENANCECO03
541300
541301
541400
541500
541501
541502
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
20079
19869
72
14615
12215
20082
13333
14141
14108
15000
19837
13926
62
14244
124
58
14605
20085
15019
160
14113
14213
14261
Lumber & Wood Products
Metal Products
Uniforms/Safety Shoes/Protective Equip.
Uniforms/Safety Shoes/Protect Equip
Small Tools, Equipment & Gauges
Small Tools, Equipment & Gauges
B225/226 PM saw,multimeter,drill battery
Parts, Supplies & Expense - Other Equipm
Field Station Support Equipment Material
Abbloy Locks
Parts, Supplies, & Exp. - Support Equip
Water Filters
Parts,Supplies & Expense-Other Equip
Parts, Supplies & Expense - Agricultural
Agriculture Supplies
Parts,Supplies & Expenses-Agricultural
Parts, Supplies, & Expense Agriculture
Parts, Supplies & Expense - Fleet
Tires & Tubes - General Maintenance
Building/Grounds Maint - F/S
Parts, Supplies & Expense - Building &
WPBFS Parts/Fittings
WPBFS Parts/Supplies Buildings/Grounds
450
2,806
1,404
2,500
3,097
5,999
500
3,200
8,507
5,000
8,800
1,664
9,594
450
1,144
600
2,800
4,628
1,000
16,807
1,855
1,867
21,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
10.29
1.20
2.19
6.00
2.25
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$19,057
$3,904
$9,596
$36,765
$4,994
$5,628
1.00
1.00
.20
1.00
.19
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
.55
.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
203000
202000
202000
202000
202000
5311176000
5311176000
5311176000
5313301000
5310175100
5311176000
5312177000
5111172000
5211174000
5310175100
5310175100
5310175100
5311176000
5111172000
5310175100
5311176000
5313301000
5311176000
5313301000
5110171100
5111172000
5210173100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 126 of 461
GENERAL MAINTENANCECO03
541503
541505
541507
541510
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
19855
16238
20051
18293
13306
13322
13779
13305
15745
18372
13905
18266
14505
14088
19835
20089
18294
14154
14160
14518
14128
14129
129
63
13890
14610
71
14243
Buildings & Grounds Supplies
Paint
Parts & Supplies - Building & Grounds
B-225/B-226 Facility PM/Repairs
B-226 Xeriscaping
B225/B226 Painting/Wall Repairs
B225/B226 Plumbing Supplies
B226 - Mulch
Parts, Supplies & Expense-Bldgs/Grounds
Elec Parts/Supplies Fire Security FS
Electrical PM - FS Buildings
Parts, Supplies & Exp Electrical
WPBFS Electric Motor Repair/Replace
Field Station Electricial Supplies
Electrical Supplies
Parts, Supplies & Expense - Electrical
B-2225/B-226 Elec PM/Repairs
Parts, Supplies & Expense - Photographic
Parts, Supplies & Expense - Office
Cartridges for Plotter
Office Supplies
Printer Cartridges
Office Supplies
Parts, Supplies & Expense - Office
Printer Cartridges
Parts, Supplies & Exp Office
Rent/Lease - Equipment
Rent/Lease Equipment Field Station
5,000
5,000
4,734
3,175
1,000
500
150
500
4,000
500
2,350
500
1,000
5,684
2,500
3,578
3,284
250
520
720
700
560
5,025
5,200
600
1,300
324
1,739
Total
Total
Total
Total
-
-
-
-
Amount
13.00
7.50
1.00
5.74
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$65,588
$19,396
$250
$14,625
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
1.00
1.00
1.00
1.00
1.00
1.00
.20
1.00
.20
.34
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
5310175100
5310175100
5311176000
5312177000
5312177000
5312177000
5312177000
5312177000
5313301000
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5111172000
5111172000
5211174000
5211174000
5211174000
5310175100
5311176000
5311176000
5313301000
5111172000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 127 of 461
GENERAL MAINTENANCECO03
541600
541900
542100
542310
542400
543300
543301
543600
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
Oper Expense - Other Fees
Oper Expense - Permits & Fees
Oper Expense - Postage
138
73
12861
19055
19824
18948
18936
18730
46
14045
18359
16337
18243
126
118
49
13881
Rental
Rent/Lease - Equipment
B225/B226 Lift Rentals
Oper Exp - Other
Waste Disposal
Waste Disposal - Tipping Fees
Dumping Fees
Travel Expense
Dues and Membership Services - HOM FS
CDL Licenses
Assessment Fees for New FS Property
Assessment Fees New BCB Field Station
Permits & Fees
Postage
Postage
Postage
Electrical - Field Station
1,000
4,682
2,000
100
9,425
1,080
2,000
100
250
310
11,620
6,000
350
60
50
310
37,100
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
3.60
4.00
1.00
1.00
1.00
2.00
1.00
2.25
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$9,745
$12,605
$100
$250
$310
$17,620
$350
$420
.25
.35
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.25
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
5310175100
5311176000
5312177000
5210173100
5310175100
5311176000
5313301000
5211174000
5301175000
5311176000
5313301000
5415182200
5110171100
5211174000
5310175100
5311176000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 128 of 461
GENERAL MAINTENANCECO03
543701
543702
543800
589500
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
Oper Expense - Freight
Capital Outlay - Vehicles
44
14307
134
120
51
13343
18233
154
45
18205
137
121
52
96
14616
50
19220
Electrical Service
WPB Field Station Electrical Service
Electrical Service For Admin Support Fac
Electrical Service
Electrical Service (Home F.S.)
B225/B226 FP&L Service
Electrical Service
Water/Sewer - F/S
Water & Sewer Service
WPBFS Water & Sewer
Water & Sewer Service For Admin Support
Water & Sewer Service
Water and Sewer
B225/B226 Water & Sewer Service
Water & Sewer Services
Freight
HEAVY EQUIPMENT
55,162
100,000
22,072
47,051
32,448
28,102
18,800
3,726
8,400
5,000
1,623
15,487
2,860
5,000
2,540
546
250,000
Total
Total
Total
Total
-
-
-
-
Amount
7.88
8.00
1.00
1.00
Total GENERAL MAINTENANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,114,541
Item NameQty
$340,735
$44,636
$546
$250,000
1.00
1.00
.88
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
402000
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5311176000
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 129 of 461
WATER MANAGEMENT SYSTEM & NAVD88 CONVERSIONCQ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530101
530107
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 - External Provider
Cont Serv - Computer Programming Services
Cont Serv - IT Consulting Services (OPS)
Cont Serv - Maint & Repairs - Computer Software
20263
18919
19888
20489
16383
18736
18235
Vertical Datum (NAVD88)
Vertical Datum (NAVD88)
SCADA Application Enhancements
SCADA System Study (Expense)
Iron Mountain Escrow
ODSS Licensing & Support
Telvent Maintenance Agreement
365,064
134,936
50,000
100,000
5,000
145,057
170,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.76
1.78
1.80
1.80
1.80
1.80
1.80
1.80
1.80
2.00
1.00
1.00
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$137,402
$10,585
$10,598
$16,902
$1,814
$185
$29
$376
$610
$500,000
$50,000
$100,000
$320,057
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
202000
101000
101000
101000
5613222000
5613222000
5511184700
5613222000
5511184700
5511184700
5511184700
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100150
100150
NR
100774
NR
NR
NR
Page: 130 of 461
WATER MANAGEMENT SYSTEM & NAVD88 CONVERSIONCQ00
589320 Capital Outlay Computer Software
20433
19803
SCADA Upgrades/Replacements (O&M)
SCADA Upgrades/Replacements (O&M)
1,007,612
31,617
Total -
Amount
2.00
Total WATER MANAGEMENT SYSTEM & NAVD88 CONVERSION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,187,787
Item NameQty
$1,039,229
1.00
1.00
401000
402000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
100774
100774
Page: 131 of 461
O&M IT SUPPORTCZ10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530107
530117
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - IT Consulting Services (OPS)
Cont Serv - Copier Services
17123
20268
19306
17122
19095
19801
18478
18479
19802
18191
12862
FCC Licensing
Microwave Consulting
SOUTH LOOP BATTERY REPLACEMENT
Tower Inspections
ABAP/Workflow
BW/Business Intelligence
BW/Business Intelligence
Financials
HR/Payroll
HR/Payroll
Copier/Printer Lease
13,500
63,840
80,000
15,000
106,022
109,878
110,842
139,757
139,757
120,480
162,480
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
42.53
43.40
43.40
44.40
43.40
43.40
43.40
43.40
43.40
4.00
2.88
.48
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$3,477,485
$271,454
$268,258
$531,014
$43,587
$4,471
$695
$9,070
$14,974
$172,340
$726,736
$162,480
1.00
1.00
1.00
1.00
.48
.48
.48
.48
.48
.48
.48
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2214116000
2214116000
2214116000
2214116000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 132 of 461
O&M IT SUPPORTCZ10
530117
530197
530600
530601
Cont Serv - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Hardware
17117
20453
19096
16331
13997
14001
17121
12880
14737
16263
16257
18691
16261
16262
16267
16275
16282
16271
18470
16276
16277
18549
16280
16269
16284
16283
16285
16286
Gartner Services
IT Consulting
IT Security Outsourcing
Netboss Network Management
Building Maintenance & Repair
DC Power Plant Maintenance
Equipment Calibration Service
Radio Repairs - All Types
Tower Crew Maintenance
BT Conferencing
Cisco Systems Hardware
Enterprise Director Solution (EMC)
Servers & Storage
Sun Microsystems
Adobe Software
Autodesk VIP Program
Autonomy
Cisco Systems
Clearwell Appliance
DSI Software
EMC - Documentum
Google Search Engine
Harris Corp
Help Desk Software
Microsoft Enterprise Agreement
Microsoft Premier Support
NetIQ
New Software Maintenance
77,000
108,000
55,680
50,000
5,000
25,000
17,400
20,000
20,000
18,223
108,037
57,886
31,785
146,252
26,518
18,742
15,894
25,214
26,373
20,853
15,902
43,200
38,880
32,740
384,000
31,077
30,144
40,800
Total
Total
Total
Total
-
-
-
-
Amount
2.96
5.00
2.40
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$290,680
$87,400
$362,183
1.00
.48
.48
1.00
1.00
1.00
1.00
1.00
1.00
.48
.48
.48
.48
.48
.48
.48
.48
.48
.48
.48
.48
.48
.48
.48
.48
.48
.48
.48
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2214116000
2214116000
2214116000
2214116000
2214116000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 133 of 461
O&M IT SUPPORTCZ10
530602
530700
541504
541600
543501
543700
589310
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Equipment Rentals
Oper Expense - Parts,Supp - Computer
Oper Expense - Rent/Lease Equipment
Oper Expense - Cell Phones
Oper Expense - Utilities
Capital Outlay - Equipment Computer Hardware
18338
17131
17374
16289
18469
16270
16281
16288
19038
20269
19943
14672
18980
16906
16058
12213
19317
19310
19312
19319
Oracle Software Maintenance
Redhat Software Maint
SAP Software Maintenance
Software Maintenance - Other
Symantec Antivirus
Symantec Veritas
VMWare
Webmethods
A/C Power at Orlando MW Site
PC Lease Buy Out
PC Lease Buyout
PC Lease
SECURITY WEAVER
Cellular Voice & Data
Internet (T3/DS3)
Local & Long Distance Service
MICROWAVE END OF LIFE EQUIP REPLACEMENT
MICROWAVE REPLACEMENT (UNLICENSED)
REFURBISH LIEBERT UPS UNITS
SECURITY HARDWARE (PHYSICAL)
426,869
8,956
284,160
341,671
17,559
99,983
34,028
77,009
600
140,300
549,856
206,400
21,600
156,480
97,920
239,040
60,000
361,760
20,000
25,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
11.08
1.00
2.00
.96
.48
.96
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$2,040,572
$600
$690,156
$228,000
$156,480
$336,960
$466,760
.48
.48
.48
.48
.48
.48
.48
1.00
1.00
1.00
1.00
.48
.48
.48
.48
.48
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
401000
401000
401000
401000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2214116000
2210112000
2210112000
2210112000
2210112000
2211113000
2211113000
2211113000
2214116000
2214116000
2214116000
2214116000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 134 of 461
O&M IT SUPPORTCZ10
Amount
Total O&M IT SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$10,342,355
Item NameQty Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 135 of 461
O&M PROGRAM SUPPORTCZ99
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530900
530910
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Professional
Training Services - On Site
15316
15824
15269
148
16355
18342
15797
Claims Handling Fee
Insurance Brokerage Fee (Aircraft)
Insurance Brokerage Service (PROPERTY)
DOT Drug/Alcohol Program
Dive Physicals
Auto CADD Training
District-wide Safety Training
46,311
4,800
8,640
12,825
3,250
5,400
22,050
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
17.54
2.00
19.81
19.90
18.20
18.20
18.20
17.90
18.20
18.20
7.00
1.44
3.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,594,050
$44,000
$127,160
$125,954
$214,744
$20,923
$1,876
$274
$3,806
$5,915
$1,422,850
$59,751
$21,475
$22,050
.48
.48
.48
1.00
1.00
1.00
1.00
601000
601000
601000
601000
601000
202000
101000
2114308300
2114308300
2114308300
2114308300
2114308300
5613220000
2011107000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 136 of 461
O&M PROGRAM SUPPORTCZ99
531100
541100
541301
541400
541500
541507
541510
Cont Serv - General Maintenance
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
225
14820
14997
14880
18236
18880
18875
16308
14050
12216
19181
13208
18747
14049
13756
14401
17439
18721
15814
15270
Uniform/Laundry
Sign Contract
Sign Shop Contract
Signage
Books & Reference Materials
ProjNet Annual User Fee (Dr. Checks)
ProjNet Annual User Fee (Dr. Checks)
RS Means Cost Engineering Subscription
Safety/Protective Equipment
Uniforms & Safety Shoes
Uniforms & Safety Shoes
Tools & Equipment
Parts, Supplies & Expense - Office
Office Supplies Photographic
Parts & Supplies Office
Office Supplies
Office Supplies
Office Supplies
Helicoptor Insurance
Storage Tanks policy
131,440
5,796
3,200
5,000
1,200
8,495
28,438
2,400
500
400
600
974
600
200
12,148
2,800
6,700
800
96,000
50,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
4.00
4.00
3.00
1.00
1.00
1.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$145,436
$40,533
$1,500
$974
$600
$200
$22,448
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.48
1.00
202000
202000
202000
202000
202000
101000
202000
202000
101000
101000
202000
202000
202000
202000
101000
101000
202000
101000
601000
601000
5003170600
5211174000
5310175100
5311176000
5611187000
5613220000
5613220000
5613220000
5611187000
5611187000
5611187000
5513142700
5513142700
5611187000
5000170000
5611187000
5613220000
5613220000
2114308300
2114308300
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 137 of 461
O&M PROGRAM SUPPORTCZ99
541830
541860
541900
542000
542100
542310
542400
Oper Expense - Insurance Premiums Other Property
Oper Expense - Unemployment Tax
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
16466
18878
18881
16541
15903
86
15573
20141
15897
16761
20142
15568
15781
15682
15682
18535
14692
14691
16743
18879
Unemployment Compensation Insurance
Design Reference Materials
Design Reference Materials
Safety glasses and boots
Training & Conferences
Training & Conferences
Travel District Business
Travel District Business
SUN PASS TOLL FUNDING
Travel District
Travel Distirct Business
Travel BCB
Travel - District Business
Business Travel - Survey & Mapping
Business Travel - Survey & Mapping
District Projects Travel
O & M Dues and Memberships
O&M Professional Licenses
Construction Dept Licenses
Construction Dept Licenses
50,490
4,100
3,940
750
29,445
23,977
4,250
2,500
21,000
500
2,500
200
300
200
200
3,750
11,814
17,809
1,000
1,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.48
.66
3.00
2.00
7.78
1.00
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$146,000
$50,490
$8,790
$53,422
$35,400
$11,814
$19,809
.66
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.28
1.00
1.00
1.00
1.00
.25
.25
1.00
1.00
1.00
1.00
1.00
101000
202000
101000
202000
101000
202000
101000
101000
202000
101000
101000
203000
202000
203000
202000
101000
101000
101000
101000
202000
2310117000
5613220000
5613220000
5613220000
5000170000
5000170000
5000170000
5003170600
5005170400
5005171000
5010170100
5301175000
5410178000
5513142700
5513142700
5613220000
5000170000
5000170000
5613220000
5613220000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 138 of 461
O&M PROGRAM SUPPORTCZ99
542500
547000
590010
590100
590110
590120
590160
590170
590193
Oper Expense - Employee Relocation
Oper Expense - Self-Insurance Charges
Reserves-Contingency
ISF- Medical Claims Paid
ISF - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
ISF - Actuarial Service Fees Paid
ISF - Medical/Life Insurance-Retiree
19973
14414
14415
17393
17391
17392
16775
16776
16777
16778
16779
18915
Relocation
Self Insurance Charges
Self Insurance Charges
Big Cypress Basin Contingency Reserves
District Contingency Reserves
Okeechobee Contingency Reserves
Medical Claims Paid
Dental Claims Paid
Vision Claims Paid
Administrator Fees Paid
Actuarial Service Fees Paid
Retirees' Healthcare Insurance
22,000
581,498
30,627
760,401
15,742,735
30,512,602
9,143,763
868,059
123,056
957,268
6,150
375,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
2.00
3.00
.41
.41
.41
.41
.41
.50
Total O&M PROGRAM SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$63,325,403
Item NameQty
$22,000
$612,125
$47,015,738
$9,143,763
$868,059
$123,056
$957,268
$6,150
$375,000
1.00
1.00
1.00
1.00
1.00
1.00
.41
.41
.41
.41
.41
.50
101000
202000
203000
203000
101000
202000
602000
602000
602000
602000
602000
602001
2311118000
9999999999
9999999999
9999999899
9999999899
9999999899
2114308300
2114308300
2114308300
2114308300
2114308300
2998099999
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 139 of 461
EAA A1 FLOW EQUALIZATIONB108
510100
520900
521010
521110
521120
521130
521140
521150
521160
580720
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Water Control Structures
20283
19346
19344
19345
RS A-1 FEB
RS A-1 FEB
RS A-1 FEB
RS A-1 FEB
161,158
7,650,000
249,160
34,596,527
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.01
2.05
2.05
2.05
2.05
2.05
2.05
2.05
2.05
1.00
3.00
Total EAA A1 FLOW EQUALIZATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$42,861,004
Item NameQty
$157,189
$12,249
$12,126
$19,155
$2,059
$215
$32
$429
$705
$161,158
$42,495,687
1.00
1.00
1.00
1.00
401000
412000
406000
415000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
108
NR
NR
Fund Prg Grant
100706
100706
100706
100706
Page: 140 of 461
RESTORATION STRATEGIES PROJECTSB199
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Oper Expense - District Travel
20281
19349
19352
19327
20282
19325
19326
20286
19245
18882
RS Science Plan
RS Science Plan
RS Science Plan
RS Science Plan
RS Science Plan
RS Science Plan
RS Science Plan
RS S-5AS Divide
Business Travel
District Projects Travel
427,236
2,970,995
327,991
247,304
959,260
829,991
774,352
1,138,000
6,000
3,749
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
28.84
29.42
29.43
30.53
29.53
29.53
29.43
29.53
29.53
7.00
1.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$2,525,836
$197,094
$194,850
$390,526
$30,490
$3,036
$472
$6,177
$10,117
$6,537,129
$1,138,000
$9,749
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
217000
202000
217000
202000
101000
202000
217000
217000
217000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
3310139000
5613222000
3310139000
5613220000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100801
100801
100801
100801
100801
100801
100801
100822
NR
NR
Page: 141 of 461
RESTORATION STRATEGIES PROJECTSB199
542310
542400
580020
580715
580720
580800
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
Capital Outlay - Land
Capital Outlay - AUC Permits and Fees
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Water Control Structures
19262
18817
19259
20288
20364
19347
20287
20285
20284
19348
19350
American Water Resources Assn (McBryan)
PMI Memberships (McBryan, Leeds)
PMP Recertification (Leeds)
Everglades Land
New NPDES Permit Applications
RS STA 1WX#1
RS STA 1WX#1
RS G-716 Structure
RS L-8 Divide
RS STA 1WX#1
RS STA 1WX#1
165
139
60
3,850,000
10,000
5,232,600
386,382
307,000
600,000
2,486,803
5,232,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
2.00
4.00
Total RESTORATION STRATEGIES PROJECTS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$29,148,625
Item NameQty
$304
$60
$3,850,000
$10,000
$5,618,982
$8,625,803
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
401000
406000
406000
402000
402000
402000
406000
412000
3310139000
3310139000
3310139000
3510144000
3316207100
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
108
Fund Prg Grant
NR
NR
NR
NR
100818
100818
100818
100819
100817
100818
100818
Page: 142 of 461
EAA STA COMPARTMENT B- DESIGN CONSTRUCTIONB509
510100
520900
521010
521110
521120
521130
521140
521150
521160
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Capital Outlay - Water Control Structures
20273 Compartment B Cell 8 Repair 1,345,536
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
1.00
Total EAA STA COMPARTMENT B- DESIGN CONSTRUCTION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,367,333
Item NameQty
$17,021
$1,329
$1,312
$1,803
$197
$21
$3
$42
$69
$1,345,536
1.00 415000 5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
100079
Page: 143 of 461
EXPEDITED PROJECT PROGRAM SUPPORTB599
560200
560230
Principal - COPS #1
Interest - COPS #1
14410
15373
EFA Acceler 8 Debt Service
EFA Acceler 8 Debt Service
6,116,512
13,342,313
Total
Total
-
-
Amount
1.00
1.00
Total EXPEDITED PROJECT PROGRAM SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$19,458,825
Item NameQty
$6,116,512
$13,342,313
1.00
1.00
406000
406000
9999999799
9999999799
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 144 of 461
COMMUNICATION AND CONTROL SYSTEMSBB01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
531102
545030
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Security Services
Oper Expense - Cash Contribution To Army Corps
15696
20492
FWC Law Enforcement - STA Security
S-319 Payment
60,000
71,842
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.10
1.00
1.10
1.10
.10
.10
.10
.10
.10
.10
1.00
1.00
Total COMMUNICATION AND CONTROL SYSTEMS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$201,455
Item NameQty
$7,978
$51,495
$4,562
$4,509
$902
$99
$10
$2
$21
$35
$60,000
$71,842
1.00
1.00
217000
217000
5415182100
5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 145 of 461
PUMP STATION MODIFICATION/REPAIRBB02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.39
.40
.40
.40
.40
.40
.40
.40
.40
Total PUMP STATION MODIFICATION/REPAIR
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$36,896
Item NameQty
$28,244
$2,205
$2,177
$3,606
$394
$42
$6
$84
$138
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 146 of 461
CANAL/LEVEE MAINT/CANAL CONVEYANCEBB07
530600 Cont Serv - Maintenance and Repairs
20491 L-40 & STA 1E Levee Certification 46,000
Total -
Amount
1.00
Total CANAL/LEVEE MAINT/CANAL CONVEYANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$46,000
Item NameQty
$46,000
1.00 217000 5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 147 of 461
STRUCTURE INSPECTIONSBB08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
18334 Structure Inspection Program (STA) 550,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.77
3.85
3.85
3.85
3.85
3.85
3.85
3.85
3.85
1.00
Total STRUCTURE INSPECTIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$949,578
Item NameQty
$308,763
$24,103
$23,821
$36,400
$3,900
$399
$61
$803
$1,328
$550,000
1.00 217000 5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
100846
Page: 148 of 461
SURVEY SUPPORTBB13
530600 Cont Serv - Maintenance and Repairs
14799 Maintenance & Repair (Survey) 2,000
Total -
Amount
1.00
Total SURVEY SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,000
Item NameQty
$2,000
1.00 217000 5513142700
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 149 of 461
CONTAMINATION ASSESSMENTS & REMEDIATIONBB38
510100
520900
521010
521110
521120
521130
521140
521150
521160
530610
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint and Repairs Environmental
17319
14854
19533
14537
14377
14522
14379
17216
17217
14147
14150
14142
14144
14853
14871
Compartment C Hzrds Waste Inspn
STA 3/4 Hazardous Waste Inspections
EPA Emission Testing - 8 Main Engines
Fuel System Polishing - 217
Fuel Tank System Inspection - 217
Opacity/Visible Emissions Test - 217
Storage Tank M&R - 217
Compartment B G-434 Hazardous Disposal
Compartment B G-436 Hazardous Disposal
G-310 Hazardous Disposal
G-335 Hazardous Disposal
S-319 Hazardous Disposal
S-362 Hazardous Disposal
STA 3/4 Hazardous Waste (oil, chemical)
STA 6-2 Hazardous Waste (oil, chemical)
517
1,739
32,000
13,000
12,600
2,000
9,600
500
450
500
500
500
500
1,507
1,365
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.59
.60
.60
.60
.60
.60
.60
.60
.60
7.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$52,220
$4,077
$4,028
$5,409
$591
$63
$9
$126
$207
$71,456
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5611187000
5611187000
5611187000
5611187000
5611187000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 150 of 461
CONTAMINATION ASSESSMENTS & REMEDIATIONBB38
531103
541900
543301
589300
Cont Serv - Waste Disposal Services
Oper Expense - Other
Oper Expense - Permits & Fees
Capital Outlay - Equipment
19056
14330
18913
20002
18749
Compartment B G-436 Hazardous Disposal
FL Fee Storage Tank - 217
Title V Air Permit Fees - 217
Title V Air Permit Renewal
Fuel Polish Units
50
1,375
1,500
10,000
3,865
Total
Total
Total
Total
-
-
-
-
Amount
8.00
1.00
3.00
1.00
Total CONTAMINATION ASSESSMENTS & REMEDIATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$160,798
Item NameQty
$5,822
$50
$12,875
$3,865
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
406000
5210173100
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 151 of 461
MOVEMENT OF WATERBB41
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
540030
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Inventory Other Fuels
17445
14207
14210
14215
14217
12191
13187
12205
14272
14271
14211
Fuel (Structures)
G-370 Structure Maintenance Fuel Consump
G-372 Structure Maintenance Fuel Consump
G-409 Fuel Consumption
STA 3/4 Levee Maint Fuel Consumption
STA 5 Levee Maint-Fuel Consumption
STA 5 Struct Maint-Fuel Consumption
STA 6-1 Levee Maint Fuel Consumption
STA 6-2 Levee Maint Fuel Consumption
STA 6-2 Structures Gasoline/Diesel Fuel
G-404 Fuel Consumption
158,000
323,818
310,112
38,900
12,743
2,599
5,849
313
1,114
11,140
71,709
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.51
2.00
1.52
1.52
.52
.52
.52
.52
.52
.52
11.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$31,022
$77,371
$5,661
$5,597
$5,363
$551
$53
$8
$108
$173
$936,297
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5312177000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 152 of 461
MOVEMENT OF WATERBB41
543701
590010
Oper Expense - Electrical Service
Reserves-Contingency
13910
13173
15692
17192
13717
13686
14538
13680
13656
12856
14874
14329
18189
STA 1 E Electrical Control Structures
STA 1 W Structures - Electricity
STA 2 Structures-Electricity
Compartment C Electric
G-370 Seepage Electrical
G-372 Seepage Electrical
G-410 Rotenberger Electrical Services
STA 3/4 Struct Maint Electrical Service
STA 5 Control Struct Equip Maint Electri
STA 5 Struct Maint Electrical Services
STA 6-2 Pump Station Electrical Service
STA 6-2 Structure Electrical Service
STA Contingency Reserves
11,646
15,000
11,646
41,540
40,073
40,071
47,955
32,583
9,319
16,320
63,793
23,968
3,000,000
Total
Total
-
-
Amount
12.00
1.00
Total MOVEMENT OF WATER
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$4,416,118
Item NameQty
$353,914
$3,000,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
9999999899
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 153 of 461
PUMPING OPERATIONSBB42
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
540030
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Inventory Other Fuels
17184
20436
18214
13166
16291
14173
16292
16981
17191
20437
20438
17218
17220
Compartment B Fuel
Fuel Increment
G-310 Fuel
G-335 Pump Station Fuel
G-337 Fuel
S-319 Fuel
S-361 Fuel
S-362 Fuel
Compartment C Fuel
Fuel Increment
Fuel Increment
Compartment B G-434 Oil
Compartment B G-435 Oil
112,100
989,922
150,000
211,360
1,382
243,508
1,255
175,000
96,884
364,577
145,501
1,221
171
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
15.24
1.00
16.55
16.55
15.55
15.55
15.55
15.55
15.55
15.55
11.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$758,333
$5,000
$59,577
$58,860
$140,189
$15,336
$1,601
$230
$3,252
$4,956
$2,491,489
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5312177000
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 154 of 461
PUMPING OPERATIONSBB42
540040
541400
541500
543701
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Electrical Service
17219
13168
15613
14228
14236
17234
17235
17233
17236
13727
13728
14297
13807
13927
20560
20553
17185
13172
13196
14306
14304
14963
14305
Compartment B G-436 Oil
G-310 Oil
G-335 Oil
S-319 Oil
S-362 Oil
Compartment B G-434 Tools
Compartment B G-435 Tools
Compartment B G-436 Tools
Compartment B PPE/Apparel-Stores
G-310 Tools
G-335 Tools
PPE/Apparel-Stores
S-319 Tools
S-362 Tools
Moving Water South-G370, G372
Moving Water South-Holey Land/Rotenburg
Compartment B Electric
G-251 - Electricity
G-310 - Electricity
G-335 - Electricity
S-319 - Electricity
S-361 Electricity
S-362 - Electricity
421
6,875
6,875
6,875
6,875
408
408
408
1,446
1,212
1,212
4,326
1,212
1,212
607,500
100,000
37,160
15,000
94,776
94,776
30,000
99,776
80,000
Total
Total
Total
Total
-
-
-
-
Amount
7.00
9.00
2.00
7.00
Total PUMPING OPERATIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$4,738,968
Item NameQty
$29,313
$11,844
$707,500
$451,488
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 155 of 461
STRUCTURE MAINT - PREVENTATIVEBB45
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530106
530404
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Alligator Protection Services
Cont Serv - Mowing Field Stations/Pump Stations
14899
14898
14900
17193
18234
14845
14852
14864
14870
14876
14952
Alligator Protection Srvs STA 1 E
Alligator Protection Srvs STA 1 W
Alligator Protection Srvs STA 2
Compartment B Alligator Protection
Compartment C Gator Service
Rotenberger Gator Service
STA 3/4 Gator Services
STA 5 Gator Service
STA 6-2 Gator Services
WWCA3A Gator Services
217 Lawn Services-Field Structures
2,500
2,500
2,500
671
383
750
1,500
580
1,051
328
5,250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
22.72
2.00
24.18
24.18
24.18
23.18
23.18
23.18
23.18
23.18
10.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,054,669
$74,124
$83,411
$82,337
$452,044
$22,897
$2,388
$331
$4,842
$7,108
$12,763
$5,250
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 156 of 461
STRUCTURE MAINT - PREVENTATIVEBB45
530600
530606
530700
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Equipment Rentals
14957
17271
17258
17280
17269
17301
14862
14193
14962
14196
15936
14199
14873
14435
14436
15938
15940
17326
17213
17214
14450
14451
14453
14454
15966
14456
16222
18198
17341
14959
14969
217 Annual Fire Extinguisher Insp-Struct
Compartment C Ann. Fire Extgr Insp Strct
Compartment C Fire Alarm Inspect/Monitor
Compartment C General Elec Cont Srvs
Compartment C Welding Services
Compartment C Structure Repair Services
STA 3/4 Structure Maint-Cylinder Rental
STA 3/4 Structure Repair Services
STA 3/4 Welding Services
STA 5 Structure Maintenance
STA 5 Welding Services
STA 6-1 Structure Maintenance
STA 6-2 Structure Fencing Repairs
STA 6-2 Structure Maint & Repairs Oth Eq
STA 6-2 Structure Maint, & Repair Blg/Gr
STA 6-2 Welding Services
WWCA3A Welding Services
Compartment C Water Clr Rental-Fld Stat
Compartment B General Carpentry Service
Compartment B Locks and Keys
STA 1 E General Carpentry Services
STA 1 E Locks and Keys
STA 1 W General Carpentry Services
STA 1 W Locks and Keys
STA 2 General Carpentry
STA 2 Locks and Keys
217-Pest Extermination-Bee Control
Compartment C Pest Control Bee
Compartment C Sign Contract
Entrance Door Maintenance/Repair 217
STA 3/4 Pest Control Services
1,050
217
477
30,567
3,091
1,093
1,015
3,278
6,694
4,245
2,637
1,639
1,823
8,600
3,090
5,367
1,159
113
837
337
2,500
1,000
2,500
1,000
2,500
1,000
5,000
700
400
1,408
650
Total
Total
Total
-
-
-
Amount
5.00
12.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$35,402
$40,640
$113
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 157 of 461
STRUCTURE MAINT - PREVENTATIVEBB45
531100
540040
541100
541200
Cont Serv - General Maintenance
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Heating Fuel
14970
14971
13790
13169
13270
17311
14475
13705
17224
18201
15612
13251
17225
17232
17230
13806
14509
13171
14510
15963
15962
15625
15964
14511
17320
13279
13283
13284
STA 5 Pest Control Services
STA 6 Pest Control Services
STA 1 E Structures Oil
STA 1 W Structures Oil
STA 2 Structures Oil
Compartment C Structure Prev Maint
STA 6-2 Structure Oil/Lubricant/Solvents
STA 5 Maintenance Manuals
Compartment B Structure Propane
STA 1 E Structures Fuel (Propane)
STA 1 W Structure Fuel (Propane)
STA 2 Structures (Propane)
Compartment B Fencing
Compartment B Lumber/Wood
Compartment B Structure Metal
STA 1 E Fencing
STA 1 E Structures Metal
STA 1 W Fencing
STA 1 W Structures Metal
STA 1E Lumber/Wood
STA 1W Lumber/Wood
STA 2 Fencing
STA 2 Lumber/Wood
STA 2 Structures Metal
Compartment C Material Structure Fabric
STA 3/4 Fencing Materials
STA 3/4 Lumber & Wood Products
STA 3/4 Material for Fabrication
650
650
1,815
1,815
1,815
113
2,163
281
2,004
6,000
6,000
6,000
504
837
837
520
2,500
520
2,500
1,000
1,000
520
1,000
2,500
1,049
1,971
1,575
3,362
Total
Total
Total
Total
-
-
-
-
Amount
15.00
5.00
1.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$21,132
$7,721
$281
$20,004
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 158 of 461
STRUCTURE MAINT - PREVENTATIVEBB45
541300
541400
541500
541501
541502
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
14322
14323
14524
14526
12201
12202
13281
17334
17327
13286
14533
18523
17345
17349
17340
17353
17351
14493
15683
17359
14494
14534
17362
17361
STA 6-2 Fencing Material
STA 6-2 Lumber & Wood Products
STA 6-2 Structure Lumber/Wood
STA 6-2 Structure Metal Products
W WCA-3A Lumber & Wood Products
W WCA-3A Material for Fabrication
G-404 Fencing Materials
Compartment C Lock Replacement
Compartment C Struct Maint Small Tools
STA 5 Struct Maint Small Tools
STA 6-2 Structure Small Tools
Structure Maint - Lock Replacement
Compartment C Field Station Equip Maint
Compartment C Structure Maint Misc Fit
Compartment C Structure Misc Material
Compartment C Structure, Stem Flex Boots
Compartment C Structures, Clear Stem Rep
STA 6-2 Structure Part & Supplies Ag
WPBFS AOR Fleet Support
Compartment C G-508 Structure Tires &Tub
STA 6-2 Structure Parts & Supplies Fleet
STA 6-2 Structure Tires & Tubes
Compartment C Struct Maint Elec Supplies
Compartment C Struct Maint Supp Equip Ma
1,093
820
557
3,047
1,194
580
299
68
119
358
526
204
2,836
2,062
901
500
667
1,050
40,650
149
6,884
446
1,067
733
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
23.00
5.00
5.00
1.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$29,785
$1,275
$6,966
$1,050
$48,129
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5312177000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 159 of 461
STRUCTURE MAINT - PREVENTATIVEBB45
541503
541505
541510
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
13788
12199
13275
12208
14517
14496
14290
14311
14312
13276
17287
15958
15681
17365
13682
14507
17289
13908
17367
13655
13694
17292
17290
14560
13854
14561
13170
14562
14302
19875
19883
STA 3/4 Structure Maint-Misc Materials
STA 5 Struct Maint Electrical Supplies
STA 5 Struct Maint-Misc Materials
STA 6-1 Struct Maint-Support Equip Mat.
STA 6-2 Structure Parts & Supplies
STA 6-2 Structure Parts & Supplies Bld/G
STA 6-2 Structure-Misc Materials
Structures, Clear Stem Cover Replacement
Structures, Stem Flex Boots
G-404 PS-P/S & Exp, Build/Ground
Compartment B Structure Parts Electric
Electric Motor Parts
STA 2 Structures Parts & Fittings Elect
Compartment C Electric Structure Combine
STA 3/4 Exp Electrical Structure Combine
STA 6-2 Structure Parts & Supplies Elec
Compartment B Office & Comp Supplies
Office & Computer Supplies STA's
Compartment C Struct Maint Office Supply
STA 5 Struct Maint Office Supplies
W WCA 3A Office Supplies
Compartment B Gearbox Maintenance
Compartment B Structures Parts & Fitting
STA 1 E Gearbox Overhauls/Repairs
STA 1 E Structures Parts and Fittings
STA 1 W Gearbox Overhauls/Repairs
STA 1 West Parts and Fittings
STA 2 Gearbox Overhauls/Repairs
STA 2 Parts and Fittings
G-371 Struct Maint PM Parts & Supplies
G-404 Main Engine PM Parts & Fittings
5,680
4,244
2,898
2,060
8,507
5,148
3,450
2,000
1,500
1,236
1,671
5,101
7,000
1,500
17,389
9,181
1,000
2,700
139
299
90
1,671
1,671
11,064
18,000
10,064
11,500
10,064
5,000
2,500
2,500
Total
Total
Total
-
-
-
Amount
12.00
6.00
5.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$38,523
$41,842
$4,228
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5312177000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5210173100
5210173100
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5312177000
5312177000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 160 of 461
STRUCTURE MAINT - PREVENTATIVEBB45
541512
541600
543800
589500
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - Freight
Capital Outlay - Vehicles
17293
13706
14535
17294
13786
13291
16315
14539
19208
Compartment B Rental Equipment
STA 5 Rent/Lease Equipment
STA 6-2 Structure Rent/Lease Equipment
Compartment B WPBFS AOR Frieght
STA 3/4 Freight - Structures
STA 5 Freight
STA 6-2 Freight
STA 6-2 Structure Freight
TRUCK, 1T, UTILITY BODY, 4WD V2163
3,000
3,217
2,728
1,044
9,379
299
246
1,051
48,400
Total
Total
Total
Total
-
-
-
-
Amount
10.00
3.00
5.00
1.00
Total STRUCTURE MAINT - PREVENTATIVE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,242,653
Item NameQty
$74,034
$8,945
$12,019
$48,400
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
406000
5210173100
5211174000
5211174000
5210173100
5211174000
5211174000
5211174000
5211174000
5005170400
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 161 of 461
STRUCTURE MAINT-OVERHAUL/REFURBISHMENTBB46
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.96
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
Total STRUCTURE MAINT-OVERHAUL/REFURBISHMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$120,651
Item NameQty
$86,041
$6,717
$6,637
$18,030
$1,972
$206
$28
$418
$602
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 162 of 461
PUMP STATION MAINTENANCEBB47
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530404
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Mowing Field Stations/Pump Stations
17194
13925
14102
14109
14190
17200
17199
17196
17198
17195
Compartment B Lawn Maintenance
Lawn Maintenance Pump Stations
G-370 Pump Station Lawn Service
G-372 Pump Station Lawn Service
G-409 Lawn Services-PS
Compartment B Contract Service Maint
Compartment B G-434 Water System Maint
Compartment B G-435 Water System Maint
Compartment B G-436 Water System Maint
Compartment B G-445 Water System Maint
5,612
14,451
5,464
5,464
1,970
1,004
1,217
509
1,217
509
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
22.79
23.25
23.25
23.25
23.25
23.25
23.25
23.25
23.25
1.00
5.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,174,893
$91,710
$90,598
$209,580
$22,920
$2,393
$346
$4,859
$7,486
$184,230
$32,961
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 163 of 461
PUMP STATION MAINTENANCEBB47
530405
530600
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
18229
17197
15974
15970
14044
14048
15600
15931
14956
17262
17274
17295
17304
17277
17283
17288
17297
17296
17291
14953
17205
17207
18230
18231
17201
Compartment B G-464 Water System Maint
Compartment B Vibration Analysis
G-310 R/O Semi Annual Maint Insp/Service
G-335 R/O Semiannual Maint Insp Service
S-319 Water System Semi Annual Maint Ins
S-362 Water System Semi Annual Maint Ins
Vibration Analysis
217 Overhead Crane Repairs-PS
Annual Fire Extinguisher Inspections-PS
Compartment C Annual Fire Extgr Insp. PS
Compartment C Entrance Door Maint/Rpr
Compartment C G-508 Pres Cln Fuel Tanks
Compartment C G-508 R/O 2xAnl Maint Insp
Compartment C Garage Door Maint/Repairs
Compartment C Machine Shop Work
Compartment C Ovhd Crane Reprs-Pump St
Compartment C PS Oil Samples
Compartment C Pressure Clean
Compartment C Pump Statns Elec Mtr Rprs
Machine Shop Work 217
Compartment B Electric Motor Maintenance
Compartment B G-434 Fuel Tank Maint
Compartment B G-435 Fuel Tank Mgt Repair
Compartment B G-435 Fuel Tank Mgt Repair
Compartment B G-435 Overhead Crane Insp
1,217
1,004
1,500
1,500
1,515
1,515
3,000
6,700
1,600
93
469
1,167
1,333
469
750
567
267
1,400
833
2,250
5,610
1,171
671
1,171
404
Total
Total
-
-
Amount
12.00
13.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$15,707
$17,898
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 164 of 461
PUMP STATION MAINTENANCEBB47
17206
17208
17202
17203
17204
14893
15973
16255
13692
16250
14439
15972
15975
14046
15968
15969
14441
14892
14442
17302
17303
17307
17300
17309
17308
17299
17305
14433
14836
14461
14838
15927
Compartment B G-436 Fuel Tank Maint
Compartment B G-436 Fuel Tank Mgt Repair
Compartment B G-436 Service Trash Rake
Compartment B Generator Inspection
Compartment B Instrumentation Support
Electric Motor Repairs
G-310 Fuel Tank Maintenance
G-310 Fuel Tank Manager Repairs
G-310 Overhead Crane Repairs
G-335 Fuel & Vacuum Tanks Maint
G-335 Overhead Crane Repairs
G-337 Pressure Fuel Tank Maint
S-319 Fuel Tank Maintenance
S-319 Overhead Crane Repairs
S-361 Fuel Tank Maintenance
S-362 Fuel Tank Maintenance
S-362 Overhead Crane Repairs
STA Instrumentation Contract Support
STA's Generator Inspections and Repairs
Compartment C G-508 Anl Fltr Media Rplmt
Compartment C G-508 Anl Trash Rake Insp
Compartment C G-508 Clng Srv-Parts Wshr
Compartment C G-508 PS A/C Semi-Ann Mnt
Compartment C G-508 PS FuelTank Mgr Rpr
Compartment C G-508 Pump Stat Autom Srv
Compartment C G-508 Pump Station Maint
Compartment C G-508 Seepage Pump Repr
G-370 Annual Filter Media Replacement
G-370 Fire Alarm Inspection
G-370 Fire Alarm Inspection/Monitoring
G-370 Fire Alarm Monitor
G-370 Pump Stat Auto Svc RSL Logic 5000
1,044
671
1,687
337
2,504
17,000
3,500
2,600
1,200
3,000
1,200
2,000
3,500
1,200
3,120
3,500
1,200
6,500
1,000
2,667
1,500
767
267
1,575
1,167
3,467
1,500
5,500
232
1,432
626
2,185
Amount
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
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
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 165 of 461
PUMP STATION MAINTENANCEBB47
530606
530608
530611
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
14076
14434
14460
14431
14841
14457
14842
14843
14077
14432
15928
14081
14086
14950
14855
14192
15934
14872
14079
15920
15583
15584
15585
17212
17211
14452
14455
14458
14958
G-370 Pump Station Maintenance
G-370 R/O Semi Annual Maint Inspections
G-370 Seepage Pump Repairs
G-372 Annual Filter Media Replacement
G-372 Fire Alarm Inspection
G-372 Fire Alarm Inspection/Monitoring
G-372 Fire Alarm Monitor
G-372 Pump Station Automation Services
G-372 Pump Station Maintenance
G-372 R/O Semi Annual Maint Inspections
G-372 Seepage Pump Repairs
G-409 - Pump Station Maintenance
G-410 Rotenberger PS Maintenance
General Electrical Contractual Serv 217
STA 3/4 PS Fuel Tank Manager Repairs
STA 3/4 Pump Station A/C Semi-Annl Maint
STA 5 Maint & Repair-Pump/Motors Overhau
STA 6-2 Pump Station Auto RSL Logic 5000
G-404 - Pump Station Maintenance
217 PS Oil Samples
A/C Repairs STA 1 E
A/C Repairs STA 1 W
A/C Repairs STA 2
Compartment B A/C Repairs
Compartment B Pump Station A/C Maint Srv
STA 1 E Pump Station A/C Maint. Srv
STA 1 W Pump Station A/C Maint.Srv
STA 2 Pump Station A/C Maint.Srv
Electric Motor Repairs (217)
5,400
4,000
2,750
8,000
232
1,432
626
2,732
9,500
4,000
2,750
3,530
3,278
1,700
4,725
800
9,500
2,666
5,295
1,000
2,650
700
650
671
671
3,500
2,500
2,500
10,000
Total
Total
Total
-
-
-
Amount
56.00
1.00
9.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$161,591
$1,000
$23,842
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5312177000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 166 of 461
PUMP STATION MAINTENANCEBB47
531100
531103
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
17215
16254
16253
16252
15608
16251
17337
17329
17344
17338
15921
15922
14832
14100
14005
14839
14840
14107
14008
14844
14114
15930
14116
15941
15942
14112
17347
14202
14203
14474
14204
17221
17222
Compartment B Pest Control
G-250 Build Maint & Repairs
G-251 Build Maint & Repairs
G-337 Build Maint & Repairs
Pest Control
S-361 Build Maint & Repairs
Compartment C G-508 Bldg Maint
Compartment C G-508 Pest Ctrl-SpraySrv
Compartment C PS- Wste DispSrv
Compartment C PS-Shop Materials-Rags
G-349A Building, Electrical Upgrade
G-349C Building, Electrical Upgrade
G-370 Bottled Water
G-370 Building Maintenance
G-370 Pest Control -Spraying Services
G-370 Shop Rags
G-372 Bottled Water
G-372 Building Maintenance
G-372 Pest Control - Spraying Services
G-372 Shop Rags
G-409 Building Maintenance
G-409 Building, Electrical Upgrade
G-410 Building Maintenance
STA 3/4 Sign Contract
STA 6-2 Sign Contract
G-404 Building Maintenance
Compartment C Waste Disposal Services
STA 3/4 Waste Disposal Services
STA 5 Waste Disposal Services
STA 6-2 Structure Waste Disposal Service
W WCA3A Waste Disposal Services
Compartment B G-434 Fuel Additives
Compartment B G-436 Fuel Additives
1,737
1,500
1,500
1,500
4,000
1,500
718
1,384
567
400
3,200
3,200
348
3,278
874
1,350
328
3,825
874
1,020
450
1,800
1,126
2,319
2,101
676
144
656
433
618
225
837
987
Total
Total
-
-
Amount
26.00
5.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$41,575
$2,076
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5312177000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 167 of 461
PUMP STATION MAINTENANCEBB47
540040
541100
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
18197
14241
14238
14242
14477
15614
14230
14227
14232
14233
17355
17352
17360
13713
13687
13764
12853
13272
13681
14276
12203
17223
15965
17315
13765
13691
17227
17228
17226
17229
14282
Compartment B Lube Oil Analysis
G-310 Fuel Additives
G-310 Lube Oil Analysis
G-335 Fuel Additives
G-335 Lube Oil Analysis
Pump Stations Pen Cool
S-319 Fuel Additives
S-319 Lube Oil Analysis
S-362 Fuel Additives
S-362 Lube Oil Analysis
Compartment C G-508 Oil & Lube
Compartment C Levee Maint Oil & Lube
Compartment C Pump Stations Pmaint
G-370 Seepage Oil & Lube
G-372 Seepage Oil & Lube
G-409 Oil & Lube
G-410 Rotenberger Tract Oil/Lub/Solvents
Rotenberger Oil/Lub/Solvents G-402
STA 3/4 Levee Maint Oil & Lube
STA 6-2 Pump Station Maint Oil & Lube
G-404 Oil & Lube
Compartment B Trade Support Instrum Ref
Trade Support Instrumentation Ref. Train
Compartment C G-508 Maint Manuals
G-409 Reference Manuals
G-404 Books & Ref Materials
Compartment B G-434 Metal Product Supp
Compartment B G-435 Metal Products Supp
Compartment B G-436 Metal Products Supp
Compartment B G-445 Metal Products Supp
G-310 Metal Products Trades Support
492
3,203
1,281
3,203
1,281
671
3,203
1,464
3,203
1,464
1,550
148
199
5,830
7,649
1,791
358
119
2,319
3,464
2,179
504
1,000
94
135
202
504
504
504
504
1,000
Total
Total
-
-
Amount
23.00
5.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$46,895
$1,935
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5312177000
5210173100
5210173100
5211174000
5211174000
5312177000
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 168 of 461
PUMP STATION MAINTENANCEBB47
541300
541400
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
14283
14280
14281
17323
14824
14825
13770
13282
13280
13285
17328
17339
17336
13716
13684
13696
14833
14532
19862
13287
17237
17257
17263
17239
17238
17241
17242
17259
G-335 Metal Products Trades Support
S-319 Metal Products Trades Support
S-362 Metal Products Trades Support
Compartment C G-508 Fencing Material
G-370 Fencing Material
G-372 Fencing Material
G-409 Fencing Materials
G-410 Rotenberger PS Lumber/Wood
Rotenberger PS G-410 Fencing Materials
Rotenberger PS G-410 Metal Products
Compartment C G-508 Equip Maint Sm Tools
Compartment C G-508 PS Lock Replacement
Compartment C P/S Equip/Gauges
G-370 Equip Maint Small Tools
G-372 Equip Maint Small Tools
G-410 Rotenberger Small Tools
Pump Stations Lock Replacement
STA 3/4 Small Tools and Equipment
Trade Support Tools
WCA3A Small Tools
Compartment B G-434 Air Filter Materials
Compartment B G-434 Air Filters
Compartment B G-434 Annual PM Air Compr
Compartment B G-434 Annual PM Air Compre
Compartment B G-434 Annual PM Generator
Compartment B G-434 Oil Absor Diaper/Rag
Compartment B G-434 Parts & fittings Sup
Compartment B G-434 Replenish Pipe Bins
1,000
1,000
1,000
176
528
528
298
239
358
597
9,513
68
379
1,159
1,159
597
204
290
5,000
119
204
171
71
71
601
341
1,337
212
Total
Total
-
-
Amount
15.00
10.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$8,740
$18,488
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 169 of 461
PUMP STATION MAINTENANCEBB47
17240
17253
17252
17254
17251
17256
17250
17260
17268
17267
17255
17264
17247
17249
17246
17248
17244
17245
17270
17243
17261
14346
14295
15956
15957
16294
14279
15650
15651
14292
Compartment B G-434 Spare Parts Inventor
Compartment B G-435 Annual PM Generators
Compartment B G-435 Fan Air Filters
Compartment B G-435 Oil Absorbent Rags
Compartment B G-435 Parts & Fitting Sup
Compartment B G-435 Replenish Pipe Bins
Compartment B G-435 Spare Parts Replace
Compartment B G-436 Air Filter Material
Compartment B G-436 Annual PM #2 Air Com
Compartment B G-436 Annual PM #2 Gen
Compartment B G-436 Annual PM Air Comp
Compartment B G-436 Annual PM Generator
Compartment B G-436 Oil Absorbent Rags
Compartment B G-436 Parts & Fittings Sup
Compartment B G-436 Replenish Pipe Bins
Compartment B G-436 Spare Parts Replace
Compartment B G-445 Annual PM Generator
Compartment B G-445 Parts & Fittings Sup
Compartment B Master Locks Electrician
Compartment B Motor Replacement
Compartment B Salt for R/O System
G-250 Parts & Fittings Trades Support
G-251 Parts & Fittings Trades Support
G-310 2000 hr PM (10 cylinder Engine)
G-310 2000 hr PM (6 cylinder Engine)
G-310 2000 hr PM Reduction Gears (2)
G-310 Air Filter (24 for 4 engines)
G-310 Annual PM's #2 Emergency Generator
G-310 Annual PM's #2 Main Air Compressor
G-310 Annual PMs #1 Emerg Generators
1,671
407
166
337
837
204
337
204
71
371
71
371
171
837
204
837
371
504
204
837
337
1,500
1,500
7,950
4,770
3,677
2,228
1,210
202
1,210
Amount
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 170 of 461
PUMP STATION MAINTENANCEBB47
14289
14288
14293
14287
14286
14545
14284
18200
18207
16297
14319
14320
14317
15652
15653
14316
14315
14499
18218
14548
14318
14303
14313
19885
15943
16303
16299
16302
16298
14220
14549
14237
15660
G-310 Annual PMs #1 Main Air Compressor
G-310 Fan Air filters (6)
G-310 Oil Absorbent Diapers/Rags
G-310 Parts & Fittings Trades Support
G-310 R/O Filters (5 Cartons)
G-310 Replenish Pipe Fitting Bins
G-310 Spare Parts Allowance Replacement
G-335 2000 hr PM Main Diesel Eng (6 cyl)
G-335 2000 hr PM Main Diesel Eng 10 cyl
G-335 2000 hr PM Reduction Gears (2)
G-335 Air Filters (24 for 4 engines)
G-335 Annual PM's #1 Emergency Generator
G-335 Annual PM's #1Main Air Compressors
G-335 Annual PM's #2 Emergency Generator
G-335 Annual PM's #2 Main Air Compressor
G-335 Fan Air Filters (6)
G-335 Oil Absorbent Diapers/Rags
G-335 Parts and Fittings Trades Support
G-335 R/O Filters (5 cartons)
G-335 Replenish Pipe Fitting Bins
G-335 Spare Parts Allowance Replacement
G-337 Annual PM Emergency Generator
G-337 Parts & Fittings Trades Support
Main Engine PM's for G-434/G-436
Master Locks Electricians for Lock Out
S-319 2000 hr Main Eng 8 cylinder 2 of 2
S-319 2000 hr PM #2 Reduction Gears 8
S-319 2000 hr PM Main Diesel Eng 8 cyl
S-319 2000 hr PM Reduction Gears 8 1of2
S-319 Air Filter Material for Intake Fan
S-319 Air Filters (20 for 5 engines)
S-319 Annual PM's #1 Emergency Generator
S-319 Annual PM's #2 Main Air Compressor
202
485
1,000
2,650
404
600
5,000
4,770
7,950
3,677
2,228
1,210
202
539
202
485
1,000
4,500
404
600
4,500
1,100
2,500
11,978
600
6,360
1,768
6,360
1,768
600
1,515
1,100
202
Amount
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 171 of 461
PUMP STATION MAINTENANCEBB47
541500
541501
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
18226
14246
14254
14255
14551
14251
14264
14265
16296
16304
16295
16305
14273
14552
18227
14540
15665
15667
14267
14270
14266
14268
14559
17346
16310
16312
19996
19892
13766
S-319 Annual PM's Emergency Generator #2
S-319 Annual PMs #1Main Air Compressors
S-319 Oil Absorbent Diapers/Rags
S-319 Parts & Fitting Trades Support
S-319 Replenish Pipe Fitting Bins
S-319 Spare Parts Inventory Allowance
S-361 Annual PM Emergency Generator
S-361 Parts & Fittings Trades Support
S-362 2000 hr PM Main Diesel Eng (6 cyl)
S-362 2000 hr PM Main Diesel Eng (8 cyl)
S-362 2000 hr PM Reduction Gear (6 cyl)
S-362 2000 hr PM Reduction Gears (8 cyl)
S-362 24 Air Filters for 5 Engines
S-362 Air Filter Material for Intake Fan
S-362 Annual PM's #1 Emergency Generator
S-362 Annual PM's #1Main Air Compressors
S-362 Annual PM's #2 Emergency Generator
S-362 Annual PM's #2 Main Air Compressor
S-362 Oil Absorbent Diapers/Rags
S-362 Parts & Fittings Trades Support
S-362 Replenish Pipe Fitting Bins
S-362 Spare Parts Allowance Replacement
Salt for R/O Systems
Compartment C G-508 PS Fitting & Adapter
G-370 Philadelphia Gear Water Sep Filter
G-372 Philadelphia Gear Water Sep Filter
Trades Support Parts and Supplies
G-404 Pump Station-Misc Fittings
G-409 Agricultural
1,100
202
1,010
3,500
624
4,500
1,100
1,500
6,360
6,360
1,768
1,768
1,515
600
1,100
202
1,100
202
1,010
3,500
600
4,500
2,000
12,514
3,500
3,500
9,000
3,582
160
Total
Total
-
-
Amount
99.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$193,280
$160
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5312177000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 172 of 461
PUMP STATION MAINTENANCEBB47
541503 Oper Expense - Parts,Supp - Build & Ground Equip
17275
17273
17276
17278
17279
14543
14546
14550
14553
14489
17363
17364
14506
13714
14516
13678
13767
13769
13695
14291
19861
17284
17282
17281
17285
17286
14495
14497
15961
14498
Compartment B G-434 General Maint Supply
Compartment B G-434,G-435,G-436,G-445 BG
Compartment B G-435 General Maint Supply
Compartment B G-436 General Maint Supply
Compartment B G-445 General Maint Supply
G-310 General Maintenance Supplies
G-335 General Maintenance Supplies
S-319 General Maintenance Supplies
S-362 General Maintenance Supplies
S319/S362/G310/G335 Buildings & Grounds
Compartment C G-508 Building & Grounds
Compartment C G-508 Main Engine A/Filter
G-370 Main Engine Air Filter Replacement
G-370 Struct Maint Misc Fittings
G-372 Main Engine Air Filter Repl
G-372 Struct Maint Misc Fittings
G-409 PS-P/S & Exp, Build/Ground
G-409 Pump Station-Misc Fittings
G-410 Buildings & Grounds
STA 6-2 Pump Stations-Misc Materials
Trade Support - Misc. Materials
Compartment B G-434 Parts & Fitting Elec
Compartment B G-435 Parts & Fitting Elec
Compartment B G-436 Parts & Fitting Elec
Compartment B G-445 Parts & Fitting elec
Compartment B Instrumentation Parts
G-250 Parts and Fittings Electricial
G-251 Parts and Fittings Electricial
G-310 Instrumentation Replacement
G-310 Parts and Fittings Electricial
337
1,671
337
337
337
800
800
800
800
3,000
398
695
2,085
53,590
2,760
55,234
824
2,387
1,194
3,450
8,000
1,671
1,671
3,337
671
337
2,500
7,000
5,200
9,500
Total -
Amount
21.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$139,836
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 173 of 461
PUMP STATION MAINTENANCEBB47
541505
541510
541600
543800
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
Oper Expense - Freight
15654
14314
14976
15945
14500
14501
14502
15949
18208
17366
18216
13677
13768
12855
17368
13715
13679
17369
17370
14325
17371
17372
13718
13688
13697
13292
20476
G-335 Instrumentation Replacements
G-335 Parts & Fittings Electricial
G-337 Parts and Fittings Electricial
S-319 Instrumentation Replacements
S-319 Parts and Fittings Electricial
S-361 Parts and Fittings Electricial
S-362 Electricial Parts and Fittings
S-362 Instrumentation Replacements
STA Motor Replacements
Compartment C G-508 Struct Maint Elec
G-370 Structure Maint Electrical Supplie
G-372 Struct Maint-Electrical Supplies
G-409 Electrical Supplies
G-404 Electrical Supplies
Compartment C PS Office Supplies
G-370 Struct Maint Office Supplies
G-372 Struct Maint Office Suppli
Compartment C G-508 PS Rental/Lease Equ
Compartment C Rent/Lease Equipment
W WCA 3A Lease Equipment
Compartment C Freight
Compartment C G-508 Freight
G-370 Frieght
G-372 Freight
G-410 Rotenberger Freight
W WCA 3A Freight
Tools & Equipment
5,200
9,500
7,000
5,200
9,500
7,000
9,500
5,200
10,500
1,033
21,678
25,938
1,910
2,866
282
318
318
386
3,593
2,319
100
483
1,449
1,739
239
597
2,900
Total
Total
Total
Total
-
-
-
-
Amount
23.00
3.00
3.00
6.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$153,912
$918
$6,298
$4,607
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
406000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5312177000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 174 of 461
PUMP STATION MAINTENANCEBB47
589300 Capital Outlay - Equipment
13273 STA 3/4 Levee Maint Chemical 18,730
Total -
Amount
2.00
Total PUMP STATION MAINTENANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,682,364
Item NameQty
$21,630
1.00 406000 5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 175 of 461
PUMP STATION REFURBISHMENTBB48
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.98
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total PUMP STATION REFURBISHMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$65,266
Item NameQty
$47,270
$3,690
$3,647
$9,015
$986
$103
$15
$209
$331
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 176 of 461
BERM/LEVEE MAINTENANCEBB50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530116
530600
530606
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Road Grading Services
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
17186
15602
15603
15604
17188
15914
15915
15916
15917
17265
15932
Compartment B Contract Grading
STA 1 E Road Grading
STA 1 W Road Grading
STA 2 Road Grading
Compartment C Contract Grading
STA 3/4 Road Grading Contract
STA 5 Road Grading Contract
STA 6-1 Road Grading Contract
STA 6-2 Road Grading Contract
Compartment C Berm Gates Installation
STA 3/4 Contract Hauling/Earth Work
6,360
16,140
27,880
19,040
17,593
69,572
18,000
7,535
1,594
667
11,593
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.82
3.90
3.90
3.90
3.90
3.90
3.90
3.90
3.90
9.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$176,880
$13,807
$13,645
$35,155
$3,844
$404
$55
$816
$1,236
$183,714
$667
$11,593
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 177 of 461
BERM/LEVEE MAINTENANCEBB50
530608
530611
540040
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Oper Expense - Inventory Oils/Lubricants/Solvents
15919
17312
14430
15933
14865
14869
17322
14097
14099
17314
12198
12852
14275
17231
15622
15623
15624
18522
17317
17318
17321
14520
12196
12195
12197
12209
14324
217 Fleet Oil Samples
Compartment C PM Contract Hvy Equip
PM Contract for Heavy Equipment
STA 3/4 Oil Changing Contract
STA 5 Oil Change
STA 6-2 Contract Oil Changes
Compartment C Equipment Maint Srvs
STA 3/4 Equipment Maint Services
STA 5 Equipment Maint Services
Compartment C Heavy Equip Prev Maint
STA 5 Levee Maint Oil & Lube
STA 6-1 Levee Maint Oil & Lube
STA 6-2 Levee Maint Oil & Lube
Compartment B Levee Berm Maint Rep Aggr
STA 1 E Levee Berm Maint Rep Aggregate
STA 1 W Levee Berm Maint Rep Aggregate
STA 2 Levee Berm Maint Rep Aggregate
Compartment C Levee Maint Fencing Matrls
Compartment C Levee Maint Lumber & Wood
Compartment C Levee Maint Materials Fab
Compartment C Rip Rap Bank Stablization
Rip Rap for Bank Stabilization
STA 5 Levee Maint Fencing Materials
STA 5 Levee Maint Lumber & Wood
STA 5 Levee Maint-Materials for Fabric
STA 6-1 Levee Maint-Material for Fabric
STA 6-2 Levee Maint-Material for Fabric
800
652
5,871
1,043
1,194
973
2,273
10,000
6,818
2,516
445
123
273
1,755
5,252
5,252
5,252
307
410
820
1,733
14,085
922
615
1,230
580
852
Total
Total
Total
-
-
-
Amount
6.00
3.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$10,533
$19,091
$3,357
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 178 of 461
BERM/LEVEE MAINTENANCEBB50
541300
541400
541500
541501
541502
589500
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
Capital Outlay - Vehicles
14530
17332
17330
17331
17343
12193
17354
13685
13288
13274
19219
19206
Canal/Levee Lock Replacement-217
Compartment C Canal/Levee Chain Binder
Compartment C Canal/Levee Misc Tools
Compartment C Canal/Levee Nylon Sling
Compartment C Canal/Levee Equip Maint
STA 5 Levee Maint-Erosion Repair
Compartment C Agricultureal Sod Seed
STA 3/4 - Fleet Maintenance
STA 5 Equipment Maint Tires & Tubes
STA 5 Fleet Maintenance
GRADER, ROAD V1523
TRUCK, 18CY, DUMP, TRI AXLE V1958
204
120
153
175
2,492
535
347
8,150
3,895
3,690
172,978
143,200
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
14.00
4.00
2.00
1.00
3.00
2.00
Total BERM/LEVEE MAINTENANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$849,801
Item NameQty
$39,065
$652
$3,027
$347
$15,735
$316,178
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
406000
406000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5005170400
5005170400
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 179 of 461
MOWINGBB51
530403 Cont Serv - Mowing Canals/Levees
17187
18210
15595
15596
15597
15598
15599
15601
17189
14851
14863
14867
14868
18212
Compartment B Flat Mowing
Compartment B Slope Mowing
STA 1 E Flat Mowing Contract
STA 1 E Side Slope Mowing Contract
STA 1 W Flat Mowing Contract
STA 1 W Side Slope Mowing Contract
STA 2 Flat Mowing
STA 2 Side Slope Mowing Contract
Compartment C Contract Mowing
STA 3/4 Contract Mowing
STA 5 Contract Mowing
STA 6-1 Contract Mowing
STA 6-2 Contract Mowing
STA's Contract Slope Mowing
13,440
11,960
32,280
19,007
35,961
11,978
26,698
19,007
24,775
55,522
36,538
8,275
16,068
60,230
Total -
Amount
14.00
Total MOWING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$371,739
Item NameQty
$371,739
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 180 of 461
CANAL MAINTENANCEBB53
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530606
530608
540040
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Oils/Lubricants/Solvents
17310
17316
14464
17358
17324
14826
14975
Compartment C Contract Oil Changes
Compartment C PM Cont for Lt Veh (217)
PM Contract for Light Vehicles (217)
Compartment C Other Equipment-Pmaint
Compartment C Boat Ramp Repairs
STA 3/4 Boat Ramp Repairs
STA 5 Boat Ramp Repairs
398
373
3,360
87
400
2,585
2,585
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.79
1.00
3.85
3.85
3.05
3.05
3.05
2.85
3.05
3.05
1.00
2.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$117,739
$14,124
$10,272
$10,150
$27,496
$3,009
$314
$36
$638
$821
$398
$3,733
$87
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 181 of 461
CANAL MAINTENANCEBB53
541300
541400
541500
541501
541502
Oper Expense - Construction Materials
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
17333
17348
13757
12207
14277
17357
17356
Compartment C Shop-Equip Cycle PM
Compartment C Safety Boat Barriers
STA 3/4 Agricultural (Sod/Seeds)
STA 6-1 Agricultural (Sod/Seeds)
STA 6-2 Agricultural (Sod/Seeds)
Compartment C Equip Maint Tires & Tubes
Compartment C Fleet Maintenance
300
1,126
1,040
331
1,606
888
1,025
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.00
1.00
1.00
3.00
2.00
Total CANAL MAINTENANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$200,703
Item NameQty
$5,570
$300
$1,126
$2,977
$1,913
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 182 of 461
VEHICLE & EQUIPMENT MAINTENANCEBB58
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530608
541502
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Parts,Supp - Fleet
17209
17210
15593
18505
17272
15615
Compartment B Oil Change (Outsourcing)
Compartment B WPBFS Fleet Support
Contract Serv Maint Repairs
Oil Change (Outsourcing)
Compartment B Fleet Tires
WPBFS AOR Tires
1,004
5,234
3,000
3,000
428
1,272
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.88
1.00
1.90
1.90
1.90
.90
.90
.90
.90
.90
4.00
2.00
Total VEHICLE & EQUIPMENT MAINTENANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$90,524
Item NameQty
$41,294
$14,124
$4,304
$4,254
$11,145
$888
$93
$13
$189
$282
$12,238
$1,700
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 183 of 461
COMMAND & CONTROL, DATA LOGGER & RTU MAINTBB62
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530190
530600
540050
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - External Provider (OPS)
Cont Serv - Maintenance and Repairs
Oper Expense - Inventory Parts and Supplies
13894
17138
18513
19703
15811
STA RTU Maintenance / Repair (Contract)
SCADA Section Contractual Support
STA Maintenance/Repairs - Parts & Equip
RTU Inventory Parts
STA Parts and Supplies
50,215
72,400
50,000
35,363
63,472
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.49
1.00
5.60
5.60
5.90
5.90
5.90
5.60
5.90
5.90
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$276,079
$10,000
$21,553
$21,298
$53,196
$5,820
$611
$86
$1,239
$1,770
$50,215
$72,400
$50,000
$35,363
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
5511184600
5511184100
5511184600
5511184600
5511184600
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 184 of 461
COMMAND & CONTROL, DATA LOGGER & RTU MAINTBB62
541500
543800
Oper Expense - Parts and Supplies
Oper Expense - Freight
19704 Telemetry Freight 1,000
Total
Total
-
-
Amount
1.00
1.00
Total COMMAND & CONTROL, DATA LOGGER & RTU MAINT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$664,102
Item NameQty
$63,472
$1,000
1.00 217000 5511184600
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 185 of 461
C&SF MONITORING & ASSESSMENTBB63
530100
530114
530190
530600
Cont Serv - External Provider
Cont Serv - Streamgauging Services
Cont Serv - External Provider (OPS)
Cont Serv - Maintenance and Repairs
16212
16208
18731
16992
QA/QC of Streamflow Data for STA's
Streamgauging Assistance - STAs
Flow Rating Analysis for New Structures
Sontek Ag Meter Maintenance
15,000
19,930
41,875
5,309
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total C&SF MONITORING & ASSESSMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$82,114
Item NameQty
$15,000
$19,930
$41,875
$5,309
1.00
1.00
1.00
1.00
217000
217000
217000
217000
5512200000
5512200000
5512185600
5512200000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 186 of 461
COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONSBB64
510100
520900
521010
521110
521120
521130
521140
521150
521160
530107
530602
589320
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - IT Consulting Services (OPS)
Cont Serv - Maint & Repairs - Computer Software
Capital Outlay Computer Software
18740
19702
19804
RTU Programming Support
ODSS Licensing & Support
SCADA Upgrades/Replacements (Everglades)
65,100
39,943
860,771
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.76
1.80
1.80
2.30
2.30
2.30
1.80
2.30
2.30
1.00
1.00
1.00
Total COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,139,733
Item NameQty
$129,452
$10,106
$9,986
$20,735
$2,268
$237
$29
$481
$625
$65,100
$39,943
$860,771
1.00
1.00
1.00
217000
217000
406000
5511186000
5511184700
5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 187 of 461
AQUATIC PLANT CONTROLBB66
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
19999
20000
20001
17190
15918
13848
14334
14897
17444
13341
12879
12210
15017
13847
12190
12204
12851
STA 1E Spraying
STA 1W Spraying
STA 2 Spraying
Compartment C Contract Spraying
Rotenberger Vegetation Control
STA 3/4 Spraying Contract
STA 5 Contract Spraying
STA 6-2 Contract Spraying Outside Cell
Compartment B & C Aerial/Grnd/Harvesting
STA 1E Spraying
STA 1W Spraying
STA 2 Spraying
STA 3/4 Conversion
STA 3/4 Spraying
STA 5 Spraying
STA 6-1 Spraying
WCA-2A Aerial Spraying
8,480
6,663
3,028
9,225
5,796
12,740
6,150
13,134
230,350
231,086
282,627
55,800
26,040
515,876
157,129
27,900
5,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
3.53
3.60
3.60
4.60
3.60
3.60
3.60
3.60
3.60
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$212,083
$16,556
$16,359
$42,553
$3,550
$371
$58
$752
$1,228
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 188 of 461
AQUATIC PLANT CONTROLBB66
530300
540010
540040
541500
589500
Cont Serv - Aquatic Spraying
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Parts and Supplies
Capital Outlay - Vehicles
16750
20005
20004
20007
17350
12192
12206
14490
14491
12854
14247
13846
13853
13825
15016
13330
15015
12877
17313
17342
19213
Wetland Vegetation Maintenance & Enhance
STA 1E Chemical
STA 1W Chemical
STA 2 Chemical
Compartment C Levee Maint Chemicals
STA 5 Levee Maint Chemicals
STA 6-1 Levee Maint Chemicals
STA 6-2 Levee Maint Chemicals
STA 6-2 Structure Chemicals
West WCA 3A Chemicals
STA 1 E Chemicals Terrestrial-Veg Mgmt
STA 1 West Chemicals
STA 1E Chemicals
STA 2 Chemicals
STA 3/4 Conversion Chemicals
STA 5 Chemicals
STA 6 Chemicals
STA3/4 Chemicals
Compartment C Veg Equip Prev Maint
Compartment C Aquatic Supp Equip Mater
TRUCK, 3/4T, PICKUP, EC, 4WD V2306
150,000
11,805
10,817
11,167
5,970
8,956
4,322
8,742
15,914
5,395
9,585
136,000
162,750
25,575
37,200
136,000
27,900
353,950
174
66,998
35,680
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
18.00
17.00
1.00
1.00
1.00
Total AQUATIC PLANT CONTROL
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$3,115,934
Item NameQty
$1,747,524
$972,048
$174
$66,998
$35,680
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
406000
5415182000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5211174000
5211174000
5005170400
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 189 of 461
TERRESTRIAL PLANT CONTROLBB68
530300 Cont Serv - Aquatic Spraying
14333 STA 6 Terrestrial Spraying Services 4,685
Total -
Amount
1.00
Total TERRESTRIAL PLANT CONTROL
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$4,685
Item NameQty
$4,685
1.00 217000 5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 190 of 461
PERMITTINGBB73
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.39
.40
.40
.40
.40
.40
.40
.40
.40
Total PERMITTING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$40,504
Item NameQty
$30,748
$2,400
$2,373
$4,281
$434
$40
$6
$83
$139
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 191 of 461
GENERAL MAINTENANCEBB77
530404
531100
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - General Maintenance
14188
16323
G-404 Lawn Services-PS
Recreation STA Facil & Grnds Maintenance
4,000
80,000
Total
Total
-
-
Amount
1.00
1.00
Total GENERAL MAINTENANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$84,000
Item NameQty
$4,000
$80,000
1.00
1.00
217000
217000
5312177000
5415182100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 192 of 461
O&M PROGRAM SUPPORTBB79
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.49
.50
.50
.50
.50
.50
.50
.50
.50
Total O&M PROGRAM SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$42,301
Item NameQty
$31,997
$2,497
$2,469
$4,508
$493
$51
$8
$105
$173
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 193 of 461
COMPLIANCEBB80
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
541400
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Advertising Services
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
17163
16471
16468
17084
17088
17089
13836
Invasive Plant Monitoring
Advertising - EFA/NPDES
WQM Small Tools & Equipment - STAs
WQM Field Parts & Supplies - STAs
WQM Field Parts & Supplies - STAs
Field Parts & Supplies - STAs
Lab P/S STA Compliance
50,000
2,000
4,000
7,000
43,250
8,000
35,890
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
20.83
21.25
21.25
22.25
21.25
21.25
21.25
21.25
21.25
1.00
1.00
1.00
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,216,181
$94,909
$93,818
$279,126
$21,349
$2,193
$316
$4,443
$6,951
$50,000
$2,000
$4,000
$58,250
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
5415182000
3316207100
4513169500
4513169200
4513169500
4513169700
4511167100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 194 of 461
COMPLIANCEBB80
541506
543301
545010
589300
589340
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Permits & Fees
Oper Expense - Interagency State of FL
Capital Outlay - Equipment
Capital Outlay - Equipment Water Measurement
16469
17083
17087
19226
19799
Annual NPDES Survelliance Fee
STA Comp Lab Anlys - Org & Hg Fish/Water
Fish Coll Hg Comp Mon - STAs
Multiparameter Sonde
Replacement Lab Equipment
5,800
75,000
12,000
7,600
88,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
2.00
1.00
1.00
Total COMPLIANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,057,826
Item NameQty
$35,890
$5,800
$87,000
$7,600
$88,000
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
406000
406000
3316207100
4511167100
4513169400
4513169500
4511167100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 195 of 461
STA SITE MANAGEMENTBB81
510100
520900
521010
521110
521120
521130
521140
521150
521160
541100
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
14164
14240
Reference Materials
STA Small Tools and Equipment
200
3,915
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.06
2.10
2.10
2.10
2.10
2.10
2.10
2.10
2.10
1.00
1.00
Total STA SITE MANAGEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$188,948
Item NameQty
$140,601
$10,976
$10,846
$18,930
$2,070
$217
$32
$438
$723
$200
$3,915
1.00
1.00
217000
217000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 196 of 461
EFA REG SOURCE CNTRL PROGRAMBD08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541100
541400
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Laboratory
19771
19773
19772
17298
211
213
14397
19774
LTP-S Everglades Reg Source Ctrl
LTP-S Everglades Reg Source Ctrl
SC - EAA Source Control WQM (EAAP)
Rating Imprvmt-C139 Index Velocity
Books / Subscriptions / References
Field Tools / Equipment / Uniforms
SC - Lab P/S BMPs
SC - Lab P/S EAA Source Control (EAAP)
100,000
50,000
44,416
37,000
200
200
4,680
21,270
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
15.29
15.60
15.60
17.90
16.90
16.90
15.60
16.90
16.90
4.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,038,625
$81,074
$80,124
$204,888
$16,787
$1,736
$247
$3,536
$5,295
$231,416
$200
$200
$25,950
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
4215155000
4215155000
4513169600
5512200000
4215155000
4215155000
4511167100
4511167100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100544
NR
NR
NR
NR
NR
NR
NR
Page: 197 of 461
EFA REG SOURCE CNTRL PROGRAMBD08
541510
542100
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
212
17377
Office Supplies
Business Travel
5,000
1,000
Total
Total
-
-
Amount
1.00
1.00
Total EFA REG SOURCE CNTRL PROGRAM
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,696,078
Item NameQty
$5,000
$1,000
1.00
1.00
217000
217000
4215155000
4215155000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 198 of 461
BE01/BC05 - ECP OPERATIONS MONITORINGBE01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
530602
530606
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Maint & Repairs - District Works
14831
16213
17037
15891
16429
17093
17448
STA Maintenance/Repair (Contracts)
Metal Fabrication for Streamguging Equip
ANSYS Fluent Maint
Remote Analyzer Maintenance
WQM Sampling Equipment, Small Tools
WQM Small Tools & Equipment - LTP
STA Tools and Equipment
10,370
3,000
40,460
5,000
3,500
2,500
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
20.48
20.89
20.90
21.90
20.90
20.90
20.90
20.90
20.90
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,177,450
$91,886
$90,835
$323,435
$20,834
$2,156
$316
$4,372
$6,772
$10,370
$3,000
$40,460
$5,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
5511184600
5512200000
2210112000
4511167100
4513169200
4513169700
5511184600
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 199 of 461
BE01/BC05 - ECP OPERATIONS MONITORINGBE01
541400
541500
541506
589300
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Capital Outlay - Equipment
17090
17094
13837
216
19225
WQM Field Parts & Supplies - LTP
WQM Field Parts & Supplies - LTP
Lab P/S STA Optimization
WQM Field Supplies and Lab Standards-LTP
Multiparameter Sampling Device
3,000
3,000
69,864
3,000
7,600
Total
Total
Total
Total
-
-
-
-
Amount
3.00
2.00
2.00
1.00
Total BE01/BC05 - ECP OPERATIONS MONITORING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,871,350
Item NameQty
$8,000
$6,000
$72,864
$7,600
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
406000
4513169500
4513169700
4511167100
4513169200
4513169200
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 200 of 461
BE05/BC82.4 - ANALYSIS & INTERPRETATIONBE05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530103
530608
530610
541400
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Photographic Services
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Environmental
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
16973
16963
16972
16759
16978
Aerial Imagery - STAs
Vehicle Maintenance and Repair
Applied Science STA Maintenance
Field Tools & Recorder
STA-1W Mesocosm - Parts & Supplies
27,500
2,500
12,000
2,500
7,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.53
8.70
8.70
8.70
8.70
8.70
8.70
8.70
8.70
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$647,102
$50,514
$49,919
$82,149
$8,798
$898
$137
$1,820
$2,958
$27,500
$2,500
$12,000
$2,500
$7,500
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
4412162000
4412162000
4412162000
4412162000
4412162000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 201 of 461
BE05/BC82.4 - ANALYSIS & INTERPRETATIONBE05
541506
542100
542310
543800
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Freight
16968
18365
16758
14654
14705
Field & Laboratory Supplies
Lab P/S Mesocosm Study STA 1W
STA Mgmt Travel
Memberships, Dues and/or Fees
Shipping Costs
10,000
4,860
1,000
75
500
Total
Total
Total
Total
-
-
-
-
Amount
2.00
1.00
1.00
1.00
Total BE05/BC82.4 - ANALYSIS & INTERPRETATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$912,730
Item NameQty
$14,860
$1,000
$75
$500
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
4412162000
4511167100
4412162000
4410160100
4412162000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 202 of 461
LONG-TERM PLAN PROGRAM MANAGEMENTBH01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.70
2.74
2.75
2.75
2.75
2.75
2.75
2.75
2.75
Total LONG-TERM PLAN PROGRAM MANAGEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$343,148
Item NameQty
$268,572
$20,918
$20,718
$28,172
$2,912
$282
$45
$576
$953
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 203 of 461
ECOSYSTEM RESPONSE TO HYDROLOGY BJ01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.34
.35
.35
.35
.35
.35
.35
.35
.35
Total ECOSYSTEM RESPONSE TO HYDROLOGY
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$27,846
Item NameQty
$20,874
$1,628
$1,610
$3,155
$346
$35
$6
$72
$120
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 204 of 461
MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATIONBJ02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530108
530600
540030
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Lab Services
Cont Serv - Maintenance and Repairs
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
18346
16447
17072
12183
15765
Active Marsh Improvement
Marsh Ecology - Specialized Chem Anal
Marsh Ecology - Equipment Repair & Maint
Aircraft Fuel
Marsh Ecology - Publication Costs
50,000
16,000
10,000
39,720
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.63
3.70
3.70
4.20
4.20
4.20
3.70
4.20
4.20
1.00
1.00
1.00
.10
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$256,224
$20,001
$19,764
$37,865
$4,143
$431
$61
$878
$1,270
$50,000
$16,000
$10,000
$39,720
$2,000
1.00
1.00
1.00
.10
1.00
217000
217000
217000
217000
217000
4413163000
4413163000
4413163000
2110108500
4410160100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 205 of 461
MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATIONBJ02
541400
541500
541506
542100
542310
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
18352
15774
17082
15080
16446
18773
Marsh Ecology - Small Tools
Marsh Ecology - Field Supplies
Marsh Ecology - Wildlife Supplies
Marsh Ecology - Lab Supplies
Marsh Ecology - Travel
Memberships, Dues and/or Fees
500
7,000
4,000
8,000
3,500
256
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
2.00
1.00
1.00
1.00
Total MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$481,613
Item NameQty
$500
$11,000
$8,000
$3,500
$256
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
4413163000
4413163000
4413163000
4413163000
4413163000
4410160100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 206 of 461
SCIENTIFIC PROJECT SUPPORTBJ03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530103
530600
530608
540010
540040
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 - Photographic Services
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Oils/Lubricants/Solvents
18762
18781
18757
15907
16477
16478
Cattail and Everglades Imagery
Remote Sensing Photographic Services
Analytical Stereoplotter Maintenance Agr
Marsh Ecology - Airboat Maint & Repair
Facility Management Chemicals
Facility Management Oil Solvent
10,000
1,000
5,000
5,000
500
99
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.99
3.05
3.05
3.25
3.25
3.25
3.05
3.25
3.25
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$230,764
$18,016
$17,802
$32,006
$3,366
$333
$52
$681
$1,050
$11,000
$5,000
$5,000
$500
$99
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 207 of 461
SCIENTIFIC PROJECT SUPPORTBJ03
541100
541301
541400
541500
541510
542100
542310
543660
543800
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Printing Services (non-outreach)
Oper Expense - Freight
15760
15741
15768
16479
15734
16480
16474
18774
16482
16473
16476
16483
Books & Reference Materials
Uniforms/Safety Shoes
Small Tools-Veg Map
Parts & Supplies
Office Supplies
Everglades Research Planning (travel)
Travel
Memberships, Dues and/or Fees
Memberships, Dues and/or Fees
Journal Publications Reprints
Journal Publications Reprints
Shipping
200
380
450
9,321
3,000
3,000
3,000
375
210
1,000
1,000
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
2.00
2.00
2.00
1.00
Total SCIENTIFIC PROJECT SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$348,605
Item NameQty
$200
$380
$450
$9,321
$3,000
$6,000
$585
$2,000
$1,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
4410160100
4413163000
4413163000
4413163000
4410160100
4413163000
4413163000
4410160100
4410160100
4410160100
4410160100
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 208 of 461
SULFUR ACTION PLANBJ04
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.34
.35
.35
.35
.35
.35
.35
.35
.35
Total SULFUR ACTION PLAN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$34,304
Item NameQty
$26,470
$2,068
$2,039
$3,153
$343
$37
$3
$73
$118
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 209 of 461
EVERGLADES PROGRAM SUPPORTBZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530900
540030
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
19294
17156
19974
13955
12863
14355
Compressor Overhaul (Float)
Float - Maintenance & Repair
Float Helicopter Painting
Ag Tax Roll Admin & Cert Process Coordin
Aircraft Fuel (Float)
Books & Reference Materials
57,000
63,500
30,000
1,500
64,800
100
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.76
6.88
6.90
7.10
7.10
7.10
6.90
7.10
7.10
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$583,274
$45,369
$44,995
$71,103
$7,418
$729
$105
$1,483
$2,301
$150,500
$1,500
$64,800
$100
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
2110108500
2110108500
2110108500
1012502000
2110108500
4409160000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 210 of 461
EVERGLADES PROGRAM SUPPORTBZ00
541500
541510
541900
542000
542100
542310
542400
543100
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
Oper Expense - Tax Collector's Fees
19292
19289
19286
13370
15035
16317
16751
16752
16753
15980
17147
18775
16319
20455
173
18677
172
Hydro Pump Overhaul (Float)
Main Rotor Blade (Float)
Main Rotor Hub Overhaul (Float)
Parts, Supplies - Other Equip (Float)
Office Supplies
Pilot Physical - Float
Training and Conferences
Training & Conferences
Training & Conferences
District Business Travel
District Business Travel
Memberships, Dues and/or Fees
Bell Helicopter Recurret Trng - Float
Tax Collector Fees
Tax Collector Fees - Ag Tax
Tax Collector Fees - EVER
Tax Collector Fees - EVER
4,500
47,000
37,025
8,800
700
115
89
5,000
4,007
1,000
500
515
10,000
363,983
229,000
36,017
191,000
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
4.00
1.00
1.00
3.00
2.00
1.00
1.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$97,325
$700
$115
$9,096
$1,500
$515
$10,000
$820,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
2110108500
2110108500
2110108500
2110108500
4409160000
2114308300
4409160000
4410160100
4410160100
4409160000
4410160100
4410160100
2110108500
9999999599
9999999599
9999999599
9999999599
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 211 of 461
EVERGLADES PROGRAM SUPPORTBZ00
543150
543650
547000
Oper Expense - County Appraiser's Fee
Oper Expense - Space Rental
Oper Expense - Self-Insurance Charges
13752
177
19091
14580
16320
14416
Ag Tax County Appraiser Fees
PA Fees - EVER
PA Fees - EVER
Palm Beach County Agreeement
Hangar/Office Rental
Self Insurance Charges
1,916
276,163
72,728
3,200
18,081
220,307
Total
Total
Total
-
-
-
Amount
4.00
.30
1.00
Total EVERGLADES PROGRAM SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,505,323
Item NameQty
$354,007
$18,081
$220,307
1.00
1.00
1.00
1.00
.30
1.00
217000
217000
217000
217000
217000
217000
9999999599
9999999599
9999999599
9999999599
2110108500
9999999999
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 212 of 461
CONSTRUCTION MONITORING & PROJECT SUPPORTFA07
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.18
1.20
1.20
1.20
1.20
1.20
1.20
1.20
1.20
Total CONSTRUCTION MONITORING & PROJECT SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$114,098
Item NameQty
$87,678
$6,845
$6,763
$10,819
$1,184
$123
$20
$251
$415
Fund FundCenter
KISSIMMEE WATERSHED
Fund Prg Grant
Page: 213 of 461
HYDROLOGIC MONITORING & NETWORK MAINTENANCEFA08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530114
541500
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Streamgauging Services
Oper Expense - Parts and Supplies
Oper Expense - District Travel
19531
18538
18540
18539
18541
18542
15682
Kiss Rest-S-65DX2 - S-65AX2 Instrument I
Kissimmee Riv RTU Maint/Repair (Contract
Hydraulic Resistance Study-Field
Rating Improvement for Kiss Rver IV Site
Streamgauging Assistance - Non STA Sites
KRR Parts & Supplies
Business Travel - Survey & Mapping
6,000
156,060
20,000
32,462
10,816
12,664
200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.33
3.39
3.40
3.40
3.40
3.40
3.40
3.40
3.40
4.00
1.00
1.00
.25
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$208,660
$16,261
$16,094
$31,331
$3,396
$348
$57
$711
$1,147
$214,522
$10,816
$12,664
$200
1.00
1.00
1.00
1.00
1.00
1.00
.25
202000
202000
202000
202000
202000
202000
202000
5511184600
5511184600
5512200000
5512200000
5512200000
5511184600
5513142700
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100828
100828
100828
100828
100828
100828
NR
Page: 214 of 461
HYDROLOGIC MONITORING & NETWORK MAINTENANCEFA08
Amount
Total HYDROLOGIC MONITORING & NETWORK MAINTENANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$516,207
Item NameQty Fund FundCenter
KISSIMMEE WATERSHED
Fund Prg Grant
Page: 215 of 461
KISSIMMEE BASIN MODEL AND OPERATIONS STUDYFA09
510100
520900
521010
521110
521120
521130
521140
521150
521160
530123
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - General Engineering Services
Oper Expense - District Travel
19727
15925
KBMOS Close Out
KBMOS Business Travel
14,523
2,600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.08
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.00
1.00
Total KISSIMMEE BASIN MODEL AND OPERATIONS STUDY
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$138,293
Item NameQty
$94,748
$7,396
$7,280
$9,918
$1,086
$112
$18
$230
$382
$14,523
$2,600
1.00
1.00
202000
202000
4415165000
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
Fund Prg Grant
100652
100652
Page: 216 of 461
KISSIMMEE RIVER RESTORATION EVALUATION PROGRAMFA12
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
531103
541400
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Waste Disposal Services
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
20258
20362
15895
15796
15893
13936
FY14 LB Vegetation Mapping Imagery
R/B FY14 LB Vegetation Mapping Imagery
YSI Sonde Repairs & Maintenance
KRREP Waste Removal
Small Tools & Equipment
Parts/Supplies-Other
11,000
39,000
2,000
1,000
4,000
4,633
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.68
5.80
5.80
5.80
5.80
5.80
5.80
5.80
5.80
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$391,593
$30,570
$30,207
$52,964
$5,760
$594
$96
$1,212
$1,980
$50,000
$2,000
$1,000
$4,000
$4,633
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
202000
202000
202000
202000
4415165000
4415165000
4415165000
4415165000
4415165000
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100651
100651
100651
100651
100651
100651
Page: 217 of 461
KISSIMMEE RIVER RESTORATION EVALUATION PROGRAMFA12
542100
545020
545040
Oper Expense - District Travel
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
15800
20496
18586
Field Travel to Kiss Rvr
River Acres Contract
KRREP Riverwoods Field Lab
11,484
329,000
261,760
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total KISSIMMEE RIVER RESTORATION EVALUATION PROGRAM
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,178,853
Item NameQty
$11,484
$329,000
$261,760
1.00
1.00
1.00
202000
202000
202000
4415165000
4415165000
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
Fund Prg Grant
100651
NR
100651
Page: 218 of 461
KCOL LONG-TERM MANAGEMENT PLAN DEV, IMP & COORDINATIONFB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541100
541400
541506
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
20231
17164
17166
18367
16428
RB FY14 Littoral Topo Map Creation
Books & Reference Materials
Small Tools & Equipment
Lab P/S UKCL Extra LSRSTA RMWRWQ
Field Travel to KCOL
91,200
75
300
3,960
4,400
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.86
1.90
1.90
1.90
1.90
1.90
1.90
1.90
1.90
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$140,857
$10,996
$10,866
$17,131
$1,874
$195
$31
$399
$657
$91,200
$75
$300
$3,960
$4,400
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
4415165000
4410160100
4415165000
4511167100
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
Fund Prg Grant
100653
NR
NR
NR
NR
Page: 219 of 461
KCOL LONG-TERM MANAGEMENT PLAN DEV, IMP & COORDINATIONFB01
543660 Oper Expense - Printing Services (non-outreach)
18363 Journal Publications Reprints 100
Total -
Amount
1.00
Total KCOL LONG-TERM MANAGEMENT PLAN DEV, IMP & COORDINATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$283,041
Item NameQty
$100
1.00 202000 4410160100
Fund FundCenter
KISSIMMEE WATERSHED
NR
Fund Prg Grant
NR
Page: 220 of 461
ROLLING MEADOWS WETLANDS RESTORATIONFB07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530200
530600
580720
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Land Management
Cont Serv - Maintenance and Repairs
Capital Outlay - AUC Design/Engineering Contracts
19790
20019
20020
19203
19202
Exotics-Rolling Meadows
Vegetation Mgmt-Rolling Meadows
Road Maint.-Rolling Meadows
Rolling Meadows
Rolling Meadows RB
75,000
25,000
10,000
1,000,000
2,396,177
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.64
.65
.65
.65
.65
.65
.65
.65
.65
1.00
1.00
1.00
2.00
Total ROLLING MEADOWS WETLANDS RESTORATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$3,574,760
Item NameQty
$53,363
$4,166
$4,115
$5,860
$641
$67
$10
$136
$225
$75,000
$25,000
$10,000
$3,396,177
1.00
1.00
1.00
1.00
1.00
211000
211000
211000
409000
409000
5415182100
5415182100
5415182100
5613222000
5613222000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
Fund Prg Grant
100109
100109
100109
100109
100109
Page: 221 of 461
LOCAL WATER RESOURCE PARTNERSHIPSFC00
545000 Oper Expense - Interagency Local
20402
20403
Lake Butler WQ Project
Lake Down WQ Project
116,000
165,000
Total -
Amount
2.00
Total LOCAL WATER RESOURCE PARTNERSHIPS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$281,000
Item NameQty
$281,000
1.00
1.00
202000
202000
6510243000
6510243000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
Fund Prg Grant
NR
NR
Page: 222 of 461
RESTORATION PROJ REAL ESTATE SUPPORT SERVICESFD01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.39
.40
.40
.40
.40
.40
.40
.40
.40
Total RESTORATION PROJ REAL ESTATE SUPPORT SERVICES
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$45,869
Item NameQty
$36,008
$2,811
$2,777
$3,607
$395
$41
$7
$84
$139
Fund FundCenter
KISSIMMEE WATERSHED
Fund Prg Grant
Page: 223 of 461
MITIGATION IN LIEU OF ACQUISITION SOLUTIONSFD02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.49
.50
.50
.50
.50
.50
.50
.50
.50
Total MITIGATION IN LIEU OF ACQUISITION SOLUTIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$48,685
Item NameQty
$37,527
$2,930
$2,894
$4,507
$493
$52
$8
$105
$169
Fund FundCenter
KISSIMMEE WATERSHED
Fund Prg Grant
Page: 224 of 461
KR PROGRAM SUPPORTFZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530608
540040
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
19730
19732
20439
15038
14393
13934
13882
Liability Claims Payable
Liability Claims Payable
Liability Claims Payable
KRREP Vehicle, Boat, Trailer Repairs & M
Oils/Lubricants
Books & Reference Materials
Barriers & Navigational Lights - KRR
1,250,000
1,954,188
3,045,812
3,600
300
900
3,850
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.39
5.50
5.50
6.50
5.50
5.50
5.50
5.50
5.50
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$458,926
$35,825
$35,363
$117,618
$5,860
$569
$88
$1,153
$1,892
$6,250,000
$3,600
$300
$900
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
202000
202000
202000
202000
202000
3510144000
3510144000
3510144000
4415165000
4415165000
4410160100
5110171100
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 225 of 461
KR PROGRAM SUPPORTFZ00
541500
541510
542000
542310
542400
543701
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
Oper Expense - Electrical Service
13938
16039
13942
18780
15258
Office Supplies
Training & Conferences
Memberships, Dues and/or Fees
Professional Licenses
Riverwoods Field Facility Electric
3,200
3,721
389
410
15,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
Total KR PROGRAM SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$6,938,664
Item NameQty
$3,850
$3,200
$3,721
$389
$410
$15,000
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
4410160100
4410160100
4410160100
4410160100
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 226 of 461
LEMKIN CREEKI524
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
19768 FY05SA Lemkin Creek 739,137
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.29
.30
.30
.30
.30
.30
.30
.30
.30
1.00
Total LEMKIN CREEK
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$765,689
Item NameQty
$20,219
$1,569
$1,559
$2,705
$296
$32
$6
$63
$103
$739,137
1.00 221000 4210150000
Fund FundCenter
LAKE OKEECHOBEE
44
Fund Prg Grant
100411
Page: 227 of 461
LORSSIO01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.83
.85
.85
.85
.85
.85
.85
.85
.85
Total LORSS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$86,101
Item NameQty
$66,682
$5,205
$5,143
$7,665
$840
$87
$15
$178
$286
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 228 of 461
HERBERT HOOVER DIKE REHABILITATIONIO03
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total HERBERT HOOVER DIKE REHABILITATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$12,452
Item NameQty
$9,854
$769
$760
$902
$99
$10
$2
$21
$35
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 229 of 461
IN-LAKE ASSESSMENTIP01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
530608
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Parts and Supplies
18784
14387
18354
14389
18356
18355
Taxonomic Support Services
Lake Okeechobee Misc Lab Equipment Maint
Lake Okeechobee Vehicle,Boat,Trailer Re
Lake Okeechobee Equipment&Supplies Biomo
Lake Okeechobee General Field Supplies
Lake Okeechobee General Lab Supplies
30,400
5,000
5,000
10,000
2,000
5,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.59
5.70
5.70
6.70
5.70
5.70
5.70
5.70
5.70
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$376,029
$29,355
$29,007
$71,587
$5,621
$586
$89
$1,191
$1,922
$30,400
$5,000
$5,000
$12,000
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
4415165000
4415165000
4415165000
4415165000
4415165000
4415165000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 230 of 461
IN-LAKE ASSESSMENTIP01
541506 Oper Expense - Parts,Supp - Laboratory
13835 Lab P/S In Lake Assessment 6,178
Total -
Amount
2.00
Total IN-LAKE ASSESSMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$578,965
Item NameQty
$11,178
1.00 202000 4511167100
Fund FundCenter
LAKE OKEECHOBEE
NR
Fund Prg Grant
NR
Page: 231 of 461
IN-LAKE NAVIGATION/RECREATION ENHANCEMENTSIP02
545000 Oper Expense - Interagency Local
20271 Moore Haven Canal Dredging 1,000,000
Total -
Amount
1.00
Total IN-LAKE NAVIGATION/RECREATION ENHANCEMENTS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,000,000
Item NameQty
$1,000,000
1.00 101000 6510243000
Fund FundCenter
LAKE OKEECHOBEE
NR
Fund Prg Grant
100121
Page: 232 of 461
EXOTIC AND NUISANCE SPECIES CONTROLIP03
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
Total EXOTIC AND NUISANCE SPECIES CONTROL
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$16,942
Item NameQty
$12,817
$1,000
$989
$1,803
$198
$20
$4
$42
$69
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 233 of 461
IN-LAKE MODELINGIP05
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.23
1.25
1.25
1.25
1.25
1.25
1.25
1.25
1.25
Total IN-LAKE MODELING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$136,241
Item NameQty
$106,387
$8,304
$8,207
$11,269
$1,233
$129
$20
$261
$431
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 234 of 461
WATERSHED P REDUCTION PROJECTSIP06
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
541500
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
14396
14391
14390
Small Tools
General Field Supplies
General Lab Supplies
185
1,000
1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.35
2.40
2.40
2.40
2.40
2.40
2.40
2.40
2.40
1.00
1.00
1.00
Total WATERSHED P REDUCTION PROJECTS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$223,683
Item NameQty
$169,139
$13,202
$13,047
$21,637
$2,365
$249
$39
$503
$817
$185
$1,000
$1,500
1.00
1.00
1.00
202000
202000
202000
4412162000
4412162000
4412162000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 235 of 461
WATERSHED MODELING IP09
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.88
.90
.90
.90
.90
.90
.90
.90
.90
Total WATERSHED MODELING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$108,176
Item NameQty
$85,325
$6,661
$6,583
$8,114
$887
$93
$14
$188
$311
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 236 of 461
ISOLATED WETLAND RESTORATION IP12
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total ISOLATED WETLAND RESTORATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$8,197
Item NameQty
$6,170
$482
$476
$902
$99
$10
$2
$21
$35
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 237 of 461
WQ ASSESSMENT AND REPORTINGIP13
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530114
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Streamgauging Services
Oper Expense - Parts and Supplies
18543
18544
18545
LO RTU Maintenance/Repair
Streamgauging Assistance - Non STA Sites
LOOP Parts & Supplies
5,940
32,550
3,349
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.96
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
1.00
Total WQ ASSESSMENT AND REPORTING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$193,166
Item NameQty
$112,545
$8,785
$8,683
$18,032
$1,973
$204
$31
$419
$655
$5,940
$32,550
$3,349
1.00
1.00
1.00
202000
202000
202000
5511184600
5512200000
5511184600
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 238 of 461
REGIONAL P CONTROL PROJECTSIP14
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541500
541506
541513
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts and Supplies Other
19452
18477
17109
16388
19456
19238
19448
17114
Lakeside Ranch N - ASD (Lab) Contracts
WQM Taylor Creek Field Supplies
Lab P/S Nubbin Slough STA
Lab P/S Taylor Creek STA
Lakeside Ranch N - Lab Supplies
Lakeside Ranch N - WQM P/S
Lakeside Ranch N - WQM Supplies
WQM Nubbin Slough Sampling
852
1,000
1,980
1,730
1,040
3,000
2,255
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.23
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
1.00
1.00
5.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$178,009
$13,897
$13,732
$29,748
$3,253
$341
$46
$689
$1,037
$852
$1,000
$10,005
$2,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202001
202001
202001
202000
202000
202000
202001
4511167100
4513169300
4511167100
4511167100
4511167100
4513169300
4513169300
4513169300
Fund FundCenter
LAKE OKEECHOBEE
NR
46
46
46
NR
NR
NR
46
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 239 of 461
REGIONAL P CONTROL PROJECTSIP14
545010 Oper Expense - Interagency State of FL
19236
17111
17110
18753
17112
17113
18754
17167
19237
LRSTA Lab Anlys-Org & Hg -Sed/Fish/Water
Nubbin Slough STA Lab Anlys -Hg- Sedimen
Nubbin Slough STA Lab Anlys -Hg- Tissue
Nubbin Slough STA Lab Anlys-Hg-Water
Nubbin Slough STA Lab Anlys-Org-Sediment
Nubbin Slough STA Lab Anlys-Org-Tissue
Nubbin Slough STA LabAnlys-Organic-Water
Fish Coll Hg Comp Mon -Nubbin&Taylor STA
LRSTA - Fish Coll & HG
35,000
1,500
1,500
9,000
4,100
20,500
25,000
6,000
6,000
Total -
Amount
9.00
Total REGIONAL P CONTROL PROJECTS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$363,209
Item NameQty
$108,600
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202001
202001
202001
202001
202001
202001
202001
202001
202000
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
4513169400
4513169400
Fund FundCenter
LAKE OKEECHOBEE
46
46
46
46
46
46
46
46
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 240 of 461
PHASE II TECHNICAL PLANIP50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541510
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
20291
20292
17437
19246
LO Watershd Pre-drainage Characterizatio
LO Watershd Pre-drainage Characterizatio
Office Supplies
Business Travel
65,000
65,500
1,600
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.62
1.65
1.65
1.75
1.75
1.75
1.65
1.75
1.75
2.00
.40
1.00
Total PHASE II TECHNICAL PLAN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$326,393
Item NameQty
$149,940
$11,704
$11,569
$17,128
$1,805
$182
$26
$367
$572
$130,500
$1,600
$1,000
1.00
1.00
.40
1.00
101000
101000
202000
202000
3310139000
3310139000
3310139000
3310139000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
Fund Prg Grant
100678
100678
NR
NR
Page: 241 of 461
WODIR01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
541506
541510
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Advertising Services
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
19775
13914
17155
178
15784
LOW Source Ctrl Perf & BMP Tech Supp
Advertising - Legal Ads
SC - Lab P/S WOD (LOWA)
Office Supplies
Business Travel
25,000
250
3,752
1,200
200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.43
8.60
8.60
9.60
8.60
8.60
8.60
8.60
8.60
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$519,058
$40,520
$40,039
$99,756
$8,599
$887
$134
$1,799
$2,841
$25,000
$250
$3,752
$1,200
$200
1.00
1.00
1.00
1.00
1.00
202001
202000
202000
202000
202000
4215155000
4215155000
4511167100
4215155000
4215155000
Fund FundCenter
LAKE OKEECHOBEE
59
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 242 of 461
WODIR01
543600 Oper Expense - Postage
112 Postage 800
Total -
Amount
1.00
Total WOD
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$744,835
Item NameQty
$800
1.00 202000 4215155000
Fund FundCenter
LAKE OKEECHOBEE
NR
Fund Prg Grant
NR
Page: 243 of 461
DEEP WELL INJECTIONIS02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total DEEP WELL INJECTION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$6,667
Item NameQty
$4,847
$378
$374
$902
$99
$10
$2
$21
$34
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 244 of 461
ALTERNATE STORAGE PROJECTSIS04
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
19745
19746
19754
20301
19747
19737
19760
19761
19763
19748
19749
19742
19726
19722
19755
19756
Abington Holding LTD, (Triple A Ranch)
Alderman Deloney Ranch
Allapattah Service/Rentals (NRCS)
Allapattah Vegetation Mgmt (NRCS)
Archbold Expedtn-DBA Buck Island Ranch
CRE Water Farming Pilot Projects
Coop Agrmt & Interim/Public Lands Projts
DWM P/S Maintenance
Dispersed Water Management Dinner Island
Dixie Ranch a Div of Family Tree Ent LLP
Dixie West a Div of Family Tree Entr LLP
Interim Lands BOMA
Lykes - West Water Hole O&M
Lykes - West Water Hole Participation
NE PES (2nd Solicitation) AVT
NE PES (2nd Solicitation) Lake O
30,000
25,000
507,035
80,000
173,600
400,000
300,000
10,000
47,000
146,500
51,500
50,000
100,000
393,750
1,370,454
78,574
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
7.11
7.25
7.25
8.25
7.25
7.25
7.25
7.25
7.25
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$581,198
$45,343
$44,835
$69,629
$7,272
$745
$113
$1,515
$2,501
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
221000
221000
202000
202000
221000
202001
202001
202001
202001
221000
221000
202001
202001
221000
202001
221000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
Fund FundCenter
LAKE OKEECHOBEE
47
47
103
103
47
99
99
99
99
47
47
99
47
47
99
47
Fund Prg Grant
100665
100665
100841
100841
100665
100665
100665
100665
100665
100665
100665
100665
100550
100550
100665
100665
Page: 245 of 461
ALTERNATE STORAGE PROJECTSIS04
530100
530202
541300
541901
542100
543301
545000
Cont Serv - External Provider
Cont Serv - Surveying Services
Oper Expense - Construction Materials
Oper Expense - Meeting Expenses
Oper Expense - District Travel
Oper Expense - Permits & Fees
Oper Expense - Interagency Local
20298
19757
19744
19750
20486
19764
20563
20564
19751
19752
20300
20296
19962
19964
20302
20487
20294
20363
Nicodemus
Nicodemus Slough
Okeechobee Projects O&M
Pomcor Longview, LLC (Lost Oak Ranch)
SLRE Water Farming Pilot Projects
SLRE Water Farming Pilot Projects
WMLTF Emergency Storage on Public Lands
WMLTF Emergency Storage on Public Lands
Willaway Cattle & Sod, LC
XL Ranch Limited Partnership
Allapattah Survey Work(NRCS)
Allapattah Materials (NRCS)
DWM Meeting Expenses
Business Travel
Allapattah NPDES Const Permit Fee (NRCS)
C-43 Temporary Storage
DWM Lake Istokpoga Marsh
DWM Lake Istokpoga Marsh
4,716
100,000
24,500
55,000
537,530
755,646
180,000
155,125
1,879
137,000
100,000
550,000
1,000
1,500
800
200,000
1,110,169
427,066
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
26.00
1.00
1.00
1.00
1.00
1.00
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$5,714,809
$100,000
$550,000
$1,000
$1,500
$800
$1,737,235
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202001
202001
202001
221000
214000
202001
202000
202000
221000
221000
202000
202000
202000
101000
202000
202001
221000
205000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
Fund FundCenter
LAKE OKEECHOBEE
99
99
99
47
NR
99
NR
NR
47
47
103
103
NR
NR
103
99
46
NR
Fund Prg Grant
100665
100665
100665
100665
100665
100665
100829
100882
100665
100665
100841
100841
NR
NR
100841
100829
100219
100219
Page: 246 of 461
ALTERNATE STORAGE PROJECTSIS04
545060
589300
Oper Expense - Interagency - Not For Profit
Capital Outlay - Equipment
19735
20297
DWM Monitor & Tech Assist
DWM Capital Equipment
400,000
500,000
Total
Total
-
-
Amount
1.00
1.00
Total ALTERNATE STORAGE PROJECTS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$9,758,495
Item NameQty
$400,000
$500,000
1.00
1.00
202001
402000
4210150000
4210150000
Fund FundCenter
LAKE OKEECHOBEE
99
47
Fund Prg Grant
100665
100665
Page: 247 of 461
LAKE OKEECHOBEE PROGRAM SUPPORTIZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530900
541100
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
15316
15824
15269
147
18357
18358
Claims Handling Fee
Insurance Brokerage Fee (Aircraft)
Insurance Brokerage Service (PROPERTY)
Physicals - Level C-3 (Reg)
Books & Reference Materials
Lake Okeechobee Small Tools
9,648
1,000
1,800
6,250
100
300
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.01
2.04
2.05
3.05
2.05
2.05
2.05
2.05
2.05
1.00
.30
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$148,305
$11,504
$11,440
$72,026
$2,260
$210
$30
$428
$621
$31,970
$12,448
$6,250
$100
$300
.10
.10
.10
1.00
1.00
1.00
601000
601000
601000
601000
202000
202000
2114308300
2114308300
2114308300
2114308300
4410160100
4415165000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 248 of 461
LAKE OKEECHOBEE PROGRAM SUPPORTIZ00
541506
541510
541830
542000
542100
542310
542400
543660
543800
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - Insurance Premiums Other Property
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
Oper Expense - Printing Services (non-outreach)
Oper Expense - Freight
18362
14395
15814
18378
16040
16453
18360
18779
18361
15753
18353
Office Supplies-Lake Okeechobee Lab
Office Supplies
Helicoptor Insurance
Training & Conferences
Training & Conferences
District Business Travel
Memberships, dues and/or Fees
Professional Licenses
Journal Publications Reprints
Freight
Freight - L&R Division
1,500
1,340
20,000
2,258
2,250
648
280
665
150
250
250
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
.10
2.00
1.00
1.00
1.00
1.00
2.00
Total LAKE OKEECHOBEE PROGRAM SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$327,483
Item NameQty
$1,500
$1,340
$20,000
$4,508
$648
$280
$665
$150
$500
1.00
1.00
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
601000
202000
202000
202000
202000
202000
202000
202000
202000
4415165000
4410160100
2114308300
4410160100
4410160100
4412162000
4410160100
4410160100
4410160100
4412162000
4415165000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 249 of 461
LAKE OKEECHOBEE IT SUPPORTIZ10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530107
530117
530197
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 - IT Consulting Services (OPS)
Cont Serv - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
19095
18478
19801
18479
18191
19802
12862
20453
19096
16263
ABAP/Workflow
BW/Business Intelligence
BW/Business Intelligence
Financials
HR/Payroll
HR/Payroll
Copier/Printer Lease
IT Consulting
IT Security Outsourcing
BT Conferencing
22,088
23,092
22,891
29,116
25,100
29,116
33,850
22,500
11,600
3,797
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.90
5.00
5.00
6.00
5.00
5.00
5.00
5.00
5.00
.60
.10
.20
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$393,371
$30,707
$30,345
$57,195
$4,930
$515
$80
$1,045
$1,725
$151,403
$33,850
$34,100
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 250 of 461
LAKE OKEECHOBEE IT SUPPORTIZ10
530601
530602
541600
543501
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Rent/Lease Equipment
Oper Expense - Cell Phones
16257
18691
16261
16262
16267
16275
16282
16271
18470
16276
16277
18549
16280
16269
16284
16283
16285
16286
18338
17131
17374
16289
18469
16270
16281
14672
18980
16906
Cisco Systems Hardware
Enterprise Director Solution (EMC)
Servers & Storage
Sun Microsystems
Adobe Software
Autodesk VIP Program
Autonomy
Cisco Systems
Clearwell Appliance
DSI Software
EMC - Documentum
Google Search Engine
Harris Corp
Help Desk Software
Microsoft Enterprise Agreement
Microsoft Premier Support
NetIQ
New Software Maintenance
Oracle Software Maintenance
Redhat Software Maint
SAP Software Maintenance
Software Maintenance - Other
Symantec Antivirus
Symantec Veritas
VMWare
PC Lease
SECURITY WEAVER
Cellular Voice & Data
22,508
12,060
6,622
30,469
5,525
3,905
3,311
5,253
5,494
4,344
3,313
9,000
8,100
6,821
80,000
6,475
6,280
8,500
88,931
1,866
59,200
71,181
3,658
20,830
7,089
43,000
4,500
32,600
Total
Total
Total
Total
-
-
-
-
Amount
.50
2.10
.20
.10
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$75,456
$409,076
$47,500
$32,600
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2211113000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 251 of 461
LAKE OKEECHOBEE IT SUPPORTIZ10
543700 Oper Expense - Utilities
16058
12213
Internet (T3/DS3)
Local & Long Distance Service
20,400
49,800
Total -
Amount
.20
Total LAKE OKEECHOBEE IT SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,374,098
Item NameQty
$70,200
.10
.10
101000
101000
2211113000
2211113000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
Fund Prg Grant
NR
NR
Page: 252 of 461
LAKE OKEECHOBEE WATERSHEDP101
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.78
.80
.80
.80
.80
.80
.80
.80
.80
Total LAKE OKEECHOBEE WATERSHED
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$93,273
Item NameQty
$72,825
$5,684
$5,505
$7,889
$829
$81
$14
$168
$278
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 253 of 461
C-43 BASIN STORAGE RESERVOIR PT1P104
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.39
.40
.40
.40
.40
.40
.40
.40
.40
Total C-43 BASIN STORAGE RESERVOIR PT1
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$51,322
Item NameQty
$40,108
$3,131
$3,092
$4,284
$435
$40
$8
$84
$140
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 254 of 461
INDIAN RIVER LAGOON - SOUTHP107
510100
520900
521010
521110
521120
521130
521140
521150
521160
530300
530403
541500
541502
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Aquatic Spraying
Cont Serv - Mowing Canals/Levees
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
19469
19466
19474
19463
20272
19712
19717
C-44 Canal - Spraying
C-44 Canal - Mowing
C-44 Canal - Parts/Supplies
C-44 Canal - Fleet/Equip Repairs
C-44 Reservoir/STA Project
C-44 Reservoir/STA Project
C-44 Reservoir/STA Project
16,330
18,330
3,000
6,000
1,619,232
20,500,000
4,000,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.45
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$214,527
$16,747
$16,549
$23,215
$2,506
$255
$42
$523
$864
$16,330
$18,330
$3,000
$6,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
401000
412000
402000
5110171100
5110171100
5110171100
5110171100
5613222000
5613222000
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
108
NR
Fund Prg Grant
100548
100548
100548
100548
100548
100548
100548
Page: 255 of 461
INDIAN RIVER LAGOON - SOUTHP107
580800 Capital Outlay - Water Control Structures
19715 C-44 Reservoir/STA Project RB 2,703,170
Total -
Amount
4.00
Total INDIAN RIVER LAGOON - SOUTH
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$29,141,290
Item NameQty
$28,822,402
1.00 401000 5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
100548
Page: 256 of 461
WCA3 DECOMP & SHEETFLOW ENH PT1P112
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530122
541500
545040
589300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Science and Tech. Support Services
Oper Expense - Parts and Supplies
Oper Expense - Interagency Public Univ
Capital Outlay - Equipment
18765
19230
18766
19970
DPM Field/Lab Sampling and Analysis Supp
DPM Suplies
DPM Sediment Source Analysis
DPM Biogeochemistry Equipment
40,000
7,866
150,000
10,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.92
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
1.00
1.00
1.00
1.00
1.00
Total WCA3 DECOMP & SHEETFLOW ENH PT1
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$548,619
Item NameQty
$249,140
$19,449
$19,218
$37,076
$4,006
$411
$63
$836
$1,354
$9,200
$40,000
$7,866
$150,000
$10,000
1.00
1.00
1.00
1.00
228000
228000
228000
408000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
Fund Prg Grant
100595
100595
100595
100595
Page: 257 of 461
NORTH PALM BEACH COUNTY PT1P117
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
541506
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Oper Expense - Parts,Supp - Laboratory
Capital Outlay - Water Control Structures
19291
20478
20477
20289
19343
19341
20290
RB Cost Share with City of WPB
RS L-8 FEB Pump Station (Expense)
RS L-8 FEB Pump Station(Expense)
RS L-8 FEB Pump Station
RS L-8 FEB Pump Station
RS L-8 FEB Pump Station
RS L-8 FEB Pump Station
500,000
5,011,350
504
229,370
19,118,000
4,807,725
145,530
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.77
3.85
3.85
3.85
3.85
3.85
3.85
3.85
3.85
1.00
1.00
1.00
4.00
Total NORTH PALM BEACH COUNTY PT1
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$30,197,348
Item NameQty
$296,362
$23,135
$22,860
$36,061
$3,876
$396
$62
$806
$1,311
$500,000
$5,011,350
$504
$24,300,625
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
222000
101000
412000
412000
401000
412000
3310139000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
101
NR
94
108
NR
101
Fund Prg Grant
100278
100813
100813
100813
100813
100813
100813
Page: 258 of 461
BISCAYNE BAY COASTAL WETLANDSP128
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530106
530300
530301
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Alligator Protection Services
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
19616
19495
19582
19584
18460
19501
19498
BBCW Deering - Contract Services
BBCW Deering- Trapping Services
BBCW Deering - Exotics
BBCW Deering- Exotics
BBCW Cutler-Exotics (Grant 95)
BBCW Deering - Fire Extinguisher
BBCW Deering - Vibration Analysis
9,285
700
4,000
15,500
100,000
80
250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.35
2.40
2.40
2.40
2.40
2.40
2.40
2.40
2.40
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$162,674
$12,701
$12,547
$22,317
$2,409
$246
$41
$504
$827
$9,285
$700
$19,500
$100,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
202000
202000
222000
202000
202000
5511184600
5310175100
5415182000
5415182000
5415182100
5310175100
5310175100
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
95
NR
NR
Fund Prg Grant
100561
100561
100561
100561
100561
100561
100561
Page: 259 of 461
BISCAYNE BAY COASTAL WETLANDSP128
530405
530606
530608
531100
531102
540010
540030
540040
540050
541200
Cont Serv - Equipment Inspections
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - General Maintenance
Cont Serv - Security Services
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Heating Fuel
19504
19508
19511
19514
19485
19493
19521
19526
19588
19488
19529
19542
BBCW Deering - Outsource Repairs
BBCW Deering - Fleet Repairs
BBCW Deering - Building Repairs
BBCW Deering - Security Maintenance
BBCW Deering - Chemicals S-700
BBCW Deering- Fuel - Vehicles
BBCW Deering - Oils/Lube
BBCW Deering - Tire & Tubes
BBCW Deering - Maint Inventory
BBCW Deering - LP Propane S-700
BBCW Deering - Fencing S-700
BBCW Deering - Parts & Supplies
1,500
1,000
3,000
500
1,028
2,600
350
1,000
2,971
3,000
1,000
1,200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$330
$1,500
$1,000
$3,000
$500
$1,028
$2,600
$350
$3,971
$3,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
101000
202000
202000
202000
5310175100
5310175100
5310175100
5310175100
5310175100
5310175100
5310175100
5310175100
5511184600
5310175100
5310175100
5310175100
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100561
100561
100561
100561
100561
100561
100561
100561
100561
100561
100561
100561
Page: 260 of 461
BISCAYNE BAY COASTAL WETLANDSP128
541300
541301
541400
541500
541501
541502
541503
541505
541600
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Rent/Lease Equipment
19534
19532
19537
19540
19586
19544
19557
19560
19585
19563
19565
19568
19571
19573
19576
BBCW Deering - Wood
BBCW Deering- Metal
BBCW Deering - Uniforms/Safety Equip
BBCW Deering - Tools, Equip & Guages
BBCW Deering - Tools & Equipment
BBCW Deering - Locks
BBCW Deering - Agriculture Supplies
BBCW Deering - Fleet Parts
BBCW Deering- Utility Vehicle Maint
BBCW Deering - Building & Grounds
BBCW Deering - Paint
BBCW Deering - Paint/Epoxy
BBCW Deering - Electrical Supplies
BBCW Deering- Rental
BBCW Deering - Waste Disposal
500
2,200
400
2,500
10,637
250
100
5,000
2,251
750
200
200
3,500
500
250
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
4.00
1.00
2.00
1.00
1.00
2.00
3.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$4,900
$400
$13,137
$250
$100
$7,251
$1,150
$3,500
$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
202000
202000
202000
202000
101000
202000
202000
202000
101000
202000
202000
202000
202000
202000
202000
5310175100
5310175100
5310175100
5310175100
5511184600
5310175100
5310175100
5310175100
5511184600
5310175100
5310175100
5310175100
5310175100
5310175100
5310175100
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100561
100561
100561
100561
100561
100561
100561
100561
100561
100561
100561
100561
100561
100561
100561
Page: 261 of 461
BISCAYNE BAY COASTAL WETLANDSP128
541900
543301
543701
543800
545000
545010
580720
589300
Oper Expense - Other
Oper Expense - Permits & Fees
Oper Expense - Electrical Service
Oper Expense - Freight
Oper Expense - Interagency Local
Oper Expense - Interagency State of FL
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Equipment
19628
19490
19580
18764
18770
18792
18797
20401
19518
BBCW Deering - Tank & Air Fees
BBCW Deering- Electric S-700
BBCW Deering - Freight
BBCW Deering-Coop Agrmt w/ Miami-Dade
BBCW Deering-L-31E Culverts Coop Agrmt
BBCW Lab Anlys -Org & Hg -Water/Fish/Sed
BBCW Fish Collection Hg Comp Monitoring
BBCW Incremental Project
BBCW Deering- Security Alarm Install
1,500
45,000
1,500
11,200
18,500
35,000
4,500
2,000,000
13,500
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
2.00
2.00
1.00
1.00
Total BISCAYNE BAY COASTAL WETLANDS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,523,168
Item NameQty
$250
$1,500
$45,000
$1,500
$29,700
$39,500
$2,000,000
$13,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
101000
101000
101000
101000
414000
402000
5611187000
5310175100
5310175100
4411161000
4411161000
4511167100
4513169400
5613222000
5310175100
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100561
100561
100561
100561
100561
100561
100561
100876
100561
Page: 262 of 461
C-111 N SPREADER CANALP129
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Aquatic Spraying
18768
18588
19232
18970
19672
19637
19633
19667
19664
20035
19642
C-111 Spreader Canal-Annual Bird Surveys
C-111 Spreader Canal-Lab Technical Supp
Tech Support Field Ops & Support
CSSS-4 Habitat Improvement Measures
C-111 Spreader Canal - Contract Services
C-111 Spreader Canal - S-200 Spray
C-111 Spreader Canal -S-199 Spray
C-111 Spreader Canal - Exotics
C-111 Spreader Canal- Prj Area Exotics
C-111 Spreader Canal-S-199 Mowing
C-111 Spreader Canal-S-199 Mowing (Aero)
30,000
79,187
38,680
50,000
51,435
3,216
1,071
88,689
172,878
2,300
7,528
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
4.51
4.60
4.60
4.60
4.60
4.60
4.60
4.60
4.60
5.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$257,271
$20,069
$19,825
$42,153
$4,586
$467
$69
$959
$1,431
$249,302
$265,854
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
228000
101000
101000
101000
101000
202000
202000
202000
202000
202000
202000
4413163000
4413163000
4413163000
5415182100
5511184600
5311176000
5311176000
5415182000
5415182000
5311176000
5311176000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100051
100051
100051
100051
100051
100051
100051
100051
100051
100051
100051
Page: 263 of 461
C-111 N SPREADER CANALP129
530403
530606
530611
540030
540050
541400
541500
541502
Cont Serv - Mowing Canals/Levees
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint and Repairs Equipment
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Parts and Supplies
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
20034
19640
20042
20112
20113
20043
20065
20066
19650
19675
19673
17099
19670
C-111 Spreader Canal-S-200 Mowing
C-111 Spreader Canal-S-200 Mowing (Frog)
C-111 Spreader Canal-S-199 M&R Dist Work
C-111 Spreader Canal-S-199 M&R Dist Work
C-111 Spreader Canal-S-200 M&R Dist Work
C-111 Spreader Canal-S-200 M&R Dist Work
C-111 Spreader Canal - S-199 M&R Other
C-111 Spreader Canal - S-200 M&R Other
C-111 Spreader Canal-Fuel (S199 & S200)
C-111 Spreader Canal - Maint Inventory
C-111 Spreader Canal Tools & Equipment
C-111 Spreader Canal-Field Supplies
C-111 Spreader Canal - Utility Veh Maint
2,300
13,208
4,000
1,000
2,000
4,000
1,069
322
3,894
17,243
5,666
2,000
2,060
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
4.00
4.00
2.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$25,336
$11,000
$1,391
$3,894
$17,243
$5,666
$2,000
$2,060
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
101000
101000
101000
101000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5511184600
5511184600
4413163000
5511184600
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100051
100051
100051
100051
100051
100051
100051
100051
100051
100051
100051
100051
100051
Page: 264 of 461
C-111 N SPREADER CANALP129
541506
542100
543301
543701
545010
545040
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Permits & Fees
Oper Expense - Electrical Service
Oper Expense - Interagency State of FL
Oper Expense - Interagency Public Univ
17101
19685
17100
19692
19654
19657
18682
18584
18776
19231
20249
C-111 Spreader Canal-Lab P/S West Feat.
C-111 Spreader Canal WQMD Other
C-111 Spreader Canal-Business Travel
C-111 Spreader Canal Storage Tank/Air Fe
C-111 Spreader Canal - S-199 Electric
C-111 Spreader Canal - S-200 Electric
C-111 Spreader-WF Lab Org&Hg Fish/Water
C-111 Spreader - WF Fish Hg Comp Monit
C-111 Spreader Canal-Monitoring S Evergl
C-111 Spreader Canal-Vegetation Tracking
C-111SC IFAS Soil Moisture Study
1,500
2,255
2,000
1,500
104,500
132,000
25,000
3,000
135,000
38,000
20,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
1.00
1.00
2.00
2.00
3.00
Total C-111 N SPREADER CANAL
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,395,331
Item NameQty
$3,755
$2,000
$1,500
$236,500
$28,000
$193,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
202000
202000
202000
101000
101000
228000
228000
101000
4511167100
4513169200
4413163000
5611187000
5311176000
5311176000
4511167100
4513169400
4413163000
4413163000
6510243000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100051
100051
100051
100051
100051
100051
100051
100051
100051
100051
100051
Page: 265 of 461
PICAYUNE STRAND RESTORATIONP130
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530106
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Alligator Protection Services
19663
19653
19655
19658
19554
19660
19651
19420
19545
19433
19523
19556
Merritt PS - Vegetation Monitoring
Merritt PS - Home Site Remediation
Merritt PS - Home Site Remediation
Merritt PS - Monitoring and Coordination
Faka Union PS Maintenance Contract
Merritt PS - GW Wells Maint & Repair
Merritt PS - Maint Contract
Faka Union PS Gator Services
Merritt PS - Gator Services
Faka Union PS Lawn Services
Faka Union PS Mowing
Merritt PS - Lawn Services
51,549
99,500
298,500
32,000
5,885
54,667
6,062
350
750
500
15,000
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
10.05
10.25
10.25
10.25
10.25
10.25
10.25
10.25
10.25
7.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$631,241
$49,266
$48,682
$96,463
$10,351
$1,052
$157
$2,143
$3,332
$548,163
$1,100
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
4411161000
5415182000
5415182000
5415182000
5511184600
5511184600
5511184600
5313301000
5313301000
5313301000
5313301000
5313301000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
108
108
108
108
108
108
108
108
108
108
108
108
Fund Prg Grant
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
Page: 266 of 461
PICAYUNE STRAND RESTORATIONP130
530404
530405
530500
530600
530606
530608
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
Cont Serv - Government Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
19626
19455
19574
19358
19519
19418
19464
19513
19625
19589
19622
19656
19668
19683
19691
19699
19701
19370
19408
19502
19577
19617
19902
Merritt PS - Mowing - Contractual
Faka Union PS Overhead Crane Inspection
Merritt PS - Overhead Crane Inspection
Merritt PS - Routine WQ Sampling
Faka Union PS Fuel Tank Cleaning
Faka Union PS Garage Door Maintenance
Faka Union PS Water Services
Faka Union PS Welding Services
Merritt PS - Fuel Tank Cleaning
Merritt PS - Station Water Services
Merritt PS - Welding Services
Merritt PS-Annual Fire Extinguisher Insp
Merritt PS-Cleaning Services Parts
Merritt PS-Entrance Door Mntc
Merritt PS-Fire Alarm Inpsections
Merritt PS-Fuel Tank Calibrations Repair
Merritt PS-Garage Door Maintenance
Faka Union PS Bottled Water
Faka Union PS Fuel Tank Calibrations/Rep
Faka Union PS Vibration Analyses
Merritt PS - Paint Fuel Farm Piping
Merritt PS - Vibration Analyses
Vehicle & Equipment - Maintenance
25,000
550
1,133
10,500
338
100
2,000
750
670
2,000
750
480
1,500
258
1,475
2,500
258
750
1,000
6,000
3,500
3,000
2,500
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
4.00
2.00
1.00
13.00
5.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$42,500
$1,683
$10,500
$13,079
$14,250
$2,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
203000
5313301000
5313301000
5313301000
4513169600
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
NR
Fund Prg Grant
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
NR
Page: 267 of 461
PICAYUNE STRAND RESTORATIONP130
530610
531100
531103
540010
540030
540040
Cont Serv - Maint and Repairs Environmental
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
19487
19783
19781
19376
19380
19587
19674
19679
19516
19506
19549
19619
19497
19613
19402
19473
19405
19598
19697
19698
19398
19447
19569
19696
Faka Union PS Catalytic System Mntc Rep
Faka Union PS - Storage Tank Maint/Insp
Merritt PS - Storage Tank Maint/Insp
Faka Union PS Electric Motor Repair
Faka Union PS Electric Service
Merritt PS - Pest Control
Merritt PS-Electric Motor Repair
Merritt PS-Electrical Service
Faka Union PS Hazardous Waste Inspection
Faka Union PS Waste Disposal
Merritt PS - Hazardous Waste
Merritt PS - Water Disposal
Faka Union PS Vegetation Cntrl Chemicals
Merritt PS - Veg Control - Chemicals
Faka Union PS Fuel
Faka Union PS Propane SCADA
Faka Union PS Vehicle & Equipment Fuel
Merritt PS - Propane (SCADA)
Merritt PS-Fuel
Merritt PS-Fuel Vehicles
Faka Union PS Fuel additivies biobor
Faka Union PS Oil & Lubes
Merritt PS - Oil & Lubes
Merritt PS-Fuel Additives Biobor
5,000
1,500
1,500
1,500
900
2,000
3,000
1,751
364
900
721
1,000
5,000
5,500
200,000
600
2,500
1,000
270,400
2,000
800
7,000
9,000
1,600
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
3.00
5.00
4.00
2.00
6.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$8,000
$9,151
$2,985
$10,500
$476,500
$18,400
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
5313301000
5611187000
5611187000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
Fund Prg Grant
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
Page: 268 of 461
PICAYUNE STRAND RESTORATIONP130
540050
541100
541300
541301
541400
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
19543
19635
19368
19425
19550
19662
19373
19669
19690
19363
19693
19471
19492
19494
19594
19607
19608
19541
19364
19366
19384
19386
19388
19438
19441
Faka Union PS - Maint Inventory
Merritt PS - Maint Inventory
Faka Union PS
Faka Union PS Instrument Tech Training
Merritt PS - Instrument Tech Training Ma
Merritt PS-Books & Reference Materials
Faka Union PS Construction Materials
Merritt PS-Construction Materials
Merritt PS-Fencing Material
Faka Union PS Uniforms
Merritt PS Uniforms
Faka Union PS PPE/Equipment
Faka Union PS Small Tools
Faka Union PS Tools
Merritt PS - PPE/Equipment
Merritt PS - Small Tools
Merritt PS - Tools
Faka Union PS - Tools & Equipment
Faka Union PS AC Mntc Repair
Faka Union PS Coolant
Faka Union PS Equipment Mntc
Faka Union PS Equipment Parts/Repair
Faka Union PS Fittings and Adapters
Faka Union PS Machine Shop Work
Faka Union PS Machine Supplies
4,110
4,110
269
3,500
3,500
261
5,000
5,000
600
465
620
4,000
500
5,500
4,500
500
2,000
1,375
500
750
2,500
1,500
6,500
500
9,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
4.00
3.00
2.00
7.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$8,220
$7,530
$10,600
$1,085
$18,375
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
5511184600
5511184600
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5511184600
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
Fund Prg Grant
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
Page: 269 of 461
PICAYUNE STRAND RESTORATIONP130
541500
541502
541503
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
19479
19449
19496
19468
19562
19564
19602
19572
19591
19611
19659
19686
19688
19652
19694
19671
19499
19615
19536
19632
19630
19369
19423
19409
19546
19649
19666
19700
19475
19382
Faka Union PS Oil Absorbent Diapers Rags
Faka Union PS Oil Samples
Faka Union PS Trash Rakes Repairs
Faka Union PS Water Supplies
Merritt PS - Machine Shop Work
Merritt PS - Maintenance Supplies
Merritt PS - Oil Absorbent Materials
Merritt PS - Oil Samples
Merritt PS - Station Service Water Suppl
Merritt PS - Trash Rake Repairs
Merritt PS-Coolant
Merritt PS-Equipment Mntc
Merritt PS-Equipment Parts/Repairs
Merritt PS-Filter Replace Intake Fans
Merritt PS-Fittings and Adapters
Merritt PS-Inspections/Parts SCADA Gener
Faka Union PS Vehicle Mntc
Merritt PS - Vehicle Maintenance
Faka Union PS Utility Vehicles
Merritt PS - Tools & Equipment
Merritt PS - Utility Vehicles
Faka Union PS Bottled Water
Faka Union PS General Bldg Mntc
Faka Union PS Workstations Repair Replac
Merritt PS - General/Building Maintenanc
Merritt PS-AC Mntc & Repair
Merritt PS-Bottled Water
Merritt PS-Fuel Workstation Repair/Repl
Faka Union PS Automation Software
Faka Union PS Electrical Supplies
6,000
1,300
1,200
2,000
2,318
8,712
4,800
2,500
2,000
3,500
750
5,000
8,000
3,000
3,600
1,690
400
6,000
1,000
1,375
1,000
250
2,000
3,000
4,000
3,000
520
500
2,600
5,000
Total
Total
Total
-
-
-
Amount
23.00
5.00
7.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$77,620
$9,775
$13,270
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5511184600
5511184600
5511184600
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
Fund Prg Grant
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
Page: 270 of 461
PICAYUNE STRAND RESTORATIONP130
541505
541506
541510
541600
543300
543301
543701
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
Oper Expense - Other Fees
Oper Expense - Permits & Fees
Oper Expense - Electrical Service
19429
19427
19510
19600
19553
19620
19681
19357
19443
19567
19482
19604
19435
19559
19558
19784
19782
19378
19676
19390
Faka Union PS Instrument Gauge Replcmnt
Faka Union PS Instrument Tech Test Equip
Faka Union PS Water Level Sensor Replace
Merritt PS - Automation-Software
Merritt PS - Instrument/Gauge Replacemen
Merritt PS - Water Level Sensor Replace
Merritt PS-Electrical Supplies
Merritt PS-Routine WQ Lab Supplies
Faka Union PS Office Computer Supplies
Merritt PS - Office/Computer Supplies
Faka Union PS Rental Lease Equipment
Merritt PS - Rental/Lease Equipment
Faka Union PS Permits
Merritt PS - Permits
Faka Union PS General Air Permit
Faka Union PS - Storage Tank & Air Fees
Merritt PS - Storage Tank & Air Fees
Faka Union PS Electric Service
Merritt PS-Electrical Service
Faka Union PS Freight
2,000
13,000
1,800
5,000
10,000
1,800
5,000
643
1,500
800
1,100
3,000
500
1,000
100
100
175
50,000
93,600
500
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
9.00
1.00
2.00
2.00
2.00
3.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$46,200
$643
$2,300
$4,100
$1,500
$375
$143,600
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
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
222000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
4511167100
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5511184600
5611187000
5611187000
5313301000
5313301000
5313301000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
108
Fund Prg Grant
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
Page: 271 of 461
PICAYUNE STRAND RESTORATIONP130
543800
545010
580020
580720
580744
580850
589300
Oper Expense - Freight
Oper Expense - Interagency State of FL
Capital Outlay - Land
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - AUC Land Management
Capital Outlay - Canals/Levees
Capital Outlay - Equipment
19695
19360
18793
19359
19723
20245
19275
20247
19720
19912
19909
19910
19903
19525
19530
19629
19911
Merritt PS-Freight
Merritt PS-Hg/Toxicant Fish Data Valid
Merritt PS-Hg/Toxicant Sediment Data Val
Merritt PS-Hg/Toxicant Water Data Valid
Picayune Strd: Acq Remaining Proj Lands
Picayune Strd: Acq of Lands Miller Pump
Project Management Support
Picayune Strd: Land Clean Up
Picayune Strd:Manatee Mitigation
F-250 3/4 Ton 4WD Pickup Truck
Faka Union PS - Gator 4WD Veg Spray Veh
Faka Union PS - F-250 3/4 Ton 4WD Pickup
Faka Union PS - Tools
Faka Union PS Air Compressor
Faka Union PS Tractor & Equipment
Merritt PS - Air Compressor
Merritt PS - F-250 3/4 Ton 4WD Pickup
500
1,743
3,060
2,332
2,300,000
3,850,000
50,000
700,000
6,139,861
15,500
12,200
16,150
10,000
8,000
50,000
8,000
31,650
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
2.00
3.00
2.00
1.00
1.00
1.00
8.00
Total PICAYUNE STRAND RESTORATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$15,546,687
Item NameQty
$1,000
$7,135
$6,150,000
$50,000
$700,000
$6,139,861
$151,500
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
222000
222000
222000
222000
412000
412000
403000
412000
412000
403000
403000
403000
403000
403000
403000
403000
403000
5313301000
4511167100
4511167100
4511167100
3510144000
3510144000
3310139000
5611187000
5613222000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
108
108
108
108
108
108
NR
108
108
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
Page: 272 of 461
SITE I IMPOUNDMENTP140
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total SITE I IMPOUNDMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$12,417
Item NameQty
$9,823
$767
$758
$902
$99
$10
$2
$21
$35
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 273 of 461
CENTRAL EVERGLADES STUDYP151
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
20248 Hydrau/Hydro Eng,Ops,Tech Support-A Hall
25,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.43
3.49
3.50
3.90
3.90
3.90
3.50
3.90
3.90
1.00
Total CENTRAL EVERGLADES STUDY
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$398,428
Item NameQty
$284,283
$22,153
$21,930
$38,535
$4,044
$402
$56
$815
$1,210
$25,000
1.00 101000 6510243000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
100775
Page: 274 of 461
PROGRAM MANAGEMENT & SUPPORTP201
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
542000
542100
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
17437
18553
18392
16720
18816
19965
18818
Office Supplies
Office Supplies
Training & Conferences
Business Travel
APA/AICP Memberships (Teets)
APA/AICP Memberships (Cannon)
PMI Memberships (Starnes, Kacvinsky)
2,400
2,000
1,000
13,000
325
300
278
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.15
7.30
7.30
12.80
7.80
7.80
7.30
7.80
7.80
1.60
1.00
1.00
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$636,673
$49,701
$49,117
$238,047
$8,528
$806
$117
$1,633
$2,519
$4,400
$1,000
$13,000
$903
.60
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
3310139000
3316207100
3310139000
3310139000
3310139000
6510243000
6510243000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 275 of 461
PROGRAM MANAGEMENT & SUPPORTP201
542400
560200
560230
Oper Expense - Professional Licenses
Principal - COPS #1
Interest - COPS #1
13949
19967
19260
18822
15312
15374
APA/AICP License (Teets)
APA/AICP License (Cannon)
PE License & Fees (Thorout)
PMI Recertification (Starnes)
CERP Acc8 D.S.
CERP Acc8 D.S.
170
160
350
60
4,943,489
10,783,527
Total
Total
Total
-
-
-
Amount
4.00
1.00
1.00
Total PROGRAM MANAGEMENT & SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$16,734,200
Item NameQty
$740
$4,943,489
$10,783,527
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
401000
401000
3310139000
6510243000
6510243000
6510243000
9999999799
9999999799
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 276 of 461
RECOVERP203
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530103
530300
530600
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Photographic Services
Cont Serv - Aquatic Spraying
Cont Serv - Maintenance and Repairs
Oper Expense - Inventory Other Fuels
18351
18351
18771
18383
18385
17064
Tree Island Nutrient Analysis
Tree Island Nutrient Analysis
LILA infrared photos
LILA Vegetation Management
LILA - Maintenance
LILA - Pump Fuel
6,000
6,000
6,000
7,500
31,500
1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.91
1.95
1.95
1.95
1.95
1.95
1.95
1.95
1.95
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$161,564
$12,612
$12,464
$18,256
$1,962
$202
$32
$409
$675
$12,000
$6,000
$7,500
$31,500
$1,500
.50
.50
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100803
NR
100803
100803
100803
100803
Page: 277 of 461
RECOVERP203
541400
543701
545020
545040
Oper Expense - Tools and Equipment
Oper Expense - Electrical Service
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
17132
18381
18386
18390
18387
20322
LILA Tools & Equipment
LILA FPL Pump Utilities Electric
LILA COOP with LNWR
Exotics Fish Concentration
LILA Tree Island Exp Site Management
LILA Tree Island Exp Site Management
16,500
8,800
13,000
30,000
115,000
55,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
3.00
Total RECOVER
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$504,976
Item NameQty
$16,500
$8,800
$13,000
$200,000
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
220000
220000
220000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100803
100803
100803
100803
100803
100803
Page: 278 of 461
DATA MANAGEMENT PLANP207
510100
520900
521010
521110
521120
521130
521140
521150
521160
530102
530122
530601
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 - Computer Software Licenses
Cont Serv - Science and Tech. Support Services
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
19321
17105
16399
16406
16407
16414
16410
16416
DESKTOP SOFTWARE - CERP
QA/QC Oversight Support
CERPZone Hardware Maint
Documentum Maintenance
ESRI
Oracle Software Maintenance
Software Maintenance Other
Symantec Veritas Software Maint
25,000
25,000
78,871
31,272
36,645
118,312
32,580
30,248
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.08
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.00
1.00
1.00
5.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$92,602
$7,229
$7,144
$9,919
$1,087
$112
$20
$231
$382
$25,000
$25,000
$78,871
$249,057
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
4510166000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 279 of 461
DATA MANAGEMENT PLANP207
541504
542100
Oper Expense - Parts,Supp - Computer
Oper Expense - District Travel
18986
17108
PARTS & FITTINGS - CERP
QOT Travel
25,000
500
Total
Total
-
-
Amount
1.00
1.00
Total DATA MANAGEMENT PLAN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$522,154
Item NameQty
$25,000
$500
1.00
1.00
101000
101000
2210112000
4510166000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
Fund Prg Grant
NR
NR
Page: 280 of 461
INTERAGENCY MODELING CENTERP209
510100
520900
521010
521110
521120
521130
521140
521150
521160
530601
530602
589310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Capital Outlay - Equipment Computer Hardware
17054
19969
19968
IMC Hardware (Server Maint)
IMC Software (Maint)
IMC HARDWARE(SERVER PURCHASE)
3,676
7,968
25,148
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.28
3.35
3.35
3.55
3.55
3.55
3.35
3.55
3.55
1.00
1.00
1.00
Total INTERAGENCY MODELING CENTER
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$426,840
Item NameQty
$303,963
$23,730
$23,448
$33,021
$3,564
$366
$55
$741
$1,160
$3,676
$7,968
$25,148
1.00
1.00
1.00
101000
101000
401000
3210136000
3210136000
3210136000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 281 of 461
ADAPTIVE ASSESSMENT & MONITORINGP210
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
541513
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
Oper Expense - Parts and Supplies Other
Oper Expense - District Travel
20485
18758
17096
17097
18597
18587
West Coast SAV Monitoring
C-111 Spreader Canal-Downstream Impacts
Recover - Project Operating Expenses
Travel - Field/Business
East Coast Oyster Monitoring
FL Bay Fish Habitat Assess. Network
6,300
130,000
500
500
136,000
160,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.66
4.75
4.75
5.85
4.85
4.85
4.75
4.85
4.85
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$353,538
$27,544
$27,220
$65,955
$4,904
$499
$78
$1,017
$1,637
$6,300
$130,000
$500
$500
1.00
1.00
1.00
1.00
1.00
1.00
101000
228000
101000
101000
101000
101000
4411161000
4413163000
4411161000
4410160100
4411161000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100686
100686
100686
NR
100686
100686
Page: 282 of 461
ADAPTIVE ASSESSMENT & MONITORINGP210
545010
545040
Oper Expense - Interagency State of FL
Oper Expense - Interagency Public Univ
18600
18785
18783
West Coast Oyster Monitoring
West Coast SAV Monitoring
Surface,Groundwater Interactions Tree Is
200,360
60,700
87,350
Total
Total
-
-
Amount
2.00
3.00
Total ADAPTIVE ASSESSMENT & MONITORING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,264,102
Item NameQty
$296,000
$348,410
1.00
1.00
1.00
101000
101000
101000
4411161000
4411161000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
Fund Prg Grant
100686
100686
100686
Page: 283 of 461
S CREW/IMPERIAL R FLOWAY CRPPB04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530301
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 - Terrestrial Spraying
20009
19290
Permit Compliance Veg. Mgmt (RONTO)
RB Grant Parcel Restoration (RONTO)
6,000
126,201
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.44
.45
.45
.45
.45
.45
.45
.45
.45
2.00
Total S CREW/IMPERIAL R FLOWAY CRP
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$181,058
Item NameQty
$38,135
$2,977
$2,941
$4,057
$444
$46
$7
$94
$156
$132,201
1.00
1.00
202000
202000
5415182000
6510243000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
106
106
Fund Prg Grant
100185
100185
Page: 284 of 461
CERP SUPPORTPH99
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530202
530600
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 - External Provider
Cont Serv - Surveying Services
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Software
20299
18344
19731
19734
16431
16430
17129
C-139 Well Monitoring
Document Scanning Services
Liability Claims Payable
Liability Claims Payable
Survey Control Services
Maintenance & Repair (Survey)
Ansys Software Maint
40,000
25,000
1,250,000
2,500,000
5,500
2,000
49,457
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.43
8.59
8.60
8.60
8.60
8.60
8.60
8.60
8.60
4.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$770,638
$60,124
$59,338
$83,608
$8,837
$885
$138
$1,797
$2,961
$3,815,000
$5,500
$2,000
$49,457
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
101000
101000
202000
101000
101000
101000
3310139000
3510144000
3510144000
3510144000
5513142700
5513142700
2210112000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 285 of 461
CERP SUPPORTPH99
530900
541400
541500
541900
542100
542310
543900
545010
580768
580800
Cont Serv - Professional
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Central Services Indirect
Oper Expense - Interagency State of FL
Capital Outlay - AUC Legal Services
Capital Outlay - Water Control Structures
18345
16436
16432
16439
16434
16440
16739
16438
18481
18763
20274
19821
19822
Atty Title Info System
Electronic File Server Storage Space
Tools & Equipment
Parts, Supplies & Expense - Office
District Uniforms
Appraisal License Renewal
Business Travel
Memberships & Dues
CERP - Central Service Indirect Costs
CERP WQ Mercury Study
EAA Settlement
Prior Year Expenditures - 101000
Prior Year Expenditures - 202000
25,000
1,700
1,000
3,000
300
3,305
4,350
1,800
3,332,968
75,000
100,000
1,011,140
206,168
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.00
1.00
1.50
1.00
1.00
1.00
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$26,700
$1,000
$3,300
$3,305
$4,350
$1,800
$3,332,968
$75,000
$100,000
$1,217,308
1.00
1.00
1.00
.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
214000
416000
412000
412000
3510144000
3510144000
5513142700
3510144000
5513142700
3510144000
3510144000
3510144000
9999999699
4512168100
5613222000
5613222000
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
100793
NR
NR
NR
Page: 286 of 461
CERP SUPPORTPH99
Amount
Total CERP SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$9,626,014
Item NameQty Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 287 of 461
C-111/MWD/CSOPPK03
510100
520900
521010
521110
521120
521130
521140
521150
521160
545010
580600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency State of FL
Capital Outlay - CERP Indirect
18476
20454
19718
19293
20456
8.5SM Lab Anlys-Organ&Hg/CU-Water/Fish/S
C-111 South Contract #8
C-111 South Contract #8
RB C-111 South Contract #8
RB C-111 South Contract #8
11,000
1,000,000
6,500,000
1,095,209
404,791
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.13
1.15
1.15
1.15
1.15
1.15
1.15
1.15
1.15
1.00
4.00
Total C-111/MWD/CSOP
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$9,138,616
Item NameQty
$98,616
$7,688
$7,608
$11,719
$1,214
$117
$19
$241
$394
$11,000
$9,000,000
1.00
1.00
1.00
1.00
1.00
228000
414000
401000
408000
408000
4511167100
3310139000
3310139000
3310139000
3310139000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
Fund Prg Grant
100405
100283
100283
100283
100283
Page: 288 of 461
APPLICATIONSSA04
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.72
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.75
Total APPLICATIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$162,841
Item NameQty
$124,791
$9,741
$9,626
$15,777
$1,725
$181
$28
$367
$605
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 289 of 461
MODELING SUPPORT & PROCESS IMPROVEMENTSA11
510100
520900
521010
521110
521120
521130
521140
521150
521160
542400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Professional Licenses
18804 Professional Licenses 1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.79
2.85
2.85
2.85
2.85
2.85
2.85
2.85
2.85
1.00
Total MODELING SUPPORT & PROCESS IMPROVEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$285,028
Item NameQty
$217,586
$16,986
$16,783
$27,383
$2,911
$294
$45
$596
$944
$1,500
1.00 101000 3210136000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
NR
Page: 290 of 461
MODEL MAINTENANCE & ENHANCEMENTSA12
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
6.03
6.15
6.15
6.55
6.55
6.55
6.15
6.55
6.55
Total MODEL MAINTENANCE & ENHANCEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$668,151
Item NameQty
$517,976
$40,435
$39,960
$59,050
$6,459
$675
$99
$1,369
$2,128
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 291 of 461
MODEL IMPLEMENTATION & APPLICATIONSA13
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
19767
16387
Modeling Support
Modeling Technical Review Support
200,000
30,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
5.54
5.65
5.65
6.05
6.05
6.05
5.65
6.05
6.05
2.00
Total MODEL IMPLEMENTATION & APPLICATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$826,030
Item NameQty
$460,165
$35,924
$35,501
$54,543
$5,967
$622
$89
$1,266
$1,953
$230,000
1.00
1.00
202000
101000
3210136000
3210136000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 292 of 461
WATER QUALITY MONITORING OPERATIONSSB11
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
531200
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Mail/Courier
18547
15029
18794
214
13826
13827
13200
17002
13828
WQ P&S SCADA Repair Maint Contracts
Platform/Intake Install & Repair
WQM Maint/Repair Continuous Data Probes
WQM Maintenance/Repair Field Equipment
DI/RO Water Sys Maintence - Okee WQ Lab
WQM Equipment Maintenance & Repair
WQM Equipment Maintenance and Repair
WQM Equipment Maintenance & Repair
Mail/Courier
7,500
25,000
4,000
15,000
7,000
6,000
18,500
8,500
15,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.98
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
6.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$44,865
$3,502
$3,461
$9,015
$986
$103
$15
$209
$318
$32,500
$59,000
$15,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
4513169200
4513169600
4513169200
4513169200
4513169300
4513169300
4513169500
4513169700
4513169300
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 293 of 461
WATER QUALITY MONITORING OPERATIONSSB11
540030
541100
541301
541400
541500
541502
541506
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Laboratory
12183
15233
219
13830
13833
13832
13850
17003
19971
20473
17004
12185
215
13212
18795
13199
13829
13222
13355
Aircraft Fuel
Engine Maintenance Manuals
WQM Uniforms
WQM Uniforms
WQM Sampling Equipment, Small Tools
WQM Small Tools & Equipment
WQM Small Tools & Equipment
Small Tools & Equipment
WQ P&S SCADA Repair Maint
WQM Sonde Probe Parts & Supplies
Field Parts and Supplies
Parts & Supplies - P Card
WQM Parts, Supplies, & Exp - Automotive
WQM Parts, Supplies, & Expenses, Auto
WQM Field Sup&Lab Stand Cont Data Probes
WQM Field Supplies and Lab Standards
WQM Field Supplies & Lab Standards
WQM Field and Lab Supplies
WQ Monitoring Office Supplies
119,160
320
4,746
2,500
3,000
5,000
3,500
4,000
7,500
10,000
7,000
5,390
2,500
2,000
2,000
6,000
16,500
4,000
6,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
.30
.40
2.00
4.00
3.00
2.10
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$119,160
$320
$7,246
$15,500
$24,500
$9,890
$28,500
.30
.40
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2110108500
2110108500
4513169200
4513169300
4513169200
4513169300
4513169500
4513169700
4513169200
4513169200
4513169700
2110108500
4513169200
4513169500
4513169200
4513169200
4513169300
4513169500
4513169100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 294 of 461
WATER QUALITY MONITORING OPERATIONSSB11
541510
541900
542000
542100
542400
589300
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
Capital Outlay - Equipment
15031
15988
15690
15694
14620
13831
18796
18798
19227
Bottled Water - Okee WQ Office
Training & Conferences
District Travel - Non Training FOC
Travel
Bell Helicopter Recurrent Trng
Certified Quality Auditor
Replacement WQM Probes
Replacement Field Display Unit
Replacement Multiparameter Sonde
200
3,226
12,000
3,500
3,000
209
35,000
6,000
15,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
1.00
1.00
2.00
1.10
3.00
Total WATER QUALITY MONITORING OPERATIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$458,225
Item NameQty
$6,000
$200
$3,226
$15,500
$3,209
$56,000
1.00
1.00
1.00
1.00
.10
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
401000
401000
401000
4513169300
4513169100
4513169100
4513169300
2110108500
4513169100
4513169200
4513169500
4513169500
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 295 of 461
WATER QUALITY MONITORING - COMPLIANCESB12
510100
520900
521010
521110
521120
521130
521140
521150
521160
545010
545020
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency State of FL
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
15033
13354
15030
Fish Coll Hg Comp Mon (Downstream)
ENP SW Monitor & Marine Network Support
NADP/MDN - Hg Deposition Comp Mon
22,860
196,850
33,816
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
16.61
16.95
16.95
18.95
16.95
16.95
16.95
16.95
16.95
1.00
1.00
1.00
Total WATER QUALITY MONITORING - COMPLIANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,702,150
Item NameQty
$867,013
$67,684
$66,889
$419,346
$16,812
$1,751
$246
$3,546
$5,337
$22,860
$196,850
$33,816
1.00
1.00
1.00
101000
101000
101000
4513169400
4513169600
4513169400
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 296 of 461
WTR QUALITY MONITORING - MISSION DRIVENSB14
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Interagency Local
18548
17157
Caloosahatchee RTU Maint/Repair (Contra
BB/Turkey Point Downstream WQ-Dade Cty
12,450
41,665
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
8.92
9.10
9.10
9.10
9.10
9.10
9.10
9.10
9.10
1.00
1.00
Total WTR QUALITY MONITORING - MISSION DRIVEN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$679,642
Item NameQty
$456,088
$35,603
$35,179
$83,726
$9,072
$939
$134
$1,902
$2,884
$12,450
$41,665
1.00
1.00
101000
101000
5511184600
4513169400
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 297 of 461
ANALYTICAL SERVICES OPERATIONSSB31
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530600
531103
541301
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Maintenance and Repairs
Cont Serv - Waste Disposal Services
Oper Expense - District Uniforms
14364
13838
13841
13842
18364
15026
13844
17036
Autoclave Maintenance
DI/RO Water System Maintenance
Maint & Repair of Misc Lab Equipment
Spectrometers Maintenance
Universal Lab Equipment Maint Contract
Hazardous Waste Disposal
Lab Coats
Gasses for Lab Instrumentation
4,800
8,700
26,000
12,000
23,500
1,500
2,080
10,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
14.01
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
1.00
5.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$858,339
$67,005
$66,213
$135,671
$14,496
$1,473
$213
$2,988
$4,611
$128,340
$75,000
$1,500
$2,080
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 298 of 461
ANALYTICAL SERVICES OPERATIONSSB31
541506
541510
543300
543301
589300
589340
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - Other Fees
Oper Expense - Permits & Fees
Capital Outlay - Equipment
Capital Outlay - Equipment Water Measurement
13849
218
17038
217
20533
19229
19228
Lab P/S Operations
Office Supplies
Fees for Lab Perfrmnc Evaluation Studies
Lab Permits & Certifications
Replacement Dishwasher
Replacement Refrig. Equipment
Replacement TOC analyzer
5,040
3,500
12,100
2,500
52,300
6,500
34,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
1.00
2.00
Total ANALYTICAL SERVICES OPERATIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,483,869
Item NameQty
$15,040
$3,500
$12,100
$2,500
$52,300
$40,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
401000
401000
401000
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 299 of 461
ANALYTICAL SERVICES - COMPLIANCESB32
510100
520900
521010
521110
521120
521130
521140
521150
521160
541506
545010
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Interagency State of FL
16362
14659
14660
14366
14657
14655
Lab P/S Regional Compliance
EVPA Lab Anlys-Inorganics-Water
EVPA Lab Anlys-Organics-Sediment
Regional Comp Lab Anlys Hg - Water
Regional Mon Lab Anlys-Organics-Sediment
Regional Mon Lab Anlys-Organics-Water
72,682
500
15,000
5,000
50,000
110,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
5.88
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
1.00
5.00
Total ANALYTICAL SERVICES - COMPLIANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$689,299
Item NameQty
$322,151
$25,147
$24,851
$54,093
$5,916
$618
$92
$1,254
$1,995
$72,682
$180,500
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 300 of 461
ANALYTICAL SERVICES - MISSION DRIVENSB34
510100
520900
521010
521110
521120
521130
521140
521150
521160
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Laboratory
17043 Lab P/S Regional Monitoring 25,463
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
5.49
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
1.00
Total ANALYTICAL SERVICES - MISSION DRIVEN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$420,113
Item NameQty
$289,944
$22,634
$22,366
$50,483
$5,521
$579
$88
$1,172
$1,863
$25,463
1.00 101000 4511167100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
NR
Page: 301 of 461
ASSESSMENT & REPORTING - COMPLIANCESB51
510100
520900
521010
521110
521120
521130
521140
521150
521160
541100
541510
542100
542310
542400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
13142
13823
13143
15686
13824
17050
Books & Reference Materials
Subscription/Magazine
Office Supplies
Travel - Field/Business
Amer Society Remote Sens
FL PE Renewals, GIS Certification
200
179
2,300
300
355
120
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
11.76
11.98
12.00
12.00
12.00
12.00
12.00
12.00
12.00
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$894,465
$69,698
$69,005
$111,559
$12,032
$1,237
$190
$2,508
$4,108
$379
$2,300
$300
$355
$120
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
4512168100
4512168100
4512168100
4512168100
4512168100
4512168100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 302 of 461
ASSESSMENT & REPORTING - COMPLIANCESB51
Amount
Total ASSESSMENT & REPORTING - COMPLIANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,168,256
Item NameQty Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 303 of 461
ENVIRONMENTAL LITIGATION & TOC SUPPORTSB53
510100
520900
521010
521110
521120
521130
521140
521150
521160
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - District Travel
19244 Business Travel 2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.97
4.05
4.05
4.05
4.05
4.05
4.05
4.05
4.05
1.00
Total ENVIRONMENTAL LITIGATION & TOC SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$456,521
Item NameQty
$353,552
$27,589
$27,275
$39,218
$4,157
$415
$67
$846
$1,402
$2,000
1.00 101000 3310139000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
NR
Page: 304 of 461
SOUTH FL ENVIRONMENTAL REPORT PRODUCTIONSB54
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
18375 SFER Peer Review 19,800
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.06
2.10
2.10
2.10
2.10
2.10
2.10
2.10
2.10
1.00
Total SOUTH FL ENVIRONMENTAL REPORT PRODUCTION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$212,919
Item NameQty
$147,770
$11,535
$11,398
$18,932
$2,072
$214
$34
$439
$725
$19,800
1.00 101000 4512168100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
NR
Page: 305 of 461
SCIENTIFIC DATA MANAGEMENTSB71
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.78
.80
.80
.80
.80
.80
.80
.80
.80
Total SCIENTIFIC DATA MANAGEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$103,652
Item NameQty
$82,335
$6,427
$6,351
$7,212
$789
$82
$13
$167
$276
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 306 of 461
PROGRAM SUPPORTSZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
541100
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
15316
15824
15269
14662
16348
14663
187
Claims Handling Fee
Insurance Brokerage Fee (Aircraft)
Insurance Brokerage Service (PROPERTY)
Journals/Books
Books & Reference Materials
Printing parts, supplies
Office Supplies
11,578
1,200
2,160
500
300
8,441
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.70
4.80
4.80
4.80
4.80
4.80
4.80
4.80
4.80
1.00
.36
2.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$378,556
$29,552
$29,203
$48,678
$5,049
$496
$74
$1,004
$1,645
$57,090
$14,938
$800
$8,441
.12
.12
.12
1.00
1.00
1.00
1.00
601000
601000
601000
101000
101000
101000
101000
2114308300
2114308300
2114308300
3210136000
4510166000
3210136000
4510166000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 307 of 461
PROGRAM SUPPORTSZ00
541510
541830
542000
542100
542310
542400
Oper Expense - Parts,Supp - Office
Oper Expense - Insurance Premiums Other Property
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
15814
15985
15905
15818
15632
14664
13211
18801
13210
Helicoptor Insurance
Training & Conferences
Training & Conferences
Travel - Business
Travel (Non-Training/Conf)
Dues and Memberships
Ecol Soc Amer,Amer Soc Quality
Amer Soc Qual Fl Soc Env Anal Nelac Inst
Ecological Society Of America
24,000
9,348
2,621
7,362
2,000
250
239
235
290
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
.12
2.00
2.00
3.00
1.00
Total PROGRAM SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$622,371
Item NameQty
$500
$24,000
$11,969
$9,362
$724
$290
.12
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
601000
101000
101000
101000
101000
101000
101000
101000
101000
2114308300
3210136000
4510166000
3210136000
4510166000
3210136000
4510166000
4513169600
4510166000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 308 of 461
MODELING & SCIENTIFIC SUPPORT - IT SUPPORTSZ10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530107
530117
530197
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 - IT Consulting Services (OPS)
Cont Serv - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
19095
18478
19801
18479
19802
18191
12862
20453
19096
16263
ABAP/Workflow
BW/Business Intelligence
BW/Business Intelligence
Financials
HR/Payroll
HR/Payroll
Copier/Printer Lease
IT Consulting
IT Security Outsourcing
BT Conferencing
26,506
27,710
27,469
34,939
34,939
30,120
40,620
27,000
13,920
4,556
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
10.78
11.00
11.00
12.15
11.15
11.15
11.00
11.15
11.15
.72
.12
.24
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$925,008
$72,207
$71,359
$130,817
$10,993
$1,148
$176
$2,331
$3,796
$181,683
$40,620
$40,920
.12
.12
.12
.12
.12
.12
.12
.12
.12
.12
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 309 of 461
MODELING & SCIENTIFIC SUPPORT - IT SUPPORTSZ10
530601
530602
541600
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Rent/Lease Equipment
16257
18691
16261
16262
16267
16275
16282
17130
16271
18470
16276
16277
16756
18549
16280
16269
16284
16283
16285
16286
18338
17131
17374
16289
18469
16270
16281
14672
18980
16906
Cisco Systems Hardware
Enterprise Director Solution (EMC)
Servers & Storage
Sun Microsystems
Adobe Software
Autodesk VIP Program
Autonomy
Chemware Horizon Support
Cisco Systems
Clearwell Appliance
DSI Software
EMC - Documentum
ESRI Software Maintenance
Google Search Engine
Harris Corp
Help Desk Software
Microsoft Enterprise Agreement
Microsoft Premier Support
NetIQ
New Software Maintenance
Oracle Software Maintenance
Redhat Software Maint
SAP Software Maintenance
Software Maintenance - Other
Symantec Antivirus
Symantec Veritas
VMWare
PC Lease
SECURITY WEAVER
Cellular Voice & Data
27,009
14,471
7,946
36,563
6,630
4,685
3,974
41,240
6,304
6,594
5,213
3,975
135,448
10,800
9,720
8,185
96,000
7,770
7,537
10,200
106,717
2,239
71,040
85,418
4,389
24,996
8,507
51,600
5,400
39,120
Total
Total
Total
-
-
-
Amount
.60
3.85
.24
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$90,545
$667,581
$57,000
.12
.12
.12
.12
.12
.12
.12
1.00
.12
.12
.12
.12
.33
.12
.12
.12
.12
.12
.12
.12
.12
.12
.12
.12
.12
.12
.12
.12
.12
.12
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2211113000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 310 of 461
MODELING & SCIENTIFIC SUPPORT - IT SUPPORTSZ10
543501
543700
Oper Expense - Cell Phones
Oper Expense - Utilities
16058
12213
Internet (T3/DS3)
Local & Long Distance Service
24,480
59,760
Total
Total
-
-
Amount
.12
.24
Total MODELING & SCIENTIFIC SUPPORT - IT SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,419,544
Item NameQty
$39,120
$84,240
.12
.12
101000
101000
2211113000
2211113000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 311 of 461
AGENCY MANAGEMENT & COORDINATIONMA10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530830
541100
541510
542000
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 - Conf, Fairs & Exhibits
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
18811
14519
13742
13221
18394
15799
13944
Conferences, Fairs, Exhibits
Books / Subscriptions / References
Office Supplies
Office Supplies
Training & Conferences
District Travel
Business Travel
2,000
500
1,500
2,500
1,700
20,400
3,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.70
4.80
4.80
5.80
5.80
5.80
4.80
5.80
5.80
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$599,134
$46,768
$46,217
$77,959
$7,226
$596
$77
$1,211
$1,662
$2,000
$500
$4,000
$1,700
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
6010230000
6010230000
1010100000
6010230000
6010230000
1010100000
6010230000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 312 of 461
AGENCY MANAGEMENT & COORDINATIONMA10
542100
542310
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
17382 Dues & Memberships 165
Total
Total
-
-
Amount
2.00
1.00
Total AGENCY MANAGEMENT & COORDINATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$813,115
Item NameQty
$23,900
$165
1.00 101000 6010230000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 313 of 461
MANAGE DISTRICT INVESTMENTS & DEBTMA20
510100
520900
521010
521110
521120
521130
521140
521150
521160
530601
530602
543300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Other Fees
17162
17046
14669
Bloomberg Subscription
Sympro Maintenance
DAC Registration
24,600
8,000
2,400
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.98
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total MANAGE DISTRICT INVESTMENTS & DEBT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$123,640
Item NameQty
$67,492
$5,268
$5,206
$9,015
$986
$103
$16
$209
$345
$24,600
$8,000
$2,400
1.00
1.00
1.00
101000
101000
101000
2112110000
2112110000
2112110000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 314 of 461
LEGAL SERVICESMA30
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
530111
530122
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Advertising Services
Cont Serv - Legal Services
Cont Serv - Science and Tech. Support Services
200
16749
17459
13816
9
15226
15227
13815
13750
15225
Legal Notices - Advertisements
Legal Fees
Science & Technical Support
Courier Services
Court Reporter Services - General
Investigative Services
Litigation Copying - General
Mediation Services
Online Research (Westlaw, Lexis)
PACER
25,000
225,000
100,000
2,000
45,000
500
6,000
7,504
43,800
1,200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
20.14
20.55
20.55
20.65
20.65
20.65
20.55
20.65
20.65
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,648,901
$128,718
$126,973
$208,458
$21,673
$2,128
$327
$4,319
$7,025
$25,000
$225,000
$100,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 315 of 461
LEGAL SERVICESMA30
530900
541100
541510
542000
542100
542310
543300
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Other Fees
13749
13929
15228
13928
201
15994
15886
209
19944
Process Servers - General
Recording Costs & Court Fees
Trial Exhibits/Graphics Support-General
Legal Library Reference Materials
Office Supplies
Training & Conferences
Business Travel
FL Bar Dues & Memberships
Other Fees
6,000
3,000
2,000
25,000
8,000
14,738
15,757
12,765
2,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
10.00
1.00
1.00
1.00
1.00
1.00
1.00
Total LEGAL SERVICES
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,693,786
Item NameQty
$117,004
$25,000
$8,000
$14,738
$15,757
$12,765
$2,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 316 of 461
PERFORM AUDITS & INVESTIGATIONSMA40
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
541100
541400
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Office
16774
7
14638
12211
224
199
Supplemental Investigator Services
Independent Audit Svcs-GPFS
Books & Reference Materials
Subscriptions & Newspapers
Office Equipment
Office Supplies
14,934
162,000
300
300
1,500
1,700
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.90
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
1.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$430,022
$33,568
$33,174
$51,831
$5,327
$515
$80
$1,045
$1,725
$14,934
$162,000
$600
$1,500
$1,700
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
1210104000
1210104000
1210104000
1210104000
1210104000
1210104000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 317 of 461
PERFORM AUDITS & INVESTIGATIONSMA40
542000
542100
542310
542400
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
15993
15870
15869
197
198
Training & Conferences
Conf. Registrations
District Travel
Dues & Memberships
Professional Licenses
7,500
3,500
3,500
1,960
1,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
2.00
1.00
1.00
Total PERFORM AUDITS & INVESTIGATIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$755,481
Item NameQty
$7,500
$7,000
$1,960
$1,000
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
1210104000
1210104000
1210104000
1210104000
1210104000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 318 of 461
BUDGET DEVELOPMENT & REPORTINGMB12
510100
520900
521010
521110
521120
521130
521140
521150
521160
541100
541500
541900
542000
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
13946
230
13362
15998
15892
Books and Reference Materials
Parts, Supplies & Expense - Office
Advertising Expenses/Services
Training & Conferences
Business Travel
500
2,500
45,000
1,002
1,699
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
22.79
23.25
23.25
26.25
24.25
24.25
23.25
24.25
24.25
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,669,015
$130,283
$128,219
$789,934
$25,896
$2,498
$368
$5,069
$7,946
$500
$2,500
$45,000
$1,002
$1,699
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
1012502000
1012502000
1012502000
1012502000
1012502000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 319 of 461
BUDGET DEVELOPMENT & REPORTINGMB12
Amount
Total BUDGET DEVELOPMENT & REPORTING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,809,929
Item NameQty Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 320 of 461
STRATEGIC PLANNING & REPORTINGMB13
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.74
.75
.75
.75
.75
.75
.75
.75
.75
Total STRATEGIC PLANNING & REPORTING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$84,425
Item NameQty
$66,151
$5,164
$5,103
$6,762
$739
$78
$12
$157
$259
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 321 of 461
PURCHASING SERVICESMB20
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541100
541510
541900
542000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - Conference Registrations
15789
13367
13368
14362
16000
Procurement Card Compliance Audit
Books & Reference Mat(FAR, DFAR, etc.)
Office Supplies
Solicitation Advertising
Training & Conferences
5,250
400
9,596
45,500
9,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
10.78
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$634,691
$49,545
$48,961
$102,610
$11,048
$1,133
$160
$2,299
$3,443
$5,250
$400
$9,596
$45,500
$9,500
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2410120100
2410120100
2410120100
2410120100
2410120100
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 322 of 461
PURCHASING SERVICESMB20
542100
542310
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
15802
13369
District Business Travel
Memberships
1,050
4,000
Total
Total
-
-
Amount
1.00
1.00
Total PURCHASING SERVICES
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$929,186
Item NameQty
$1,050
$4,000
1.00
1.00
101000
101000
2410120100
2410120100
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 323 of 461
CONTRACT SERVICESMB21
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
10.78
11.00
11.00
12.00
12.00
12.00
11.00
12.00
12.00
Total CONTRACT SERVICES
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$939,700
Item NameQty
$699,891
$54,633
$53,993
$111,491
$12,027
$1,236
$173
$2,508
$3,748
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 324 of 461
SMALL BUSINESS ENTERPRISEMB22
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.98
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total SMALL BUSINESS ENTERPRISE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$84,684
Item NameQty
$64,067
$5,001
$4,942
$9,015
$986
$103
$16
$209
$345
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 325 of 461
VENDOR/MATERIAL/COMMODITY DATA MANAGEMENTMB23
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.98
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total VENDOR/MATERIAL/COMMODITY DATA MANAGEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$61,501
Item NameQty
$44,029
$3,437
$3,397
$9,015
$986
$103
$14
$209
$311
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 326 of 461
COMPREHENSIVE ANNUAL FINANCIAL REPORTING (CAFR)MB30
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
537800
541100
541500
542000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
Cont Serv - Actuarial Services
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Conference Registrations
18812
14658
161
13360
15997
GFOA Certificate Fee
GASB 45 Actuarial Services
Acct Pronouncement Books and Ref
Office Supplies
Training & Conferences
900
11,000
2,040
2,812
6,661
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
14.39
14.68
14.68
14.68
14.68
14.68
14.68
14.68
14.68
1.00
1.00
1.00
.50
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,012,190
$79,014
$78,082
$139,096
$14,872
$1,512
$227
$3,068
$4,905
$900
$11,000
$2,040
$2,812
$6,661
1.00
1.00
1.00
.50
1.00
101000
101000
101000
101000
101000
2112110000
2112110000
2112110000
2112110000
2112110000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 327 of 461
COMPREHENSIVE ANNUAL FINANCIAL REPORTING (CAFR)MB30
542100
542310
542400
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
15813
12883
159
District Travel
Professional Memberships
Professional Licenses
6,428
2,450
750
Total
Total
Total
-
-
-
Amount
.80
1.00
1.00
Total COMPREHENSIVE ANNUAL FINANCIAL REPORTING (CAFR)
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,366,007
Item NameQty
$6,428
$2,450
$750
.80
1.00
1.00
101000
101000
101000
2112110000
2112110000
2112110000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 328 of 461
ACCOUNTS PAYABLE PROCESSMB31
510100
520900
521010
521110
521120
521130
521140
521150
521160
530601
530602
541500
542100
543300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Parts and Supplies
Oper Expense - District Travel
Oper Expense - Other Fees
15810
16379
13360
15813
18813
Check Printers Service Agreement
Check Printer Software Maint
Office Supplies
District Travel
Monthly Bankcard Fee
4,811
1,296
2,812
1,607
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.53
6.66
6.66
6.66
6.66
6.66
6.66
6.66
6.66
1.00
1.00
.50
.20
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$286,995
$22,404
$22,140
$60,040
$6,567
$686
$90
$1,392
$1,963
$4,811
$1,296
$2,812
$1,607
$500
1.00
1.00
.50
.20
1.00
101000
101000
101000
101000
101000
2112110000
2112110000
2112110000
2112110000
2112110000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 329 of 461
ACCOUNTS PAYABLE PROCESSMB31
Amount
Total ACCOUNTS PAYABLE PROCESS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$413,303
Item NameQty Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 330 of 461
ACCOUNTS RECEIVABLE PROCESSMB32
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.63
1.66
1.66
1.66
1.66
1.66
1.66
1.66
1.66
Total ACCOUNTS RECEIVABLE PROCESS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$89,623
Item NameQty
$62,364
$4,868
$4,810
$14,965
$1,636
$171
$20
$347
$442
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 331 of 461
FIXED ASSET INVENTORYMB40
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
541500
542000
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Conference Registrations
Oper Expense - District Travel
13141
185
184
15991
15878
Uniforms
Auction Vehicles Preparation
Maintenance & Repair Suppllies
Training & Conferences
Business Travel
150
1,500
412
1,751
268
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.94
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
2.00
1.00
1.00
1.00
Total FIXED ASSET INVENTORY
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$213,931
Item NameQty
$153,960
$12,019
$11,877
$27,045
$2,958
$309
$47
$627
$1,008
$1,650
$412
$1,751
$268
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2111109500
2112110000
2111109500
2111109500
2111109500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 332 of 461
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530190
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - External Provider (OPS)
15234
15235
18837
14627
19273
19257
18836
18835
18834
13175
228
18
Move Employee Personal Effects - HQ
Moving/Systems Furniture Installation
FOC Maintenance Tech
HQ Maintenance Contract
B-204 Okee WQM Paint Building Exterior
B-3 Roof Restoration
B-374 Diesel Fuel Cleaning
B-374 Environmental Lab BMS Maint
B-374 Environmental Lab Elevator Maint
B-374 Environmental Lab Mat Service
B-374 Environmental Lab Pest control
B-374 Generator Maintenance
20,000
40,000
96,000
96,000
5,000
50,000
750
12,000
5,000
1,975
2,500
3,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
8.82
9.00
9.00
10.00
9.00
9.00
9.00
9.00
9.00
2.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$524,052
$40,909
$40,426
$114,151
$9,271
$927
$136
$1,881
$2,956
$60,000
$192,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 333 of 461
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
15245
41
20265
19274
13952
14626
74
13822
13174
23
226
15846
13176
13177
13178
12876
12187
13356
12869
13179
12188
13180
12186
20513
17
20474
13711
12866
16536
14635
13953
12874
109
13710
27
30
12872
32
B1 Building Envelope Repairs
B1 Storm Shutter Maintenance & Repair
Dupuis Septic Tank Replacement
EOC Raised Access Flor Repair
EOC UPS Maintenance
EOC Well Maintenance
Environmental Lab Acid Tank Cleaning
Environmental Lab Electrical Contractor
Environmental Lab General Maintenance
Environmental Lab HVAC Maintenance
Environmental Lab NFPA Code Compliance
FOC BMS Maintenance
FOC Electrical Contractor
FOC Elevator Maintenance
FOC General Maintenance
FOC Generator Maintenance Service
FOC HVAC Service
FOC Ice Machine Maintenance
FOC Landscape
FOC Maintenance Contract
FOC NFPA Code Compliance
FOC Outdoor Lighting Maintenance
FOC Pest Control
General Maintenance Projects
HQ - Generator Maintenance Service
HQ B-1 Air Handler Restorations (2)
HQ BMS Maintenance
HQ Cafeteria Maintenance
HQ Carpet Cleaning
HQ Construction Projects
HQ Cooling Tower Treatment Chemicals
HQ Diesel Tank Fuel Cleaning
HQ Electrical Contractor
HQ Elevator Service
HQ Energy Mgmt System Upgrades
HQ General Maintenance Projects
HQ HVAC Repairs
HQ HVAC Service Agreements
5,000
5,000
25,000
40,000
14,000
1,540
2,100
4,900
21,000
22,000
1,750
5,000
14,000
3,000
30,850
3,500
22,400
2,450
21,000
45,500
4,200
2,450
2,800
8,000
19,460
50,000
24,500
13,500
35,000
20,000
6,000
8,800
35,000
11,750
14,000
48,390
30,000
55,000
Amount
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
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
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 334 of 461
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
530600
530900
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
26
28
24
29
227
31
15239
166
25
18874
19247
14636
14633
14632
14631
14629
14628
18823
14630
19253
19267
16772
16768
16767
16770
16769
16771
15861
38
12868
13719
13357
19263
HQ Landscape Maintenance
HQ Mat Cleaning Service
HQ NFPA Code Compliance
HQ Parking Lot Maintenance Service
HQ Pest Control
HQ Plumbing Repairs
HQ Pressure Cleaning Services
HQ Retention Lake Maintenance
HQ Roof Maintenance
HQ VAV Replacements
HQ VAV Replacements
Health Safety Corrections
Okee WQM - Water Treatment
Okee WQM A/C Maintenance
Okee WQM General Maintenance
SC NFPA Code Compliance
SC Site General Maintenance
Security - Lexis Nexus Access
Service Center Maintenance
LWC Property Condition Assessment
B-2 Building Envelope Repairs
BCB Building Envelope Repairs
BCB Building Maintenance Services
BCB HVAC Maintenance
BCB Landscape Maintenance Service
BCB NFPA Inspections & Maintenance
BCB Pest Control Services
Dupuis, Janitorial Services
Environmental Lab Janitorial
Environmental Lab Solid Waste Removal
FOC - Special Services Janitorial
FOC Annual Waste Assessment
FOC B-271 Building Envelope Repairs
67,350
3,000
10,000
16,800
14,000
7,000
6,100
7,000
7,500
17,500
89,000
6,300
1,050
1,750
5,600
4,000
3,000
4,200
10,000
7,500
25,000
420
9,000
4,000
5,250
1,800
1,000
8,400
89,000
4,900
4,900
12,000
25,000
Total
Total
-
-
Amount
65.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,040,715
$7,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
203000
203000
203000
203000
203000
203000
101000
101000
101000
101000
101000
101000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 335 of 461
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
531100
531101
531102
531103
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
12189
13358
12867
13712
78
77
13193
13348
13737
19252
13349
12882
13843
13350
13351
12884
13182
39
16343
13207
16344
13352
18473
18839
82
13183
FOC Buildings - Janitorial
FOC Lift Station Maintenance
FOC Solid Waste Removal
HQ Janitorial Services
HQ Solid Waste Removal
HQ Special Assessment Solid Waste
Hazardous Waste & Recycling Services
LWC A/C Maintenance
LWC Bldg Maintenance Services Contract
LWC Building Envelope Repairs
LWC Elevator Maintenance & Repair
LWC Exterior Building Envelop
LWC General Maintenance & Repairs
LWC Landscape Maintenance Service
LWC NFPA Inspections/Maintenance
LWC Pest Control Services
Special Pickups Solid Waste
WQM Okeechobee Janitorial
BCB Janitorial Services
LWC Janitorial Services
BCB Security System Maintenance & Repair
LWC Security System Maintenance & Repair
Recycling & Trash Removal
B374 Diesel Fuel
Diesel Fuel - FOC
Diesel Fuel - HQ
22,372
1,980
1,200
213,000
4,800
47,000
1,400
18,000
35,536
50,000
3,632
3,000
4,725
7,700
2,965
900
500
8,052
7,800
25,000
800
500
1,000
2,000
1,500
10,000
Total
Total
Total
Total
-
-
-
-
Amount
31.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$617,432
$32,800
$1,300
$1,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
202000
202000
101000
202000
202000
202000
202000
202000
202000
101000
101000
203000
202000
203000
202000
203000
101000
101000
101000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109270
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 336 of 461
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
540030
541200
541400
541500
541503
Oper Expense - Inventory Other Fuels
Oper Expense - Heating Fuel
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
81
108
107
16457
15236
13731
18840
18841
13185
13186
12870
13184
19278
106
16534
105
12217
18828
15243
16352
16773
13204
13943
16351
13353
Natural Gas, Fuel
Safety Shoes
Uniforms
Additional Furniture Requests
Cabling for Office Renovations
Electrical Parts - General
Environmental Lab Restroom Paper Items
Environmental Lab Restroom Supplies
FOC Electrical Parts
FOC Facilities Supplies
FOC Replacement Parts
FOC Restroom Paper Products
HQ B-1 Replace Flourescent Bulbs
HQ Facilities Supplies
HQ HVAC filters & UV lamps
HQ Replacement Parts
HQ Restroom Paper Products
LWC Restroom Paper Supplies
WQM Restroom Paper Products
BCB Parts & Supplies - Janitorial
BCB Parts & Supplies-Building & Grounds
ORL Parts & Supplies - Bldg & Grounds
ORL Parts & Supplies - Janitorial
BCB Parts & Supplies - Electrical
ORL Parts & Supplies - Electrical
5,000
420
700
7,500
7,500
13,950
2,100
2,100
1,350
3,640
3,500
2,800
22,000
15,540
7,700
9,800
40,000
2,800
2,100
1,500
1,050
1,650
1,400
1,050
1,400
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.00
1.00
2.00
16.00
4.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$13,500
$5,000
$1,120
$144,380
$5,600
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
202000
101000
203000
203000
202000
202000
203000
202000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 337 of 461
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
541505
541600
542000
542100
542310
543650
543700
543701
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Rent/Lease Equipment
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Space Rental
Oper Expense - Utilities
Oper Expense - Electrical Service
13730
15996
15859
15860
110
19243
4
18842
3
2
12873
13359
229
12871
79
80
12878
18471
Emergency Rental Equipment
Training & Conferences
Travel, Non-Training
Travel, Non-Training - Service Centers
Dues and Memberships
Daycare Lease
Fort Myers Tower
Facilities Warehouse Lease
Office Lease - Okeechobee Svc Cntr
Office Lease - Orlando Svc Cntr
B270 Electric Utility
Environmenal Lab Electric Utility
Environmental Lab Water and Sewer
FOC Water and Sewer
HQ Electric Service
HQ Water & Sewer
Electrical Service
Electric Service
10,500
506
538
1,345
700
175,961
2,891
16,000
165,000
148,000
76,500
150,000
8,320
13,500
703,276
36,000
65,000
7,500
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
2.00
1.00
1.00
2.00
1.00
5.00
6.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$2,450
$10,500
$506
$1,883
$700
$507,852
$987,596
$72,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
202000
202000
101000
101000
101000
101000
101000
101000
202000
203000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109100
2111109100
2111109200
2111109250
2111109260
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109220
2111109270
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 338 of 461
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
543702
589300
Oper Expense - Water/Sewer Service
Capital Outlay - Equipment
12885
18472
19265
19256
19258
20475
Water & Sewer Services
Water & Sewer Services
B-2 Chiller Compressor Replacement
Cafe Equipment Replacement
EOC Additional CRAC Unit
LWC Air Chiller Replacement Engineering
6,500
1,250
25,000
5,000
25,000
25,000
Total
Total
-
-
Amount
2.00
4.00
Total PREVENTATIVE MAINT & OPERATIONAL PLAN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$4,528,793
Item NameQty
$7,750
$80,000
1.00
1.00
1.00
1.00
1.00
1.00
202000
203000
401000
401000
401000
401000
2111109220
2111109270
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 339 of 461
FACILITIES BUSINESS OPERATIONS SUPPORTMB42
510100
520900
521010
521110
521120
521130
521140
521150
521160
531200
540030
541500
541510
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 - Mail/Courier
Oper Expense - Inventory Other Fuels
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
53
223
146
13818
194
183
167
Mail Courier Service
Fork Lift Fuel/Maintenance
Office Supplies
Parts & Supplies
Copier Paper & CD/DVD Supplies
Emergency Storm Supplies
Office Supplies
77,000
2,300
3,082
140
50,950
2,030
1,600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.86
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
1.00
1.00
4.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$319,845
$24,968
$24,672
$63,105
$6,902
$721
$95
$1,463
$2,063
$77,000
$2,300
$56,202
$1,600
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2111109500
2111109500
2111109100
2111109100
2111109500
2111109500
2111109500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 340 of 461
FACILITIES BUSINESS OPERATIONS SUPPORTMB42
541600
542000
543600
543660
Oper Expense - Rent/Lease Equipment
Oper Expense - Conference Registrations
Oper Expense - Postage
Oper Expense - Printing Services (non-outreach)
13751
186
15990
75
36
Mail Processing Machine
Postage Meter Annual Rental Expense
Training & Conferences
Postage Expense
Printing/Bindery/Duplication Services
8,795
757
521
76,829
82,500
Total
Total
Total
Total
-
-
-
-
Amount
2.00
1.00
1.00
1.00
Total FACILITIES BUSINESS OPERATIONS SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$750,338
Item NameQty
$9,552
$521
$76,829
$82,500
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2111109500
2111109500
2111109100
2111109500
2111109500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 341 of 461
MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANSMB50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
537800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
Cont Serv - Actuarial Services
15268
15316
16358
15824
15269
15267
12881
11
16356
13739
13304
Annual Audiometric Hearing
Claims Handling Fee
Consulting Services
Insurance Brokerage Fee (Aircraft)
Insurance Brokerage Service (PROPERTY)
Laboratory Analysis/Testing Services
DHHS Drug/Alcohol Program
Physicals - Level B-2 (Reg)
Special Physicals
Tetanus Vaccine
Actuarial
8,800
16,402
5,000
1,700
3,060
6,500
3,000
4,000
1,500
1,500
6,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.98
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.51
4.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$77,480
$6,048
$5,977
$9,015
$986
$103
$16
$209
$345
$41,462
$10,000
$6,000
1.00
.17
1.00
.17
.17
1.00
1.00
1.00
1.00
1.00
1.00
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 342 of 461
MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANSMB50
541100
541810
541820
541830
541850
541880
542100
542310
Oper Expense - Books/Subscriptions
Oper Expense - Insurance Claims Automobile
Oper Expense - Insurance Claims General Liability
Oper Expense - Insurance Premiums Other Property
Oper Expense - Insurance Premium Workmen's Comp
Oper Expense - Worker's Comp Employee Payments
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
13303
15260
13729
13300
13299
13317
16366
15814
13316
16543
16345
20514
15815
16367
15817
13156
Books - References
CCH Bulletin
Spencer Reports
Claims Payment Automobile
Claims Payment General Liability
Boiler & Machinery
Directors' Insurance
Helicoptor Insurance
Property Insurance
Insurance Premium Workmen's Comp
Workers' Compensation - Employee Payment
Workers' Compensation - Employee Payment
Business Travel
International Foundation
Notary
Risk & Insurance Society
1,200
822
1,500
50,000
75,000
25,000
100,000
34,000
650,000
40,000
500,000
254,000
2,700
295
100
550
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
3.00
1.00
1.00
3.17
1.00
2.00
1.00
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$3,522
$50,000
$75,000
$809,000
$40,000
$754,000
$2,700
$945
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.17
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 343 of 461
MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANSMB50
542400
590100
590110
590120
590160
590170
590193
Oper Expense - Professional Licenses
ISF- Medical Claims Paid
ISF - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
ISF - Actuarial Service Fees Paid
ISF - Medical/Life Insurance-Retiree
13811
16775
16776
16777
16778
16779
18915
Prof Licenses Nurse
Medical Claims Paid
Dental Claims Paid
Vision Claims Paid
Administrator Fees Paid
Actuarial Service Fees Paid
Retirees' Healthcare Insurance
150
3,122,260
296,410
42,019
326,872
2,100
225,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
.14
.14
.14
.14
.14
.30
Total MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$5,907,619
Item NameQty
$150
$3,122,260
$296,410
$42,019
$326,872
$2,100
$225,000
1.00
.14
.14
.14
.14
.14
.30
601000
602000
602000
602000
602000
602000
602001
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2998099999
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 344 of 461
MAINTAIN, MONITOR, EVALUATE & REPORT EMPLOYEE BENEFIT PLANSMB51
542310 Oper Expense - Memberships, Dues/Fees
140 Nat'l Assn. of Gov. Deferred Comp. Adm. 750
Total -
Amount
1.00
Total MAINTAIN, MONITOR, EVALUATE & REPORT EMPLOYEE BENEFIT PL
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$750
Item NameQty
$750
1.00 601000 2114308300
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 345 of 461
MAINTAIN & UPDATE PAYROLLMB52
541500
542310
Oper Expense - Parts and Supplies
Oper Expense - Memberships, Dues/Fees
15261
15262
15263
15816
Standard Register Toner
W-2 Forms
American Payroll Association
IOMA
2,300
1,000
400
450
Total
Total
-
-
Amount
2.00
2.00
Total MAINTAIN & UPDATE PAYROLL
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$4,150
Item NameQty
$3,300
$850
1.00
1.00
1.00
1.00
601000
601000
601000
601000
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 346 of 461
ENTERPRISE PROJECT MANAGEMENTMB61
510100
520900
521010
521110
521120
521130
521140
521150
521160
541100
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
16484
16485
Books/Subscriptions
Office Supplies
300
392
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.96
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
Total ENTERPRISE PROJECT MANAGEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$172,819
Item NameQty
$130,522
$10,189
$10,068
$18,030
$1,972
$206
$32
$418
$690
$300
$392
1.00
1.00
101000
101000
1013503000
1013503000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 347 of 461
ENTERPRISE PROCESS MANAGEMENTMB62
510100
520900
521010
521110
521120
521130
521140
521150
521160
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Memberships, Dues/Fees
15989 Memberships 288
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.84
2.90
2.90
2.90
2.90
2.90
2.90
2.90
2.90
1.00
Total ENTERPRISE PROCESS MANAGEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$256,301
Item NameQty
$194,823
$15,208
$15,029
$26,143
$2,859
$299
$46
$606
$1,000
$288
1.00 101000 1013503000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 348 of 461
ENTERPRISE BUSINESS INTELLIGENCEMB63
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.94
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
Total ENTERPRISE BUSINESS INTELLIGENCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$312,421
Item NameQty
$236,536
$18,464
$18,246
$33,801
$3,355
$309
$48
$627
$1,035
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 349 of 461
PERFORMANCE MANAGEMENT TRAININGMB64
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total PERFORMANCE MANAGEMENT TRAINING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$8,280
Item NameQty
$6,242
$487
$482
$902
$99
$10
$2
$21
$35
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 350 of 461
Tax Collector/Property Appraiser FeesMB79
543100
543150
Oper Expense - Tax Collector's Fees
Oper Expense - County Appraiser's Fee
171
169
170
18676
18675
176
174
19090
175
Tax Collector Fees - BIGC
Tax Collector Fees - DIST
Tax Collector Fees - OKEE
Tax Collector Fees - OKEE
Tax Collector Fees -DIST
PA Fees - BIGC
PA Fees - DIST
PA Fees - DIST
PA Fees - OKEE
150,000
1,295,854
1,278,000
1,000,000
1,000,000
159,285
825,505
243,580
776,272
Total
Total
-
-
Amount
5.00
4.00
Total Tax Collector/Property Appraiser Fees
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$6,728,496
Item NameQty
$4,723,854
$2,004,642
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
101000
202000
202000
101000
203000
101000
101000
202000
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 351 of 461
FLEET SERVICESMB84
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
541100
541250
541502
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Books/Subscriptions
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Parts,Supp - Fleet
18981
12184
18983
12185
19282
12864
Oil Change Services& Repairs-Admin Fleet
Sectional Navigational Charts
Gasoline/Diesel Fuel - Admin Fleet
Parts & Supplies - P Card
Parts & Supplies - P Card
Office Supplies
30,000
230
50,000
10,780
30,000
600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.98
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
1.00
1.20
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$52,020
$4,061
$4,013
$9,015
$986
$103
$16
$209
$345
$30,000
$230
$50,000
$40,780
1.00
.50
1.00
.20
1.00
1.00
101000
101000
101000
101000
101000
101000
5005170400
2110108500
5005170400
2110108500
2110108500
2110108500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 352 of 461
FLEET SERVICESMB84
541510
541600
541900
542100
542310
542400
543650
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
Oper Expense - Space Rental
16374
16376
16316
15897
222
14620
16320
Motor Pool Lease
Rental Vehicles (Motor Pool Overages)
Pilot Physicals
SUN PASS TOLL FUNDING
Dues & Memberships
Bell Helicopter Recurrent Trng
Hangar/Office Rental
45,000
25,000
230
54,000
650
7,500
42,189
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
2.00
.50
.72
1.00
.25
.70
Total FLEET SERVICES
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$366,947
Item NameQty
$600
$70,000
$230
$54,000
$650
$7,500
$42,189
1.00
1.00
.50
.72
1.00
.25
.70
101000
101000
101000
101000
101000
101000
101000
5005170400
5005170400
2114308300
5005170400
2110108500
2110108500
2110108500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 353 of 461
MANAGEMENT & ADMINISTRATIONMB85
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
541510
542000
542100
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
12887
15906
15889
19264
18487
Office Supplies
Training & Conferences
Business Travel/Training
District membership FL Stormwater Assn
CERP Indirect Staff Support
500
500
1,000
1,100
-3,332,968
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.47
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
3.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$163,969
$12,799
$12,648
$20,278
$1,876
$154
$24
$313
$517
$520,994
$500
$500
$1,000
$1,100
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2010106100
2010106100
2010106100
3310139000
9999999699
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 354 of 461
MANAGEMENT & ADMINISTRATIONMB85
543900
547000
Oper Expense - Central Services Indirect
Oper Expense - Self-Insurance Charges
14413 Self Insurance Charges 890,799
Total
Total
-
-
Amount
1.00
1.00
Total MANAGEMENT & ADMINISTRATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
-$1,705,497
Item NameQty
-$3,332,968
$890,799
1.00 101000 9999999999
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 355 of 461
FACILITIESMB98
531103 Cont Serv - Waste Disposal Services
13181 Recycling & Trash Removal 450
Total -
Amount
1.00
Total FACILITIES
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$450
Item NameQty
$450
1.00 202000 2111109250
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 356 of 461
FACILITIES CONSTR & MAJOR RENOVATIONSMF01
510100
520900
521010
521110
521120
521130
521140
521150
521160
580100
580720
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Capital Outlay - Buildings
Capital Outlay - AUC Design/Engineering Contracts
19240
20303
19705
FY14 EOC Chiller Project
Flight Ops Facility Design
RB FY14 EOC Chiller Project
600,000
25,000
482,637
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.49
.50
.50
.50
.50
.50
.50
.50
.50
1.00
2.00
Total FACILITIES CONSTR & MAJOR RENOVATIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,163,922
Item NameQty
$44,101
$3,443
$3,402
$4,508
$493
$52
$8
$105
$173
$600,000
$507,637
1.00
1.00
1.00
401000
401000
401000
5613222000
5613222000
5613222000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
100765
NR
100765
Page: 357 of 461
EMPLOYMENT STAFFINGMH10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
541100
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Advertising Services
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
15241
15240
16747
13734
15791
13738
13735
ADA Interpreting Services
Background Investigations
eRecruitment
Advertising
Books & Reference Materials
Office Supplies (All Sections)
Immigration INS Charges
500
3,500
79,541
50,000
500
2,500
15,295
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.86
7.00
7.00
8.00
8.00
8.00
7.00
8.00
8.00
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$548,542
$42,817
$42,316
$92,386
$9,078
$824
$110
$1,673
$2,406
$83,541
$50,000
$500
$2,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2310117000
2311118000
2311118000
2311118000
2310117000
2310117000
2311118000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 358 of 461
EMPLOYMENT STAFFINGMH10
541900
542000
542310
542500
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - Memberships, Dues/Fees
Oper Expense - Employee Relocation
15999
14398
19241
Training & Conferences
Dues & Memberships
Relocation
11,158
210
41,500
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total EMPLOYMENT STAFFING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$944,856
Item NameQty
$15,295
$11,158
$210
$41,500
1.00
1.00
1.00
101000
101000
101000
2310117000
2310117000
2311118000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 359 of 461
TRAINING & DEVELOPMENTMH11
510100
520060
520900
521010
521110
521120
521130
521140
521150
521160
530602
530910
541100
541500
Salaries and Wages - Regular
Fringe Benefits - Education/Tuition Reimbursement
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Computer Software
Training Services - On Site
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
16465
17051
16007
40
12886
Education/Tuition Reimbursement
Performance Management Maintenance
Management Consulting Services
Salary Surveys
Training Supplies
125,000
59,380
4,680
4,340
3,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.38
1.00
3.45
3.45
3.45
3.45
3.45
3.45
3.45
3.45
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$200,506
$125,000
$15,652
$15,468
$31,102
$3,402
$355
$53
$721
$1,157
$59,380
$4,680
$4,340
$3,500
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2310117000
2310117000
2310117000
2310117000
2310117000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 360 of 461
TRAINING & DEVELOPMENTMH11
Amount
Total TRAINING & DEVELOPMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$465,316
Item NameQty Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 361 of 461
COMPENSATION MANAGEMENTMH12
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.42
1.45
1.45
1.45
1.45
1.45
1.45
1.45
1.45
Total COMPENSATION MANAGEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$138,924
Item NameQty
$106,860
$8,342
$8,244
$13,072
$1,430
$149
$23
$303
$501
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 362 of 461
EMPLOYEE RELATIONS/EEOMH13
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.62
1.65
1.65
1.65
1.65
1.65
1.65
1.65
1.65
Total EMPLOYEE RELATIONS/EEO
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$155,424
Item NameQty
$119,295
$9,313
$9,203
$14,875
$1,627
$170
$26
$345
$570
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 363 of 461
ORGANIZATIONAL DEVELOPMENTMH14
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.44
.45
.45
.45
.45
.45
.45
.45
.45
Total ORGANIZATIONAL DEVELOPMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$43,528
Item NameQty
$33,520
$2,617
$2,585
$4,058
$444
$46
$9
$94
$155
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 364 of 461
SAP SOLUTIONS CENTERMI10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530107
530197
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 - IT Consulting Services (OPS)
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Maint & Repairs - Computer Software
19095
18478
19801
18479
18191
19802
19249
19096
17374
14735
ABAP/Workflow
BW/Business Intelligence
BW/Business Intelligence
Financials
HR/Payroll
HR/Payroll
Help Desk Software Implementation
IT Security Outsourcing
SAP Software Maintenance
Small Office Equipment
37,550
39,256
38,915
49,497
42,670
49,497
200,000
19,720
100,640
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.43
3.50
3.50
4.50
4.50
4.50
3.50
4.50
4.50
1.02
1.17
.17
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$313,548
$24,477
$24,188
$47,324
$4,834
$464
$55
$941
$1,191
$257,385
$219,720
$100,640
.17
.17
.17
.17
.17
.17
1.00
.17
.17
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
1014313000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 365 of 461
SAP SOLUTIONS CENTERMI10
541400
541510
541600
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
13834
18980
Office Supplies
SECURITY WEAVER
1,500
7,650
Total
Total
Total
-
-
-
Amount
1.00
1.00
.17
Total SAP SOLUTIONS CENTER
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,004,417
Item NameQty
$500
$1,500
$7,650
1.00
.17
101000
101000
1014313000
2210112000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 366 of 461
IT EXECUTIVE DIRECTIONMI20
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530197
541100
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - IT Consulting Services (NON OPS)
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
16329
19309
14665
15232
13998
18982
Forensics
PROFESSIONAL/IMPLEMENTATION SERVICES
Books & Reference Materials
Staff Subscriptions
Office Supplies
Office Supplies
3,000
185,000
200
100
2,000
200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.92
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
1.00
1.00
2.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$341,127
$26,629
$26,315
$49,572
$4,738
$412
$62
$836
$1,339
$3,000
$185,000
$300
$2,200
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
2211113000
2210112000
2210112000
2210112000
2210112000
2211113000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 367 of 461
IT EXECUTIVE DIRECTIONMI20
542000
542100
542310
543800
589310
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Freight
Capital Outlay - Equipment Computer Hardware
18873
15823
18984
13740
14673
19301
19305
IT Training
Business Travel
Business Travel
Information Technology Staff Memberships
Freight
FIREWALL
SSL VPN HARDWARE UPGRADE
45,059
1,000
600
1,500
200
56,000
180,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
2.00
1.00
1.00
2.00
Total IT EXECUTIVE DIRECTION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$925,889
Item NameQty
$45,059
$1,600
$1,500
$200
$236,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
401000
401000
2210112000
2210112000
2211113000
2210112000
2210112000
2211113000
2211113000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 368 of 461
IT BUSINESS SUPPORTMI21
510100
520900
521010
521110
521120
521130
521140
521150
521160
530117
530197
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 - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
12862
17128
20453
16258
16263
16257
18691
16754
16264
16259
16260
16261
Copier/Printer Lease
Toshiba Scanner
IT Consulting
Aviat
BT Conferencing
Cisco Systems Hardware
Enterprise Director Solution (EMC)
Fishnet Security
Hardware Maintenance - Other
New/Off Warranty Hardware
Scalar Hardware
Servers & Storage
57,545
18,398
38,250
59,730
6,454
38,263
20,501
88,708
152,567
25,000
22,092
11,258
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.98
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.17
.17
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$83,676
$6,532
$6,455
$9,015
$986
$103
$16
$209
$345
$75,943
$38,250
.17
1.00
.17
1.00
.17
.17
.17
1.00
1.00
1.00
1.00
.17
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 369 of 461
IT BUSINESS SUPPORTMI21
530601
530602
541600
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Rent/Lease Equipment
16262
16267
16275
16282
16271
18470
18807
16273
16274
18808
16276
16277
16756
16278
16279
18549
16280
16269
16284
16283
16285
16286
18338
17131
16289
18469
16270
16281
14672
Sun Microsystems
Adobe Software
Autodesk VIP Program
Autonomy
Cisco Systems
Clearwell Appliance
Compuquip Zscaler
Corvil View
DHI GIS Software
DLT Toad
DSI Software
EMC - Documentum
ESRI Software Maintenance
Enterprise Management Solutions
Executive Information Systems
Google Search Engine
Harris Corp
Help Desk Software
Microsoft Enterprise Agreement
Microsoft Premier Support
NetIQ
New Software Maintenance
Oracle Software Maintenance
Redhat Software Maint
Software Maintenance - Other
Symantec Antivirus
Symantec Veritas
VMWare
PC Lease
51,798
9,391
6,637
5,629
8,930
9,340
31,223
13,390
31,049
25,693
7,385
5,632
135,449
43,617
37,135
15,300
13,770
11,595
136,000
11,007
10,676
14,450
151,183
3,172
121,008
6,219
35,410
12,051
73,100
Total
Total
Total
-
-
-
Amount
5.85
9.23
.17
Total IT BUSINESS SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,683,342
Item NameQty
$476,371
$912,341
$73,100
.17
.17
.17
.17
.17
.17
1.00
1.00
.50
1.00
.17
.17
.33
1.00
1.00
.17
.17
.17
.17
.17
.17
.17
.17
.17
.17
.17
.17
.17
.17
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 370 of 461
DESKTOP TECHNOLOGYMI40
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530102
541100
541504
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Computer Software Licenses
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Computer
16266
19280
19323
19322
14003
14002
13999
Storage Space
DESKTOP SOFTWARE
ENTERPRISE DESKTOP S/W
ENTERPRISE SW UPGRADES
Training Materials
Enterprise Parts & Fittings
Office Supplies
4,500
18,000
10,000
14,000
5,000
20,000
4,230
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.43
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
1.00
3.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$212,340
$16,576
$16,175
$31,552
$3,451
$361
$55
$732
$1,183
$4,500
$42,000
$5,000
$20,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 371 of 461
DESKTOP TECHNOLOGYMI40
541510
542100
542310
543800
589310
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Freight
Capital Outlay - Equipment Computer Hardware
15787
15788
14000
19285
19304
Business Travel
Dues & Memberships
Freight
ENTERPRISE PRINTERS/PLOTTERS
SCADA IFIX PUMP STATION REFRESH
3,360
2,500
3,000
45,000
54,400
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
2.00
Total DESKTOP TECHNOLOGY
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$466,415
Item NameQty
$4,230
$3,360
$2,500
$3,000
$99,400
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
401000
401000
2212114000
2212114000
2212114000
2212114000
2212114000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 372 of 461
APPLICATION DEVELOPMENTMI50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530102
530197
541100
541510
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Computer Software Licenses
Cont Serv - IT Consulting Services (NON OPS)
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
19311
19303
13864
13219
14710
15820
ARCGIS VERSION UPGRADE
DISCOVERER REPLACEMENT
Basemap Parcel Updates
Books & Reference Materials
Office Supplies
Busines Travel
76,250
225,000
16,180
485
4,200
1,800
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
12.84
13.10
13.10
13.95
13.95
13.95
13.10
13.95
13.95
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$1,116,927
$87,189
$86,160
$132,516
$14,153
$1,438
$209
$2,915
$4,495
$301,250
$16,180
$485
$4,200
$1,800
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
2213115000
2213115000
2213115000
2213115000
2213115000
2213115000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 373 of 461
APPLICATION DEVELOPMENTMI50
542310
589310
Oper Expense - Memberships, Dues/Fees
Capital Outlay - Equipment Computer Hardware
14711
19313
19314
Dues & Memberships
ASSET SCANNER REPLACEMENT HW
Asset Scanner Replacement Consultant
1,800
60,000
75,000
Total
Total
-
-
Amount
1.00
2.00
Total APPLICATION DEVELOPMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,906,717
Item NameQty
$1,800
$135,000
1.00
1.00
1.00
101000
401000
401000
2213115000
2213115000
2213115000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 374 of 461
SYSTEMS ADMINISTRATIONMI60
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541400
589310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Tools and Equipment
Capital Outlay - Equipment Computer Hardware
16755
19942
13994
19283
19316
19318
19315
19287
19308
Alternate Data Center-NAP of the Amer
Sterile Environment Services
Small Tools - Infrastructure
END OF LIFE SERVER REPLACEMENTS
ENTERPRISE VAULT STORAGE UPGRADE
GOOGLE EARTH 3TB STORAGE
PORTAL DISASTER RECOVERY SERVERS
STORAGE GROWTH
VIRTUAL DESKTOP DEPLOYMENT
243,018
7,715
12,500
263,700
100,000
50,000
44,000
73,800
75,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.82
3.90
3.90
3.90
3.90
3.90
3.90
3.90
3.90
2.00
1.00
6.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$319,709
$24,957
$24,664
$35,159
$3,845
$402
$62
$815
$1,346
$250,733
$12,500
$606,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
401000
401000
401000
401000
401000
401000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 375 of 461
SYSTEMS ADMINISTRATIONMI60
Amount
Total SYSTEMS ADMINISTRATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,280,692
Item NameQty Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 376 of 461
TELECOMMUNICATIONSMI61
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541500
543501
543700
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts and Supplies
Oper Expense - Cell Phones
Oper Expense - Utilities
18810
14675
16906
16058
12213
18809
17118
Palm Beach County Network
Telecommunications
Cellular Voice & Data
Internet (T3/DS3)
Local & Long Distance Service
Paetec Communications
Satellite Phone Service
39,300
10,000
55,420
34,680
84,660
45,900
60,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.98
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.17
2.34
Total TELECOMMUNICATIONS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$431,802
Item NameQty
$76,725
$5,989
$5,919
$11,550
$986
$103
$16
$209
$345
$39,300
$10,000
$55,420
$225,240
1.00
1.00
.17
.17
.17
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2211113000
2211113000
2211113000
2211113000
2211113000
2211113000
2211113000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 377 of 461
NETWORK SUPPORTMI62
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530197
530600
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Maintenance and Repairs
Oper Expense - Books/Subscriptions
15842
13819
15250
16249
13787
13745
13993
Digital Streaming Service
Comcast/Direct TV
Enterprise Computer Cabling Services
Video Teleconferencing Support
EOC Support-Maintenance & Repair Svc
Books & Reference Materials
Small Tools - Network
14,000
5,000
20,000
20,000
5,000
500
10,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.41
4.50
4.50
4.50
4.50
4.50
4.50
4.50
4.50
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$319,172
$24,915
$24,622
$40,567
$4,437
$464
$70
$941
$1,522
$39,000
$20,000
$5,000
$500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2212114000
2214116000
2214116000
2212114000
2212114000
2214116000
2214116000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 378 of 461
NETWORK SUPPORTMI62
541400
541504
541510
541901
542100
542310
543800
589310
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Computer
Oper Expense - Parts,Supp - Office
Oper Expense - Meeting Expenses
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Freight
Capital Outlay - Equipment Computer Hardware
13995
14674
12212
14676
15843
13996
13218
19302
Uniforms/Safety Shoes
Parts & Supplies - Network
Office Supplies
Audio Visual Supplies
Business Travel
Dues & Memberships
Freight
NETWORK END OF LIFE REPLACEMENTS
500
19,500
800
16,040
3,400
800
3,000
79,500
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total NETWORK SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$614,750
Item NameQty
$10,500
$19,500
$800
$16,040
$3,400
$800
$3,000
$79,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
401000
2214116000
2214116000
2214116000
2212114000
2214116000
2214116000
2214116000
2214116000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 379 of 461
PUBLIC RECORDS & RECORDS MGMTMR80
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530117
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Copier Services
Oper Expense - Parts,Supp - Office
15253
15252
15251
15703
15249
Micrographics & Imaging Services
Offsite Records Storage
Policy and Procedures Municipal Code-MCC
Copy Services - Public Records
Office Supplies
35,000
50,000
6,000
5,000
700
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.41
4.50
4.50
4.50
4.50
4.50
4.50
4.50
4.50
3.00
1.00
1.00
Total PUBLIC RECORDS & RECORDS MGMT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$406,580
Item NameQty
$223,674
$17,461
$17,254
$43,946
$4,636
$464
$67
$941
$1,437
$91,000
$5,000
$700
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
6710247000
6710247000
6710247000
6710247000
6710247000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 380 of 461
ADMINISTRATION - GB & EXECMR82
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
541100
541510
541901
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Advertising Services
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Meeting Expenses
Oper Expense - District Travel
13747
13744
13746
13371
15697
15695
Advertising - FAW Notices
Books / Subscriptions / References
Office Supplies
Meeting Expenses - GB Services
Business Travel - District Clerk
Business Travel - Governing Board
11,000
250
2,000
8,000
336
45,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.47
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.00
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$131,253
$10,245
$10,125
$23,656
$2,074
$155
$24
$314
$517
$11,000
$250
$2,000
$8,000
$45,336
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
6710247000
6710247000
6710247000
6710247000
6710247000
6710247000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 381 of 461
ADMINISTRATION - GB & EXECMR82
542310 Oper Expense - Memberships, Dues/Fees
14354 Dues & Memberships 185
Total -
Amount
1.00
Total ADMINISTRATION - GB & EXEC
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$245,134
Item NameQty
$185
1.00 101000 6710247000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 382 of 461
ADMINISTRATION - WRACMR83
510100
520900
521010
521110
521120
521130
521140
521150
521160
541901
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Meeting Expenses
14353 Meeting Expenses - WRAC 8,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.23
1.25
1.25
1.25
1.25
1.25
1.25
1.25
1.25
1.00
Total ADMINISTRATION - WRAC
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$148,099
Item NameQty
$109,468
$8,545
$8,444
$11,269
$1,530
$129
$20
$262
$432
$8,000
1.00 101000 6710247000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 383 of 461
INTERGOVERNMENTAL PROGRAMS - GOV & COMM AFFAIRSMR91
510100
520900
521010
521110
521120
521130
521140
521150
521160
530810
541510
542000
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Exter Educ., Outreach & Public Info Partnerships
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
19961
15742
15707
19963
15979
External Education Outreach & Pub Info
External Education Outreach & Pub Info
Office Supplies
Training & Conferences
Business Travel
2,900
22,900
1,000
350
1,250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.94
8.10
8.10
10.10
10.10
10.10
8.10
10.10
10.10
2.00
1.00
1.00
1.00
Total INTERGOVERNMENTAL PROGRAMS - GOV & COMM AFFAIRS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$953,889
Item NameQty
$689,862
$53,852
$53,219
$111,319
$11,149
$1,040
$129
$2,111
$2,808
$25,800
$1,000
$350
$1,250
1.00
1.00
1.00
1.00
1.00
101000
202000
101000
101000
101000
6511440000
6511440000
6511440000
6511440000
6511440000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 384 of 461
OMBUDSMANMR92
510100
520900
521010
521110
521120
521130
521140
521150
521160
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - District Travel
15702 Business Travel 380
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.25
.25
.25
.25
.25
.25
.25
.25
.25
1.00
Total OMBUDSMAN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$33,719
Item NameQty
$26,463
$2,066
$2,042
$2,254
$346
$26
$4
$52
$86
$380
1.00 101000 6710247000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 385 of 461
PUBLIC INFORMATION & MEDIAMR95
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530102
530103
530820
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Computer Software Licenses
Cont Serv - Photographic Services
Cont Serv -Dist Educ., Outreach & Public Partnerships
Oper Expense - Parts,Supp - Office
17181
15271
19966
168
35
13947
Media Tracking
Translation Services
SHUTTER STOCK LICENSE
Photographic Services
Educational Outreach Materials
Office Supplies
5,000
12,300
2,700
4,000
16,250
2,700
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
12.15
12.40
12.40
13.40
12.40
12.40
12.40
12.40
12.40
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$878,339
$68,564
$67,758
$199,342
$12,623
$1,277
$194
$2,592
$4,197
$17,300
$2,700
$4,000
$16,250
$2,700
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
6310241000
6310241000
6310241000
6310241000
6310241000
6310241000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 386 of 461
PUBLIC INFORMATION & MEDIAMR95
542100
542310
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
15698
15577
Business Travel
Production Services
500
750
Total
Total
-
-
Amount
1.00
1.00
Total PUBLIC INFORMATION & MEDIA
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,279,086
Item NameQty
$500
$750
1.00
1.00
101000
101000
6310241000
6310241000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 387 of 461
STATE COORDINATIONMR96
510100
520900
521010
521110
521120
521130
521140
521150
521160
530602
530900
541100
542100
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
16375
15711
13748
15699
18815
19261
Lobby Tools
Legislative Cooperative Position
State Aide (Subscriptions)
Business Travel
Class A Membership (FAPL-Barnett)
FL Assn for Intergov Relations (Barnett)
4,000
23,700
75
7,500
100
100
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.47
1.50
1.50
2.50
1.50
1.50
1.50
1.50
1.50
1.00
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$167,291
$13,059
$12,906
$27,349
$1,877
$155
$24
$314
$518
$4,000
$23,700
$75
$7,500
$200
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
3310139000
6010230000
3310139000
3310139000
3310139000
3310139000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 388 of 461
STATE COORDINATIONMR96
Amount
Total STATE COORDINATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$258,968
Item NameQty Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 389 of 461
FEDERAL & TRIBAL AFFAIRSMR97
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.69
.70
.70
.70
.70
.70
.70
.70
.70
Total FEDERAL & TRIBAL AFFAIRS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$78,581
Item NameQty
$61,555
$4,805
$4,749
$6,311
$690
$72
$11
$146
$242
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 390 of 461
EMERGENCY MANAGEMENTMS10
510100
520900
521010
521110
521120
521130
521140
521150
521160
541500
542000
542100
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts and Supplies
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
18952
13197
16056
15995
16055
15746
16054
EOC Supplies
Office Supplies
EM-Training & Conference
Training & Conferences
Business Travel
EM - Business Travel
EM - Dues & Memberships
2,000
2,000
350
1,573
2,420
1,400
700
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.65
2.70
2.70
4.70
2.70
2.70
2.70
2.70
2.70
2.00
2.00
2.00
1.00
Total EMERGENCY MANAGEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$254,850
Item NameQty
$163,949
$12,798
$12,648
$50,171
$3,059
$278
$42
$564
$898
$4,000
$1,923
$3,820
$700
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 391 of 461
SAFETY MANAGEMENTMS20
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530900
541100
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
16390
16391
16395
16394
16393
16396
16397
Safety Electronic Monitoring Equip.
Industrial Hygiene Services
Books & Reference Materials
Na'tl Safety Council - DDC (Lease)
Nat'l Fire Protection Assn - FPA Codes
Safety Shoes
Small Tools/Equip/Gauges/VERIPRO
3,600
5,000
200
450
1,166
150
3,350
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.16
2.20
2.20
2.20
2.20
2.20
2.20
2.20
2.20
1.00
1.00
3.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$137,106
$10,703
$10,576
$19,833
$2,169
$227
$34
$460
$745
$3,600
$5,000
$1,816
$3,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
601000
601000
601000
601000
601000
601000
601000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
2011107000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 392 of 461
SAFETY MANAGEMENTMS20
542310
542400
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
16424
16425
Safety Dues/Memberships
Professional Licenses
1,600
3,500
Total
Total
-
-
Amount
1.00
1.00
Total SAFETY MANAGEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$200,869
Item NameQty
$1,600
$3,500
1.00
1.00
601000
601000
2011107000
2011107000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 393 of 461
SECURITY MANAGEMENTMS30
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
15256
15257
20267
14649
19298
14646
14648
15264
14647
16389
14651
14650
Security - Dist. Security Systems
Security - District Access Control
Addl CCTV Coverage of Stairs & Landings
Dist. Locksmith Services
HQ - Replace West Exit gate
Security - Dist CCTV Maint
Security - Dist Intrusion Alarm Maint
Security - District Gate Maintenance
Security - HQ Security Sytems Maint
Security - Picture Perfect System Maint.
Security - Special Security Guard Svcs.
Security Guard Contract
16,125
13,312
32,500
11,250
21,000
16,125
13,312
11,250
22,500
16,875
8,445
199,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.96
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
8.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$131,845
$10,292
$10,170
$18,030
$1,972
$206
$32
$418
$690
$29,437
$144,812
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 394 of 461
SECURITY MANAGEMENTMS30
531100
541500
541510
589300
Cont Serv - General Maintenance
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Capital Outlay - Equipment
14653
14652
18515
19296
Security - Maint & Repair Supplies
Security - Parts & Fittings
Security - Office Supplies
FOC Install Security Cameras
2,250
6,465
2,000
28,000
Total
Total
Total
Total
-
-
-
-
Amount
2.00
2.00
1.00
1.00
Total SECURITY MANAGEMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$594,064
Item NameQty
$207,445
$8,715
$2,000
$28,000
1.00
1.00
1.00
1.00
101000
101000
101000
401000
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 395 of 461
WATER SUPPLY PLAN DEVELOPMENTDA01
510100
520900
521010
521110
521120
521130
521140
521150
521160
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Memberships, Dues/Fees
17378 Dues & Memberships 1,601
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
11.42
11.65
11.65
12.65
11.65
11.65
11.65
11.65
11.65
1.00
Total WATER SUPPLY PLAN DEVELOPMENT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,333,387
Item NameQty
$927,721
$72,420
$71,565
$240,514
$11,725
$1,202
$185
$2,436
$4,018
$1,601
1.00 101000 4315450000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
NR
Page: 396 of 461
COMPREHENSIVE PLAN & RELATED DOCUMENT REVIEWSDA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.55
2.60
2.60
3.60
2.60
2.60
2.60
2.60
2.60
Total COMPREHENSIVE PLAN & RELATED DOCUMENT REVIEWS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$262,901
Item NameQty
$194,193
$15,159
$14,981
$34,215
$2,604
$266
$43
$543
$897
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 397 of 461
CENTRAL FLORIDA WATER INITIATIVEDA03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
19769 CFWI Modeling 150,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.89
2.95
2.95
2.95
2.95
2.95
2.95
2.95
2.95
1.00
Total CENTRAL FLORIDA WATER INITIATIVE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$476,302
Item NameQty
$251,801
$19,657
$19,424
$30,311
$3,128
$303
$46
$617
$1,015
$150,000
1.00 202000 4314189000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
100557
Page: 398 of 461
TECHNICAL ASSISTANCE TO LOCAL GOVTDA04
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.59
.60
.60
.60
.60
.60
.60
.60
.60
Total TECHNICAL ASSISTANCE TO LOCAL GOVT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$58,130
Item NameQty
$44,776
$3,495
$3,454
$5,409
$591
$63
$9
$126
$207
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 399 of 461
WATER SUPPLY PLAN IMPLEMENTATIONDB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541510
542000
542100
542400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
20257
16533
18805
18802
15148
WateReuse Foundation
Office Supplies
Training & Conferences
District Business Travel
Professional Licenses
25,000
750
3,000
1,000
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.04
3.10
3.10
4.10
3.10
3.10
3.10
3.10
3.10
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$235,888
$18,413
$18,196
$42,093
$3,175
$321
$49
$649
$1,063
$25,000
$750
$3,000
$1,000
$500
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
4315450000
4315450000
4315450000
4315450000
4315450000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 400 of 461
WATER SUPPLY PLAN IMPLEMENTATIONDB01
Amount
Total WATER SUPPLY PLAN IMPLEMENTATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$350,097
Item NameQty Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 401 of 461
WATER RESERVATIONS - KISSIMMEEDC01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
Total WATER RESERVATIONS - KISSIMMEE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$21,602
Item NameQty
$16,849
$1,316
$1,299
$1,804
$198
$20
$4
$42
$70
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 402 of 461
BISCAYNE BAY MFL RULEMAKINGDC05
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
Total BISCAYNE BAY MFL RULEMAKING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$23,978
Item NameQty
$18,908
$1,476
$1,459
$1,803
$197
$21
$3
$42
$69
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 403 of 461
FLORIDA BAY MFL UPDATEDC08
510100
520900
521010
521110
521120
521130
521140
521150
521160
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Public Univ
20293 RB Florida Bay MFL Peer Review 26,242
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.49
.50
.50
.50
.50
.50
.50
.50
.50
1.00
Total FLORIDA BAY MFL UPDATE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$74,987
Item NameQty
$37,573
$2,934
$2,899
$4,508
$493
$52
$8
$105
$173
$26,242
1.00 101000 4411161000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
NR
Page: 404 of 461
MFL WATER RESERVATION RULES STATUSDC09
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
19714
19716
Caloos MFL Update-Benthic Macrofauna
Caloos MFL Update-Quantifying Tapegrass
30,000
55,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.43
3.50
3.50
3.60
3.60
3.60
3.50
3.60
3.60
2.00
Total MFL WATER RESERVATION RULES STATUS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$464,899
Item NameQty
$294,995
$23,028
$22,756
$33,135
$3,591
$368
$58
$755
$1,213
$85,000
1.00
1.00
101000
101000
4411161000
4411161000
Fund FundCenter
WATER SUPPLY
NR
NR
Fund Prg Grant
100756
100756
Page: 405 of 461
REGULATORY INITIATIVESDD01
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
545010
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
Oper Expense - Interagency State of FL
19708
18527
20259
Water Conservation (WaterSIP)
BCB Urban Mobile Irrigation Lab
Conserve Florida
250,000
55,000
20,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.94
3.00
3.00
5.00
4.00
4.00
3.00
4.00
4.00
2.00
1.00
Total REGULATORY INITIATIVES
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$633,119
Item NameQty
$219,522
$17,137
$16,934
$48,184
$4,004
$411
$48
$836
$1,043
$305,000
$20,000
1.00
1.00
1.00
101000
203000
101000
4315450000
6180238000
4315450000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
Fund Prg Grant
100784
100513
100564
Page: 406 of 461
WC- OUTREACH, EDUCATION & MARKETINGDD08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530820
530830
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 -Dist Educ., Outreach & Public Partnerships
Cont Serv - Conf, Fairs & Exhibits
19946
18530
Great Water Odyssey
Water Symposium
15,000
5,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
1.00
1.00
Total WC- OUTREACH, EDUCATION & MARKETING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$35,213
Item NameQty
$11,325
$883
$874
$1,802
$197
$20
$3
$41
$68
$15,000
$5,000
1.00
1.00
101000
203000
6310241000
6180238000
Fund FundCenter
WATER SUPPLY
NR
NR
Fund Prg Grant
NR
NR
Page: 407 of 461
ALTERNATIVE WATER SUPPLY - DISTRICT WIDEDE01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
545000
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Interagency Local
Oper Expense - Interagency Public Univ
20498
20497
19707
20495
AWS - MyRegion
AWS - Sea Level Rise
AWS
AWS-USGS Storage Study - IFAS
42,000
25,000
345,700
35,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.49
.50
.50
.50
.50
.50
.50
.50
.50
2.00
1.00
1.00
Total ALTERNATIVE WATER SUPPLY - DISTRICT WIDE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$492,517
Item NameQty
$33,554
$2,619
$2,588
$5,184
$533
$51
$9
$105
$174
$67,000
$345,700
$35,000
1.00
1.00
1.00
1.00
101000
101000
101000
101000
6010230000
6010230000
4315450000
6010230000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
Fund Prg Grant
NR
NR
100722
NR
Page: 408 of 461
ALTERNATIVE WATER SUPPLY - BIG CYPRESS BASINDE02
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
19242
18524
BCB AWS Projects
BCB AWS Projects
2,057,171
142,829
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.34
.35
.35
.35
.35
.35
.35
.35
.35
2.00
Total ALTERNATIVE WATER SUPPLY - BIG CYPRESS BASIN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,238,325
Item NameQty
$29,947
$2,336
$2,309
$3,154
$344
$37
$5
$73
$120
$2,200,000
1.00
1.00
203000
203000
6180238000
6180238000
Fund FundCenter
WATER SUPPLY
NR
NR
Fund Prg Grant
100559
100559
Page: 409 of 461
HYDROGEOLOGIC DATA GATHERINGDF01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
541000
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
17387
17388
17389
18537
19222
16526
16527
Geophysical Logging
Hydrogeologic Data Archiving
Monthly GW Level Measurements
GW RTU Maintenance / Repair (Contract)
R/B - Groundwater Peer Reviews
Maps
Books / Subscriptions / References
20,000
15,000
18,800
34,090
75,000
200
250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.38
8.55
8.55
9.30
9.30
9.30
8.55
9.30
9.30
4.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$586,807
$45,805
$45,268
$85,872
$9,292
$955
$138
$1,945
$2,918
$87,890
$75,000
$200
$250
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
4314189000
4314189000
4314189000
5511184600
4314189000
4314189000
4314189000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 410 of 461
HYDROGEOLOGIC DATA GATHERINGDF01
541500
541510
542000
542100
542400
545020
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Interagency Federal Matching
17385
17386
16528
18391
19221
18379
18497
18498
Emergency Wellhead Repairs
Parts & Supplies - Field Equipment
Office Supplies
Training & Conferences
District Business Travel
Professional Licenses
FTL USGS GW CORE NETWORK (WS)
ORL USGS GW CORE NETWORK
50,000
25,000
1,500
3,000
1,000
260
313,002
95,380
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
1.00
2.00
Total HYDROGEOLOGIC DATA GATHERING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,431,482
Item NameQty
$75,000
$1,500
$3,000
$1,000
$260
$408,382
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
4314189000
4314189000
4314189000
4314189000
4314189000
4314189000
5512185500
5512185500
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 411 of 461
RECALIBRATE MODELS AS NECESSARYDF02
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Professional
17153 GW Model Peer Reviews 75,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
7.35
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
1.00
1.00
Total RECALIBRATE MODELS AS NECESSARY
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$873,486
Item NameQty
$553,424
$43,203
$42,692
$69,642
$7,512
$776
$118
$1,569
$2,546
$77,004
$75,000
1.00 101000 4314189000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
NR
Page: 412 of 461
INTER-DISTRICT EVALUATIONDF05
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.98
1.00
1.00
1.25
1.25
1.25
1.00
1.25
1.25
Total INTER-DISTRICT EVALUATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$112,986
Item NameQty
$86,331
$6,739
$6,660
$11,269
$1,234
$129
$16
$261
$347
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 413 of 461
S MIAMI-DADE HYDROLOGIC ANALYSISDF06
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
545050
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
Oper Expense - Interagency Private Univ
19941
19762
18398
Technical Review - FPL
3D Hydro Model
Technical Review - FPL
20,000
94,000
30,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.37
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.00
1.00
1.00
Total S MIAMI-DADE HYDROLOGIC ANALYSIS
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$293,685
Item NameQty
$115,390
$9,008
$8,901
$13,976
$1,462
$144
$24
$294
$486
$20,000
$94,000
$30,000
1.00
1.00
1.00
101000
101000
101000
4314189000
4314189000
4314189000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 414 of 461
POST-PROCESSING MODEL RUNDF07
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.94
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
Total POST-PROCESSING MODEL RUN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$253,431
Item NameQty
$191,671
$14,962
$14,787
$27,045
$2,959
$309
$48
$626
$1,024
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 415 of 461
INTERGOVERNMENTAL SUPPORTDZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
590100
590110
590120
590160
590170
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
ISF- Medical Claims Paid
ISF - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
ISF - Actuarial Service Fees Paid
16775
16776
16777
16778
16779
Medical Claims Paid
Dental Claims Paid
Vision Claims Paid
Administrator Fees Paid
Actuarial Service Fees Paid
7,359,614
698,681
99,045
770,484
4,950
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.86
1.89
1.90
1.90
1.90
1.90
1.90
1.90
1.90
.33
.33
.33
.33
.33
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$205,007
$15,931
$15,815
$23,548
$2,250
$195
$32
$398
$658
$7,359,614
$698,681
$99,045
$770,484
$4,950
.33
.33
.33
.33
.33
602000
602000
602000
602000
602000
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 416 of 461
INTERGOVERNMENTAL SUPPORTDZ00
590193 ISF - Medical/Life Insurance-Retiree
18915 Retirees' Healthcare Insurance 75,000
Total -
Amount
.10
Total INTERGOVERNMENTAL SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$9,271,608
Item NameQty
$75,000
.10 602001 2998099999
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
NR
Page: 417 of 461
ENVIRONMENTAL RESOURCE PERMITTINGHA00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
530190
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Advertising Services
Cont Serv - External Provider (OPS)
Cont Serv - Maintenance and Repairs
17177
18752
204
17178
210
13851
14592
Scanning - Large Volume
Turbidity Samples
Advertising - Legal Ads
Contract Staff Application Processing
Aircraft Maintenance
Maintenance & Repair - Other Equipment
BART Maintenance
65,000
500
30,150
39,125
4,000
500
2,250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
59.88
61.09
61.10
66.20
65.20
65.20
61.10
65.20
65.20
2.00
.67
1.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$3,879,462
$302,701
$299,279
$915,815
$66,239
$6,716
$928
$13,634
$19,887
$65,500
$30,150
$39,125
$4,500
1.00
1.00
.67
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
4213153000
4216330000
4213153000
4213153000
2110108500
4216330000
2110108500
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 418 of 461
ENVIRONMENTAL RESOURCE PERMITTINGHA00
530602
530900
540030
541000
541100
541400
541500
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Professional
Oper Expense - Inventory Other Fuels
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
19976
19975
12183
13916
14618
18371
205
13733
13917
220
180
208
13206
12218
18377
94
206
190
88
12185
RASTRACK
Pilot Services
Aircraft Fuel
Aerial Photography and Maps - Okee
XM Satelitte Renewal
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References -Okee
Uniforms
Small Tools & Equipment
Small Tools & Equipment
Small Tools & Equipment
Safety Equipment - Okee
Small Tools & Equipment - Okee
Small Tools & Equipment
Parts & Supplies - Other Equipment
Parts & Supplies - Other Equipment
Parts & Supplies - Field Equipment
Parts & Supplies - P Card
550
24,000
139,020
50
950
560
200
650
50
1,500
1,000
250
2,000
300
150
400
800
800
800
26,950
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
2.00
1.00
.35
1.00
4.50
6.75
3.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$2,800
$24,000
$139,020
$50
$2,410
$5,600
$2,400
1.00
1.00
.35
1.00
.50
1.00
1.00
1.00
1.00
.75
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.50
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2110108500
2110108500
2110108500
4217331000
2110108500
4211151000
4213153000
4216330000
4217331000
2110108500
4211151000
4213153000
4216330000
4217331000
4217331000
4218332000
4213153000
4216330000
4218332000
2110108500
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 419 of 461
ENVIRONMENTAL RESOURCE PERMITTINGHA00
541502
541506
541507
541510
541900
542100
542400
543300
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Other Fees
15088
13205
90
179
207
115
13918
93
14621
15714
15569
19235
15582
15631
14620
14739
13875
Parts & Supplies - Laboratory
Parts & Supplies - Photographic
Parts & Supplies - Photographic
Office Supplies
Office Supplies
Office Supplies
Office Supplies - Okee
Office Supplies
PBIA I.D. Background Check Renewals
Business Travel - Pilot Duty
Bussiness Travel
District Business Travel
Business Travel - Okee
Business Travel
Bell Helicopter Recurrent Trng
Credit Card Processing Fees for E Permit
Permit Recording in County Public Rcds
200
700
220
2,500
7,500
2,500
2,500
2,800
300
1,345
2,575
1,500
500
740
10,500
13,000
15,000
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
.50
1.00
2.00
5.00
1.00
5.00
.35
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$26,950
$200
$920
$17,800
$300
$6,660
$10,500
$13,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.35
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
4218332000
4216330000
4218332000
4211151000
4213153000
4216330000
4217331000
4218332000
2110108500
2110108500
4211151000
4216330000
4217331000
4218332000
2110108500
4213153000
4213153000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 420 of 461
ENVIRONMENTAL RESOURCE PERMITTINGHA00
543301
543600
Oper Expense - Permits & Fees
Oper Expense - Postage
15685
18376
83
Postage
Postage - Okee
Postage
5,500
2,000
1,550
Total
Total
-
-
Amount
1.00
3.00
Total ENVIRONMENTAL RESOURCE PERMITTING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$5,920,596
Item NameQty
$15,000
$9,050
1.00
1.00
1.00
101000
101000
101000
4216330000
4217331000
4218332000
Fund FundCenter
REGULATION
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 421 of 461
ENVIRONMENTAL RESOURCE PERMITTING COMPLIANCEHA01
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
541400
541500
541510
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Oper Expense - Tools and Equipment
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
156
155
17379
15576
Small Tools & Equipment
Parts & Supplies - Other Equipment
Office Supplies
Business Travel
750
2,000
3,000
4,669
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
29.20
29.80
29.80
29.80
29.80
29.80
29.80
29.80
29.80
1.00
1.00
1.00
1.00
1.00
Total ENVIRONMENTAL RESOURCE PERMITTING COMPLIANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,967,367
Item NameQty
$2,077,622
$162,183
$160,269
$276,079
$29,819
$3,069
$473
$6,229
$10,193
$231,012
$750
$2,000
$3,000
$4,669
1.00
1.00
1.00
1.00
101000
101000
101000
101000
4212152000
4212152000
4212152000
4212152000
Fund FundCenter
REGULATION
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 422 of 461
ERP AG TEAM TECHNICAL ASSISTANCEHA05
510100
520900
521010
521110
521120
521130
521140
521150
521160
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - District Travel
19945 Business Travel - Ag Program 1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
6.32
6.45
6.45
6.95
6.95
6.95
6.45
6.95
6.95
1.00
Total ERP AG TEAM TECHNICAL ASSISTANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$626,581
Item NameQty
$467,768
$36,515
$36,083
$72,790
$7,447
$718
$101
$1,453
$2,206
$1,500
1.00 101000 6010230000
Fund FundCenter
REGULATION
NR
Fund Prg Grant
NR
Page: 423 of 461
WATER USE PERMITTINGHB00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
530190
541000
541400
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Advertising Services
Cont Serv - External Provider (OPS)
Oper Expense - Maps and Blueprints
Oper Expense - Tools and Equipment
Oper Expense - Parts,Supp - Office
204
17180
16529
16530
16531
Advertising - Legal Ads
Contract Staff - Permit Records Mgmt
Maps
Small Tools & Equipment
Office Supplies
14,850
32,400
250
500
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
49.64
50.65
50.65
52.55
51.55
51.55
50.65
51.55
51.55
.33
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$3,128,212
$244,191
$241,309
$677,529
$51,459
$5,311
$769
$10,770
$16,682
$14,850
$32,400
$250
$500
$2,000
.33
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
4213153000
4213153000
4311157000
4311157000
4311157000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 424 of 461
WATER USE PERMITTINGHB00
542100 Oper Expense - District Travel
16532 Business Travel 3,000
Total -
Amount
1.00
Total WATER USE PERMITTING
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$4,429,232
Item NameQty
$3,000
1.00 101000 4311157000
Fund FundCenter
REGULATION
NR
Fund Prg Grant
NR
Page: 425 of 461
WATER USE COMPLIANCEHB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530190
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider (OPS)
Oper Expense - Parts,Supp - Office
17179
17436
WU Compliance Temp Staff - Data Entry
Office Supplies
40,000
400
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
17.20
17.55
17.55
17.55
17.55
17.55
17.55
17.55
17.55
1.00
1.00
Total WATER USE COMPLIANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,401,385
Item NameQty
$1,014,859
$79,221
$78,291
$159,565
$17,385
$1,808
$275
$3,669
$5,912
$40,000
$400
1.00
1.00
101000
101000
4311157000
4311157000
Fund FundCenter
REGULATION
NR
NR
Fund Prg Grant
NR
NR
Page: 426 of 461
WU AG TEAM TECHNICAL ASSISTANCEHB05
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.27
1.30
1.30
1.80
1.80
1.80
1.30
1.80
1.80
Total WU AG TEAM TECHNICAL ASSISTANCE
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$110,371
Item NameQty
$75,980
$5,931
$5,861
$19,604
$1,974
$185
$22
$377
$437
Fund FundCenter
REGULATION
Fund Prg Grant
Page: 427 of 461
REGULATION SUPPORTHZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530900
530910
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Professional
Training Services - On Site
Oper Expense - Parts,Supp - Office
15316
15824
15269
12
19972
182
Claims Handling Fee
Insurance Brokerage Fee (Aircraft)
Insurance Brokerage Service (PROPERTY)
Physicals -Level A-1 (Reg)
Diversity
Office Supplies
12,543
1,300
2,340
5,625
10,000
3,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.91
6.98
7.05
8.65
7.65
7.65
7.05
7.65
7.65
1.00
.39
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$708,645
$54,838
$54,668
$109,399
$8,139
$789
$109
$1,598
$2,375
$104,758
$16,183
$5,625
$10,000
$3,500
.13
.13
.13
1.00
1.00
1.00
601000
601000
601000
601000
101000
101000
2114308300
2114308300
2114308300
2114308300
2310117000
4200154000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 428 of 461
REGULATION SUPPORTHZ00
541830
541860
541901
542000
542100
542310
542400
590100
590110
590120
590160
Oper Expense - Insurance Premiums Other Property
Oper Expense - Unemployment Tax
Oper Expense - Meeting Expenses
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
ISF- Medical Claims Paid
ISF - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
15814
16466
181
18389
15574
18369
18750
16775
16776
16777
16778
Helicoptor Insurance
Unemployment Compensation Insurance
Meeting - Rulemaking Workshops
Training & Conferences
Business Travel
Dues & Memberships
Professional Licenses - Division
Medical Claims Paid
Dental Claims Paid
Vision Claims Paid
Administrator Fees Paid
26,000
26,010
1,000
9,000
3,000
4,879
2,470
2,676,223
254,066
36,016
280,176
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.13
.34
1.00
1.00
1.00
1.00
1.00
.12
.12
.12
.12
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$26,000
$26,010
$1,000
$9,000
$3,000
$4,879
$2,470
$2,676,223
$254,066
$36,016
$280,176
.13
.34
1.00
1.00
1.00
1.00
1.00
.12
.12
.12
.12
601000
101000
101000
101000
101000
101000
101000
602000
602000
602000
602000
2114308300
2310117000
4200154000
4200154000
4200154000
4200154000
4200154000
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 429 of 461
REGULATION SUPPORTHZ00
590170
590193
ISF - Actuarial Service Fees Paid
ISF - Medical/Life Insurance-Retiree
16779
18915
Actuarial Service Fees Paid
Retirees' Healthcare Insurance
1,800
75,000
Total
Total
-
-
Amount
.12
.10
Total REGULATION SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$4,476,266
Item NameQty
$1,800
$75,000
.12
.10
602000
602001
2114308300
2998099999
Fund FundCenter
REGULATION
NR
NR
Fund Prg Grant
NR
NR
Page: 430 of 461
REGULATION IT SUPPORTHZ10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530107
530117
530197
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 - IT Consulting Services (OPS)
Cont Serv - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
19095
19801
18478
18479
19802
18191
12862
19320
20453
19096
ABAP/Workflow
BW/Business Intelligence
BW/Business Intelligence
Financials
HR/Payroll
HR/Payroll
Copier/Printer Lease
EPERMITTING SUPPORT
IT Consulting
IT Security Outsourcing
28,714
29,759
30,020
37,851
37,851
32,630
44,005
240,000
29,250
15,080
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
11.52
11.75
11.75
13.00
12.00
12.00
11.75
12.00
12.00
.78
.13
1.26
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$897,921
$70,091
$68,809
$148,580
$11,833
$1,236
$188
$2,508
$4,056
$196,825
$44,005
$284,330
.13
.13
.13
.13
.13
.13
.13
1.00
.13
.13
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
100787
NR
NR
Page: 431 of 461
REGULATION IT SUPPORTHZ10
530601
530602
541600
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Rent/Lease Equipment
16263
16257
16256
18691
16261
16262
16267
16275
16282
16271
18470
16274
16276
16277
18687
16756
18549
16280
16269
16284
16283
16285
16286
18338
17131
17374
16289
18469
16270
16281
14672
18980
BT Conferencing
Cisco Systems Hardware
E-Permitting Scanners Maintenance
Enterprise Director Solution (EMC)
Servers & Storage
Sun Microsystems
Adobe Software
Autodesk VIP Program
Autonomy
Cisco Systems
Clearwell Appliance
DHI GIS Software
DSI Software
EMC - Documentum
EMC - Storage Software
ESRI Software Maintenance
Google Search Engine
Harris Corp
Help Desk Software
Microsoft Enterprise Agreement
Microsoft Premier Support
NetIQ
New Software Maintenance
Oracle Software Maintenance
Redhat Software Maint
SAP Software Maintenance
Software Maintenance - Other
Symantec Antivirus
Symantec Veritas
VMWare
PC Lease
SECURITY WEAVER
4,935
29,260
44,419
15,677
8,608
39,610
7,182
5,076
4,305
6,829
7,143
31,049
5,648
4,307
39,898
139,553
11,700
10,530
8,867
104,000
8,417
8,164
11,050
115,610
2,426
76,960
92,536
4,756
27,079
9,216
55,900
5,850
Total
Total
Total
-
-
-
Amount
1.65
4.57
.26
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$142,509
$742,301
$61,750
.13
.13
1.00
.13
.13
.13
.13
.13
.13
.13
.13
.50
.13
.13
1.00
.34
.13
.13
.13
.13
.13
.13
.13
.13
.13
.13
.13
.13
.13
.13
.13
.13
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 432 of 461
REGULATION IT SUPPORTHZ10
543501
543700
Oper Expense - Cell Phones
Oper Expense - Utilities
16906
16058
12213
Cellular Voice & Data
Internet (T3/DS3)
Local & Long Distance Service
42,380
26,520
64,740
Total
Total
-
-
Amount
.13
.26
Total REGULATION IT SUPPORT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,810,582
Item NameQty
$42,380
$91,260
.13
.13
.13
101000
101000
101000
2211113000
2211113000
2211113000
Fund FundCenter
REGULATION
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 433 of 461
LOCAL INITIATIVES - IRLITJA01
521110
521120
521130
521150
521160
542400
545000
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Professional Licenses
Oper Expense - Interagency Local
18814
20260
20261
Professional License Class A (PMP-KL)
R/B FY07SA IRL Issues Team
R/B FY09SA IRL Issues Team
150
78,440
43,329
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
1.00
2.00
Total LOCAL INITIATIVES - IRLIT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$122,952
Item NameQty
$902
$99
$10
$21
$1
$150
$121,769
1.00
1.00
1.00
101000
205000
205000
6511440000
3310139000
3310139000
Fund FundCenter
COASTAL WATERSHEDS
NR
28
80
Fund Prg Grant
NR
100140
100140
Page: 434 of 461
IRL LICENSE TAG PROGRAMJA02
521110
521120
521130
521150
521160
545000
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
18193
18194
20321
18195
FY14 - IRL Tag Program - Martin
FY14 - IRL Tag Program - Palm Beach
FY14 - IRL Tag Program - St Lucie
FY14 - IRL Tag Program - St. Lucie
43,384
49,512
30,564
2,104
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
.15
.15
.15
.15
.15
4.00
Total IRL LICENSE TAG PROGRAM
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$127,111
Item NameQty
$1,352
$148
$15
$31
$1
$125,564
1.00
1.00
1.00
1.00
212000
212000
212000
212000
3310139000
3310139000
3310139000
3310139000
Fund FundCenter
COASTAL WATERSHEDS
79
79
79
79
Fund Prg Grant
100690
100691
100620
100620
Page: 435 of 461
LOCAL INITIATIVES - SLRITJA06
521110
521120
521130
521150
521160
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
Total LOCAL INITIATIVES - SLRIT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$1,033
Item NameQty
$902
$99
$10
$21
$1
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 436 of 461
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJA10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
545020
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
20361
18501
19721
R/B Wash Model GUI for SLE Watershed
FTL USGS SW INDIAN RIVER LAGOON
NE SLE RWQMP-Sediment Nutrient Source
50,000
58,275
70,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.13
1.15
1.15
1.35
1.35
1.35
1.15
1.35
1.35
1.00
1.00
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$291,931
Item NameQty
$85,964
$6,712
$6,632
$12,173
$1,333
$138
$20
$283
$401
$50,000
$58,275
$70,000
1.00
1.00
1.00
101000
202000
101000
4411161000
5512185500
4411161000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
Fund Prg Grant
100744
NR
100744
Page: 437 of 461
ESTUARY PROTECTION PLANJA50
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
545020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
Oper Expense - Interagency Federal Matching
20250
18499
Rio St. Lucie Stormwater Quality Retrofi
FTL USGS SW ST. LUCIE ESTUARY
310,000
45,195
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.45
2.50
2.50
2.80
2.80
2.80
2.50
2.80
2.80
1.00
1.00
Total ESTUARY PROTECTION PLAN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$585,196
Item NameQty
$172,720
$13,476
$13,317
$25,920
$2,802
$288
$40
$586
$852
$310,000
$45,195
1.00
1.00
222000
101001
6510243000
5512185500
Fund FundCenter
COASTAL WATERSHEDS
61
58
Fund Prg Grant
100852
NR
Page: 438 of 461
ST. LUCIE SOURCE CONTROLJA58
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts,Supp - Laboratory
19780
19779
18800
19778
18787
18788
SLRW Tier 1 Monitoring S-308 Platform
St. Lucie River Reg Source Control
SC - St. Lucie Tributaries WQM
St. Lucie Tributaries WQM Add 12 Sites
SC - Lab P/S St. Lucie Tributaries (SLT)
SC - Lab P/S WQM Increased Frequency
60,000
25,000
78,000
14,517
12,000
27,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
4.41
4.49
4.50
5.85
4.85
4.85
4.50
4.85
4.85
4.00
2.00
Total ST. LUCIE SOURCE CONTROL
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$619,356
Item NameQty
$284,909
$22,225
$21,976
$65,276
$4,863
$497
$72
$1,016
$1,505
$177,517
$39,500
1.00
1.00
1.00
1.00
1.00
1.00
101000
101001
101001
101001
101001
101001
4215155000
4215155000
4513169600
4513169600
4511167100
4511167100
Fund FundCenter
COASTAL WATERSHEDS
NR
58
58
58
58
58
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 439 of 461
LOCAL INITIATIVES -LRPIJB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total LOCAL INITIATIVES -LRPI
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$12,539
Item NameQty
$9,311
$727
$718
$1,577
$138
$10
$2
$21
$35
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 440 of 461
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJB10
510100
520900
521010
521110
521120
521130
521140
521150
521160
545020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Federal Matching
18500 FTL USGS SW LOXAHATCHEE MFLS 26,780
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.27
1.30
1.30
1.40
1.40
1.40
1.30
1.40
1.40
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$147,936
Item NameQty
$91,968
$7,181
$7,096
$12,623
$1,382
$144
$24
$293
$445
$26,780
1.00 101000 5512185500
Fund FundCenter
COASTAL WATERSHEDS
NR
Fund Prg Grant
NR
Page: 441 of 461
LOCAL INITIATIVES - LAKE WORTH LAGOONJC01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.44
.45
.45
.45
.45
.45
.45
.45
.45
Total LOCAL INITIATIVES - LAKE WORTH LAGOON
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$43,772
Item NameQty
$33,732
$2,633
$2,603
$4,057
$444
$46
$7
$94
$156
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 442 of 461
LOCAL INITIATIVES - BISCAYNE BAYJD01
545000 Oper Expense - Interagency Local
20405 Miami River Commission 120,000
Total -
Amount
1.00
Total LOCAL INITIATIVES - BISCAYNE BAY
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$120,000
Item NameQty
$120,000
1.00 202000 6010230000
Fund FundCenter
COASTAL WATERSHEDS
NR
Fund Prg Grant
100493
Page: 443 of 461
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJD10
510100
520900
521010
521110
521120
521130
521140
521150
521160
541506
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Interagency Local
18366
17409
Lab P/S Biscayne Bay
Biscayne Bay WQ & SAV - Dade County
3,900
229,479
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.88
.90
.90
1.90
.90
.90
.90
.90
.90
1.00
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$302,908
Item NameQty
$49,249
$3,846
$3,800
$11,142
$887
$93
$14
$189
$309
$3,900
$229,479
1.00
1.00
101000
101000
4511167100
4513169400
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
Fund Prg Grant
NR
NR
Page: 444 of 461
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJE10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
541500
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
18347
18591
18568
18562
16993
16997
16999
FL Bay Maintenance
Sediment Dynamics
Tech Support - Database Dev QA/QC
Tech Support Fld Samplg & Processing
FLBay - Equipment Maintenance
FL Bay- Field & Lab Supplies
Lab P/S FL Bay
3,000
50,000
90,177
33,937
6,000
6,500
4,680
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.02
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$269,394
$21,031
$20,787
$37,980
$4,103
$423
$65
$859
$1,377
$177,114
$6,000
$6,500
$4,680
1.00
1.00
1.00
1.00
1.00
1.00
1.00
228000
228000
228000
228000
228000
228000
228000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4511167100
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100281
100281
100281
NR
NR
NR
Page: 445 of 461
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJE10
542100
545000
545020
545040
Oper Expense - District Travel
Oper Expense - Interagency Local
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
16998
18590
18589
20484
18719
18594
18593
18592
FLBay - Field Work & Meetings
S FL Estuarine SAV
ENP Coop Agreement
Sediment Dynamics
Lake Eco Hydrology
Nitrogen Quantity and Quality
Nutrient Cycling
SAV Nutrient Salinity Assess Model
5,000
111,612
15,000
25,000
150,000
1,000
45,000
70,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
2.00
4.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$972,925
Item NameQty
$5,000
$111,612
$40,000
$266,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
228000
228000
228000
228000
228000
228000
228000
228000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100281
100281
100281
100281
100281
100281
100281
Page: 446 of 461
PROGRAM SUPPORT BCBJG00
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530105
530810
530820
541000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Advertising Services
Cont Serv - Exter Educ., Outreach & Public Info Partnerships
Cont Serv -Dist Educ., Outreach & Public Partnerships
Oper Expense - Maps and Blueprints
16360
18529
18528
16339
16340
16346
Advertising - Legal Ads
Naples Bay Restoration
Corkscrew Swamp
District/BCB Workshops, Educ Outreach
Public Awareness Materials
Maps & Blueprints
200
3,000
1,000
1,000
1,000
200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.21
4.30
4.30
4.30
4.30
4.30
4.30
4.30
4.30
1.00
1.00
1.00
3.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$279,443
$21,815
$21,556
$46,195
$4,676
$443
$62
$899
$1,334
$5,100
$200
$3,000
$3,000
$200
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
203000
203000
203000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 447 of 461
PROGRAM SUPPORT BCBJG00
541100
541500
541507
541510
542000
542100
542400
543600
543660
543800
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Postage
Oper Expense - Printing Services (non-outreach)
Oper Expense - Freight
16349
16359
17383
16357
18393
17435
18843
16363
17384
16365
Books / Subscriptions / References
Parts & Supplies - Other
Parts & Supplies - Photographic
Office Supplies
Training & Conferences
Business Travel
PE Licenses
Postage
Printing & Duplicating Services
Freight
200
500
100
2,000
150
850
260
1,500
200
50
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total PROGRAM SUPPORT BCB
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$393,733
Item NameQty
$200
$500
$100
$2,000
$150
$850
$260
$1,500
$200
$50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
203000
203000
203000
203000
203000
203000
203000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 448 of 461
BIG CYPRESS BASINJG03
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
Oper Expense - Interagency Public Univ
19034
20121
18550
18526
18395
18532
28th Street Culvert Replacement
28th Street Culvert Replacement
BCB Stormwater Projects
Collier County GW Monitoring
Collier County Secondary Drainage System
Lake Trafford Watershed Investigation
350,000
225,000
606,500
75,000
1,000,000
50,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.74
.75
.75
.75
.75
.75
.75
.75
.75
5.00
1.00
Total BIG CYPRESS BASIN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$2,382,630
Item NameQty
$58,966
$4,604
$4,550
$6,763
$741
$76
$13
$157
$260
$2,256,500
$50,000
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
203000
203000
203000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100556
100556
100556
100512
100197
NR
Page: 449 of 461
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJG10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530122
530500
541506
545020
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Science and Tech. Support Services
Cont Serv - Government Provider
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
18531
18533
18368
18598
19033
Real Time Monitoring / Modeling
East Collier County WQ Monitoring
Lab P/S CCWQ
Naples Bay Salinity Data Collection
Naples Bay Hydro-Dynamic Modeling
25,000
69,500
4,860
75,000
100,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.65
2.70
2.70
2.70
2.70
2.70
2.70
2.70
2.70
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$207,557
$16,202
$16,011
$24,343
$2,665
$277
$46
$566
$931
$25,000
$69,500
$4,860
$75,000
$100,000
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
203000
203000
3210136000
4513169600
4511167100
4411161000
4411161000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
100701
100701
Page: 450 of 461
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJG10
Amount
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$542,958
Item NameQty Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 451 of 461
LOCAL INITIATIVES - CALOOSAHATCHEE RIVER & ESTUARYJI01
545000 Oper Expense - Interagency Local
20251 RB Mirror Lakes/Halfway Pond Rehydration
50,000
Total -
Amount
1.00
Total LOCAL INITIATIVES - CALOOSAHATCHEE RIVER & ESTUARY
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$50,000
Item NameQty
$50,000
1.00 202001 6510243000
Fund FundCenter
COASTAL WATERSHEDS
NR
Fund Prg Grant
100776
Page: 452 of 461
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJI10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
20365 R/B EFDC Explorer Caloos Est WQ Model 9,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
4.31
4.40
4.40
8.80
4.80
4.80
4.40
4.80
4.80
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$486,620
Item NameQty
$283,659
$22,137
$21,875
$141,606
$4,770
$496
$70
$1,006
$1,501
$9,500
1.00 101000 4411161000
Fund FundCenter
COASTAL WATERSHEDS
NR
Fund Prg Grant
NR
Page: 453 of 461
ESTUARY PROTECTION PLANJI50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541506
542100
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Interagency Public Univ
20252
18546
17007
19248
19724
Caloosahatchee Restoration Vision Plan
Caloosahatchee RTU Maint/Repair (Contrac
Lab P/S Caloosahatchee River Flowway
Business Travel
NE CRE RWQMP-Sediment Nutrient Source
50,255
19,800
3,600
500
70,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.21
4.30
4.30
4.75
4.75
4.75
4.30
4.75
4.75
2.00
1.00
1.00
1.00
Total ESTUARY PROTECTION PLAN
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$516,855
Item NameQty
$278,310
$21,724
$21,471
$43,499
$4,724
$485
$66
$994
$1,427
$70,055
$3,600
$500
$70,000
1.00
1.00
1.00
1.00
1.00
101000
101001
101000
101000
101000
3310139000
5511184600
4511167100
3310139000
4411161000
Fund FundCenter
COASTAL WATERSHEDS
NR
58
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
100743
Page: 454 of 461
C-43 WATER QUALITY & TESTING PROJECTJI51
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
542310
580020
580720
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Memberships, Dues/Fees
Capital Outlay - Land
Capital Outlay - AUC Design/Engineering Contracts
19713
18819
20254
20270
20253
20255
20256
C-43 Water Qlty Testing Facility (BOMA)
PMI Memberships (Gonzalez)
Caloos Basin Storage/Lake Hicpochee
Caloos Basin Storage/Lake Hicpochee
Caloos Basin Storage/Lake Hicpochee
Caloos Basin Storage/Lake Hicpochee
Caloos Basin Storage/Lake Hicpochee
881,540
139
732,180
113,343
1,154,477
2,500,000
3,000,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.32
1.35
1.35
1.35
1.35
1.35
1.35
1.35
1.35
1.00
1.00
3.00
1.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$109,027
$8,511
$8,410
$14,536
$1,470
$138
$24
$282
$467
$881,540
$139
$2,000,000
$2,500,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
222000
202000
401000
412000
412000
401000
401000
3310139000
3310139000
3510144000
3510144000
3510144000
5613222000
5613222000
Fund FundCenter
COASTAL WATERSHEDS
99
NR
NR
59
58
NR
NR
Fund Prg Grant
100769
NR
NR
NR
NR
100771
100771
Page: 455 of 461
C-43 WATER QUALITY & TESTING PROJECTJI51
580800 Capital Outlay - Water Control StructuresTotal -
Amount
1.00
Total C-43 WATER QUALITY & TESTING PROJECT
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$8,524,544
Item NameQty
$3,000,000
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 456 of 461
CALOOSAHATCHEE SOURCE CONTROLJI58
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
19776 Caloosahatchee River Reg Source Ctrl 25,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.99
3.05
3.05
3.40
3.40
3.40
3.05
3.40
3.40
1.00
Total CALOOSAHATCHEE SOURCE CONTROL
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$321,419
Item NameQty
$224,049
$17,491
$17,282
$32,002
$3,433
$350
$49
$712
$1,051
$25,000
1.00 101001 4215155000
Fund FundCenter
COASTAL WATERSHEDS
58
Fund Prg Grant
NR
Page: 457 of 461
FLOOD MAP MODERNIZATIONJJ02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total FLOOD MAP MODERNIZATION
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$7,550
Item NameQty
$5,610
$438
$433
$902
$99
$10
$2
$21
$35
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 458 of 461
LOXAHATCHEE RIVER ESTUARYJR10
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total LOXAHATCHEE RIVER ESTUARY
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$8,216
Item NameQty
$6,187
$483
$477
$902
$99
$10
$2
$21
$35
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 459 of 461
COASTAL WATERSHEDS PROGRAM SUPPORTJZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
541100
541500
541510
542000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
17142
16417
17146
16419
18339
16042
17160
Books/Subscriptions
Parts Supplies & Exp
Office Supplies
Office Supplies
N-Coastal Estuarine Appld Sci Fed Cf-DR
Training & Conferences
Travel - Field Work
3,209
12,250
450
1,000
9,000
1,717
12,750
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.91
1.94
1.95
1.95
1.95
1.95
1.95
1.95
1.95
1.00
1.00
2.00
2.00
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
Item NameQty
$182,165
$14,146
$14,053
$24,337
$2,322
$201
$31
$407
$660
$3,209
$12,250
$1,450
$10,717
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
4410160100
4411161000
4410160100
4410160100
4409160000
4410160100
4411161000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 460 of 461
COASTAL WATERSHEDS PROGRAM SUPPORTJZ00
542100
542400
543800
547000
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Freight
Oper Expense - Self-Insurance Charges
18778
17144
16426
17390
Professional Licenses
Professional Licenses
Freight Charges
Self Insurance Charges
260
130
400
7,670
Total
Total
Total
Total
-
-
-
-
Amount
1.00
2.00
1.00
1.00
Total COASTAL WATERSHEDS PROGRAM SUPPORT
Grand Total
South Florida Water Management DistrictFY 2013-2014 Budget
Functional Area Line Item Report
25 SEP 201311:12
$287,158
Item NameQty
$622,215,173
$12,750
$390
$400
$7,670
1.00
1.00
1.00
1.00
101000
101000
101000
228000
4410160100
4410160100
4411161000
9999999999
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 461 of 461