fiscal year 2020-2021 tentative budget
TRANSCRIPT
Fiscal Year 2020-2021
Tentative Budget
September 2020
Programmatic
Functional Area
Line Item Detail
PRESCRIBED BURNAA01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530200
530700
541400
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Equipment Rentals
Oper Expense - Tools/Equipment/PPE
23294
15451
16062
18256
23961
14215
23415
Boma AGI - Prescribed Burning
Aerial Burn
Contract Burn Support - Upper Lakes
FDACS - Prescribed Burn (Grant 8004)
Prescribe Burn Equip & Supp - All Region
Safety Equipment-All Regions
IRL-S Sec C - Prescribed Burning
4,500
25,000
15,000
228,985
9,000
3,600
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.75
1.00
6.75
6.75
5.75
5.75
5.75
5.75
5.75
5.75
1.00
3.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$336,374
$3,120
$25,971
$33,948
$94,222
$7,015
$785
$91
$1,150
$1,431
$4,500
$268,985
$12,600
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
204000
204000
214000
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
8004
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 2 of 467
PRESCRIBED BURNAA01
541500
542100
Oper Expense - Parts and Supplies
Oper Expense - District Travel
13372 Certifications & Training 900
Total
Total
-
-
Amount
1.00
1.00
Total PRESCRIBED BURN
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$791,592
Item NameQty
$500
$900
1.00 202000 3510144000
Fund FundCenter
LAND STEWARDSHIP
NR
Fund Prg Grant
NR
Page: 3 of 467
EXOTIC AND INVASIVE CONTROLAA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
19941
14301
23087
23088
23089
23058
23117
23125
23258
23250
23257
23221
23288
Invasive Plant Monitoring
Invasive Plant Monitoring ($1M Match)
8.5 SMA Mod - Exotics (Cost-Share)
8.5 SMA Mod - Exotics (Non-Reimbursable)
8.5 SMA Mod - Exotics (Non-Reimbursable)
BBCW Cutler - Exotics
BBCW Deering - Exotics
BBCW L-31E - Exotics
C-111 South Dade - Exotics
C-111 South Dade - Exotics
C-111 South Dade - Exotics
C-111 South Dade-Veg Mgmt (Non-Reimburs)
C-111 Spreader - Exotics (Cost-Share)
4,122
42,331
30,000
150,000
300,000
15,000
4,000
12,500
39,800
132,350
199,000
180,300
211,565
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
8.70
8.70
8.70
8.70
8.70
8.70
8.70
8.70
8.70
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$542,743
$41,522
$54,275
$142,558
$10,614
$1,190
$134
$1,740
$2,208
$46,453
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
204001
204001
202002
202000
202000
202002
202002
202002
202000
202000
202000
202000
202002
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
3003
NR
NR
NR
3007
3007
NR
NR
NR
NR
3006
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 4 of 467
EXOTIC AND INVASIVE CONTROLAA02
530300 Cont Serv - Aquatic Spraying
21041
23624
23414
16127
24229
16298
16299
18401
17149
14161
19946
14156
23673
23715
16186
13506
23963
22713
16094
18402
15829
22711
16064
21711
15558
22715
15534
16198
15580
15825
15544
16076
24228
19342
15556
15540
Melaleuca Mgmt. FWC ($1M Match)
Faka Union PS - Vegetation Mgmt
IRL-S Sec C - Invasive Exotic Treatment
Invasive Plant Monitoring
Lox Refuge- Invasive Plant Control
Lox Refuge- Invasive Plant Control
Lox Refuge- Invasive Plant Control
Lox Refuge- Invasive Plant Control (FWC)
Lygodium Control Kissimmee
Melaleuca Mgmt. FWC ($1M Match)
Melalu & Other Exotic Cntrl (FWC $1M)
Melalu. & Other Exotic Plant Cntrl (FWC)
Merritt PS - Vegetation Mgmt
Miller PS - Vegetation Mgmt
US FWS - Loxahatchee Refuge Exotics
Upland Exotic Control ($1M Match)
Exotic Plant Control - Dupuis Management
Exotic Plant Control -L31N/Rocky (Gr 95)
Exotics - Allapattah
Exotics - Critical CREW (Grant 87)
Exotics - Critical CREW (Grant 87)
Exotics - Cutler Flow Lennar (Grant 95)
Exotics - Cypress Creek
Exotics - Dupuis
Exotics - FL Gulf Coast
Exotics - Hobe Sound Ranch
Exotics - Kiss/Okee
Exotics - Lake Marion Creek
Exotics - Lakeside Ranch
Exotics - Lakeside Ranch (Grant 95)
Exotics - London Creek
Exotics - Loxahatchee River
Exotics - Pennsuco
Exotics - Pennsuco
Exotics - Reedy Creek
Exotics - Rolling Meadows
450,000
605,540
16,000
3,547
34,940
516,520
1,413,600
1,000,000
300,000
310,800
1,000,000
2,325,000
2,597,971
634,660
2,000,000
46,869
135,000
50,000
150,000
1,578
98,457
25,000
50,000
40,000
15,000
25,000
62,234
15,000
12,900
32,100
15,000
50,000
293
82,707
20,000
50,000
Total -
Amount
12.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,724,515
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
225000
101002
202000
202000
213000
213000
213000
207000
101003
202000
207000
207000
101002
101002
214000
204001
204001
222000
222000
213000
213000
222000
225000
202000
211012
204000
204000
202000
202000
222000
202000
225000
211021
211021
202000
211023
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
3008
NR
NR
NR
93
93
NR
NR
NR
NR
NR
3008
3008
2033
NR
NR
95
95
87
87
95
NR
NR
NR
NR
NR
NR
NR
95
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: 5 of 467
EXOTIC AND INVASIVE CONTROLAA02
530301 Cont Serv - Terrestrial Spraying
15542
15546
23964
15467
15582
15777
20048
16203
19945
20902
16205
15290
15545
15547
15205
15209
14192
15576
16231
16078
15555
15293
15581
16077
23555
15541
19943
23902
15946
16095
23904
14158
15566
15565
Exotics - Shingle Creek
Exotics - Southern Glades
Exotics - Trail Ridge
Exotics - Upper Lakes
Exotics- C-111/Frog Pond
Exotics- C-111/Frog Pond (Grant 95)
Exotics- Cell 17/18
Exotics- Kiss/Okee
Exotics- Southern Glades
Exotics- Weston/Century Prestige
Exotics- Weston/Century Prestige
Exotics-BBCW Cutler-Exotics
Exotics-C-43 Prj Area (Grant 87)
Exotics-C-9 & C-11 Impoundment (Grant 85
Exotics-Crew
Exotics-Crew
Exotics-DuPuis
Exotics-Grassy Island (Grant 87)
Exotics-Grassy Island (Grant 87)
Exotics-Hungryland
Exotics-Lamb Island
Exotics-Medalist
Exotics-Model Lands
Exotics-Nubbin Slough
LRWRP C-18W - Exotics
Pennsuco - Exotic Plant Control
R/B Exotics- Cell 17/18
Site 1 Impound - Exotic Plant Control
Smut Grass Treatment (Grant 95)
Smut Grass Treatment (Grant 95)
Southern CREW - Veg Mgmt (Torpedo Grass)
Melalu & Other Exotic Plant Cntrl (FWC)
Chemicals - CREW
Chemicals - Shingle Creek
100,000
45,360
20,000
130,733
23,911
1,089
5,000
62,766
35,000
16,944
18,056
50,000
50,000
25,000
150,000
50,000
175,000
19,646
30,354
50,000
5,000
20,000
30,000
20,000
50,000
712,629
10,000
80,000
35,000
100,000
75,000
675,000
1,000
3,000
Total -
Amount
66.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$15,932,204
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
211025
211026
222000
204000
202000
222000
211002
225000
222000
222000
222000
222000
213000
213000
203000
204000
225000
213000
213000
225000
202000
202000
202000
225000
202000
211021
211002
202002
222000
222000
202000
207000
211004
211025
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182000
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
95
NR
NR
95
NR
NR
95
95
95
95
87
85
NR
NR
NR
87
87
NR
NR
NR
NR
NR
NR
NR
NR
3009
95
95
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: 6 of 467
EXOTIC AND INVASIVE CONTROLAA02
540010
541500
542100
Oper Expense - Inventory Chemicals
Oper Expense - Parts and Supplies
Oper Expense - District Travel
14206
23293
13323
Chemicals-Dupuis
Boma AGI - Exotic Treatment
Training - herb.appl. CEUs-all techs
10,000
1,000
900
Total
Total
Total
-
-
-
Amount
4.00
1.00
1.00
Total EXOTIC AND INVASIVE CONTROL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$19,191,056
Item NameQty
$689,000
$1,000
$900
1.00
1.00
1.00
225000
202000
202000
5415182100
5415182000
3510144000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 7 of 467
PUBLIC USE AND SECURITYAA03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530121
530200
530600
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Water and Sewer Services
Cont Serv - Land Management
Cont Serv - Maintenance and Repairs
16059
16195
15289
16072
13260
13261
16206
15559
Recreation Southern - CREW Access Site
Recreation- Portable Toilets
FWC STA Check Sta Operation
Recreation - Trail Heads Upper Lakes
Recreation East Coast Facilities O&M
Recreation KR Maintenance
Recreation Parking Areas
Shingle Creek Trail Maintenance
20,000
21,000
30,000
18,000
35,100
31,500
10,000
5,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
1.00
1.00
1.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$275,220
$21,054
$35,203
$63,221
$4,636
$523
$60
$760
$955
$20,000
$21,000
$30,000
$99,600
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
213000
202000
204000
202000
202000
202000
204000
211025
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
87
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 8 of 467
PUBLIC USE AND SECURITYAA03
531100
531102
Cont Serv - General Maintenance
Cont Serv - Security Services
23499
23528
15583
23823
13657
23091
15573
15572
15575
15770
15563
16092
15561
15562
15564
13289
15585
15206
15795
15584
15560
23500
23529
15533
23824
13354
15296
13259
Lake Hicpochee - Rec & Facility Maint
Lakeside Ranch N - Rec & Facility Maint
Nubbin Slough - Rec & Facility Maint
RS L-8 Reservoir - Rec & Facility Maint
Recreation STA Facil & Grnds Maintenance
8.5 SMA Mod - FWC Law Enforcement
FWC Law Enforce-C-9 & C-11 IMP(Grant 85)
FWC Law Enforce-Critical CREW (Grant 87)
FWC Law Enforce-Grassy Isle (Grant 87)
FWC Law Enforce-Grassy Isle (Grant 87)
FWC Law Enforce-Lake Marion Crk
FWC Law Enforcement - Allapattah
FWC Law Enforcement - Lox Bank
FWC Law Enforcement - Pennsuco
FWC Law Enforcement - Reedy Crk
FWC Law Enforcement - STA Security
FWC Law Enforcement - Southern Glades
FWC Law Enforcement-Crew
FWC Law Enforcement-Lox River
FWC Law Enforcement-Model Lands Matching
FWC Law Enforcement-Shingle Creek
Lake Hicpochee - FWC Law Enforcement
Lakeside Ranch N - FWC Law Enforcement
Miami Dade - Model Lands Reimbursement
RS L-8 Reservoir - FWC Law Enforcement
Security Services C-23 North ROW
Boundary & Entrance Signage
Recreation Trailhead & Campground Maint.
5,000
12,000
9,000
5,000
45,000
12,500
20,000
40,000
14,331
669
20,000
20,000
15,000
20,000
13,800
60,000
25,000
50,000
10,000
15,000
30,000
12,500
12,500
15,000
12,500
4,000
10,000
28,750
Total
Total
-
-
Amount
5.00
21.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$76,000
$422,800
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
202002
213000
213000
213000
213000
211025
222000
211016
211021
211025
202000
202000
203000
202000
202000
211025
202000
202000
204000
202000
202000
204000
204000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
3003
85
87
87
87
NR
95
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: 9 of 467
PUBLIC USE AND SECURITYAA03
541500 Oper Expense - Parts and Supplies
16055
16075
Recreation-Trailhead Facilities Upper La
Volunteer Program Supplies
11,000
5,000
Total -
Amount
4.00
Total PUBLIC USE AND SECURITY
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,125,782
Item NameQty
$54,750
1.00
1.00
225000
225000
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
Fund Prg Grant
NR
NR
Page: 10 of 467
CONTRACTED LAND MANAGEMENT SERVICESAA04
530100
530200
Cont Serv - External Provider
Cont Serv - Land Management
15094
15797
15207
15539
15210
16057
15098
Land Mgmt Services - CREW Trust
Land Mgmt Services - CREW Trust
Land Mgmt Serv. (FWC)-Crew
Land Mgmt Svcs (FWC)-CREW(Grant 87)
Land Mgmt Svcs (FWC)-Crew
Land Mgt Svcs Lox Mitigation Bank
Land Mgt Svcs - FWC - Dupuis
109,272
50,000
49,000
24,500
24,500
200,000
91,000
Total
Total
-
-
Amount
2.00
5.00
Total CONTRACTED LAND MANAGEMENT SERVICES
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$548,272
Item NameQty
$159,272
$389,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
225000
203000
203000
213000
204000
211016
204000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
87
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 11 of 467
RESTORATION AND MONITORINGAA05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530200
530600
541300
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Oper Expense - Construction Materials
23903
19343
15793
21715
15780
21714
24226
15891
21713
Southern CREW - Mitigation Monitoring
Lake Belt Monitoring
Habitat Restoration Reforestation
Levee/AGI Mowing - C139
Pennsuco - LTM 165 Acreas Willing Seller
Canal & Culvert Maintenance - C139
C-139 Annex Restoration
C-139 Annex Restoration
Road & Construction Materials - C139
3,500
150,000
50,000
45,000
119,130
50,000
542,190
257,810
10,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.75
7.75
7.75
7.75
7.75
7.75
7.75
7.75
7.75
2.00
3.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$546,575
$41,814
$56,039
$128,898
$9,455
$1,062
$120
$1,550
$1,948
$153,500
$214,130
$850,000
$10,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
219000
204001
219000
701021
219000
219000
219000
219000
3316207100
5415182100
5415182100
5415182100
5415182100
5415182100
5613222000
5613222000
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
109
NR
109
109
109
109
Fund Prg Grant
NR
NR
NR
100835
NR
100835
100835
100835
100835
Page: 12 of 467
RESTORATION AND MONITORINGAA05
541300
541500
580740
Oper Expense - Construction Materials
Oper Expense - Parts and Supplies
Capital Outlay - AUC Site Preparation
22712
15591
19328
Habitat Restoration Reforestation
C-139 Annex Restoration
RB C-139 Annex Restoration
23,500
15,000,000
10,000,000
Total
Total
Total
-
-
-
Amount
1.00
2.00
Total RESTORATION AND MONITORING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$27,038,591
Item NameQty
$23,500
$25,000,000
1.00
1.00
1.00
204001
419000
419000
5415182100
5613222000
5613222000
Fund FundCenter
LAND STEWARDSHIP
NR
110
110
Fund Prg Grant
NR
100835
100835
Page: 13 of 467
LAND STEWARDSHIP LEASINGAA09
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
2.45
2.45
2.45
2.45
2.45
2.45
2.45
2.45
2.45
Total LAND STEWARDSHIP LEASING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$254,469
Item NameQty
$176,033
$13,468
$20,340
$40,145
$2,989
$336
$38
$490
$630
Fund FundCenter
LAND STEWARDSHIP
Fund Prg Grant
Page: 14 of 467
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
510100
520900
521010
521110
521120
521130
521140
521150
521160
530116
530121
530200
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Water and Sewer Services
Cont Serv - Land Management
15577
14196
14208
13296
13297
16070
13254
12446
12439
Road Maint - Grassy Island (Grant 87)
Road Maintenance- Kissimmee/Okeechobee
Road Maintenance- Upper Lakes
Septic / Water Services- DuPuis
Septic/ Water Services - Kiss/Okee
Land Mgt Services - DOC - Martin
Land Mgt Services - DOC -- Okeechobee
Dupuis Reserve - A/C Maintenance
Dupuis Reserve-General Maintenance
25,000
81,500
7,200
8,500
5,000
58,000
58,000
2,450
3,150
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.15
3.15
3.15
3.15
3.15
3.15
3.15
3.15
3.15
3.00
2.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$164,213
$12,562
$16,422
$51,616
$3,843
$431
$48
$630
$764
$113,700
$13,500
$116,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
213000
204001
202000
202000
202000
202000
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
2111109200
2111109200
Fund FundCenter
LAND STEWARDSHIP
87
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 15 of 467
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
530600
530608
530611
531100
531103
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
16093
15294
15794
23962
15785
22780
21712
15791
13327
13257
13258
13493
15208
16128
15548
23090
14188
15549
13263
13264
15048
15550
15578
20901
13658
Canal BMP Maint- C23/C24
Canal Maint.-Allapattah (Grant 95)
Canal Maint.-Trail Ridge
Canal Maintenance - Culvert Replacement
Lake Belt L-30 Structure Maintenance
Lake Belt L-30 Structure Maintenance
Road & Culvert Maint - Southern CREW
Shingle Creek Fleet
Equipment Repair - DuPuis (non-fleet)
Equipment Repair - Homestead
Equipment Repair - Kissimmee
Equipment Repair - Upper Lakes
Equipment Repair-Crew
Equipment Repair-Crew (Grant 87)
Equipment Repair-Crew (Grant 87)
8.5 SMA Mod - Solid Waste Removal
Fencing-Upper Lakes
Gates- C-9 and C-11 Impound (Grant 85)
Janitorial / Bldg Maint -- CREW
Janitorial / Bldg Maint -- DuPuis & Alla
Dumpster/Waste Disposal Service
Solid Wast Remov C9 & C11 IMP (Grant 85)
Solid Waste-Critical CREW/C-43 (Grant 87
Solid Waste-Critical CREW/C43 (Grant 87)
Solid Waste/Demolition-All Region
35,000
40,000
3,600
50,000
23,750
21,250
50,000
1,800
13,500
5,000
10,000
10,000
10,000
704
9,296
10,000
58,500
12,000
15,000
34,500
12,500
10,000
1,315
3,685
44,300
Total
Total
Total
Total
-
-
-
-
-
Amount
9.00
1.00
7.00
5.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$229,200
$1,800
$58,500
$130,000
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
222000
222000
202000
204001
219000
219000
213000
211025
202000
202000
202000
202000
203000
213000
213000
202002
202000
213000
202000
202000
202000
213000
213000
213000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5111172000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
95
95
NR
NR
NR
NR
87
NR
NR
NR
NR
NR
NR
87
87
3003
NR
85
NR
NR
NR
85
87
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: 16 of 467
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
531103
540030
541300
541400
541500
541502
541600
543701
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Construction Materials
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Rent/Lease Equipment
Oper Expense - Electrical Service
15295
13340
16074
15567
15568
14213
16202
14207
15569
14216
14218
13337
15792
15570
13293
14220
14221
15579
13662
Fuel-Small Equipment
Fencing Parts - Kiss/Okee
Road & Const Material - DuPuis & Allapat
Road & Const Materials- Beltway Mit
Road & Const Materials- CREW
Road & Const Materials- Everglades
Road & Const Materials- Rolling Meadows
Road & Const Materials-Lumber Kiss/Okee
Small Tools & Equip-Shingle Creek
Small Tools & Equipment-All Regions
Dupuis Facility Supplies
Equip, Parts & Supplies - All Regions
Shingle Creek Fleet
Equipment Rental - CREW
Equipment Rental - DuPuis & Allapattah
Equipment Rental-Okeechobee/Kissimmee
Equipment Rental-Upper Lakes
Electric-Echerd Youth
Electrical Services - All Regions
5,000
20,000
5,000
7,000
6,000
5,000
5,000
5,000
5,000
9,000
1,800
36,448
700
15,000
5,000
10,000
5,000
4,200
30,000
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
7.00
2.00
2.00
1.00
4.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$71,800
$5,000
$53,000
$14,000
$38,248
$700
$35,000
$34,200
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
204000
202000
225000
211025
211004
202000
211023
202000
211025
202000
202000
202000
211025
211004
202000
202000
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5111172000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
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: 17 of 467
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
Amount
Total EQUIPMENT & INFRASTRUCTURE MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,165,177
Item NameQty Fund FundCenter
LAND STEWARDSHIP
Fund Prg Grant
Page: 18 of 467
MECHANICAL VEGETATION CONTROLAA12
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
23222
15543
15536
15538
15535
15537
15047
14189
14190
22714
16197
15553
15554
15552
C-111 South Dade-Veg Mgmt (Non-Reimburs)
Veg Mgmt- Grassy Island(Grant 87)
Veg Mgt - Bellalago
Veg Mgt - Lake Marion/Reedy Creek
Veg Mgt - Shingle Creek
Veg Mgt - Southern Glades
Veg Mgt- Allapattah
Veg Mgt- Kissimmee/Okeechobee
Veg Mgt- Upper Lakes
Vegetation Mgmt - Echerd & Lemkin
Vegetation Mgmt- Rolling Meadows
Vegetation Mgmt-Model Lands
Vegetation Mgmt-Nubbin Slough
Vegetation Mgmt-Southern Glades
25,000
25,000
5,000
40,000
10,000
38,000
20,000
15,000
30,000
5,000
10,000
10,000
5,000
20,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$85,531
$6,545
$8,553
$27,857
$2,074
$233
$24
$340
$413
$25,000
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
202000
213000
211001
211025
211025
211026
204000
204000
202000
204000
211023
202000
202000
225000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
87
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: 19 of 467
MECHANICAL VEGETATION CONTROLAA12
530200 Cont Serv - Land ManagementTotal -
Amount
13.00
Total MECHANICAL VEGETATION CONTROL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$389,570
Item NameQty
$233,000
Fund FundCenter
LAND STEWARDSHIP
Fund Prg Grant
Page: 20 of 467
MITIGATIONAB00
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 MITIGATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$7,889
Item NameQty
$5,156
$395
$516
$1,639
$122
$14
$2
$20
$25
Fund FundCenter
LAND STEWARDSHIP
Fund Prg Grant
Page: 21 of 467
INTERIM LANDS - INSPECTIONSAC01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 INTERIM LANDS - INSPECTIONS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$22,409
Item NameQty
$15,947
$1,221
$1,595
$3,278
$244
$28
$4
$40
$52
Fund FundCenter
LAND STEWARDSHIP
Fund Prg Grant
Page: 22 of 467
TAXESAC06
510100
520900
521010
521110
521120
521130
521140
521150
521160
543645
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Payment In Lieu of Taxes (PILT)
16129
15588
17130
15275
15273
15274
PILT-Glades
PILT-Hendry
PILT-Hendry
PILT-Hendry
PILT-Highland
PILT-Okeechobee
56,041
78,590
129,000
41,702
2,767
11,297
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.25
.25
.25
.25
.25
.25
.25
.25
.25
6.00
Total TAXES
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$343,410
Item NameQty
$16,541
$1,265
$1,654
$4,096
$305
$34
$4
$50
$64
$319,397
1.00
1.00
1.00
1.00
1.00
1.00
222000
204001
204000
222000
204000
204000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
Fund FundCenter
LAND STEWARDSHIP
95
NR
NR
95
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 23 of 467
ADMINISTRATIONAC07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
530600
530900
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Maintenance and Repairs
Cont Serv - Professional
15783
16068
14293
15060
15458
15456
15587
Contractual Expenses
Advertising for Leases & Surplus
Maintenance and Repairs
Title Info Service
Appraisals (Leasing & Surplus)
Appraisals (Leasing & Surplus)
Appraisals (Leasing & Surplus)
25,000
8,000
200,000
45,000
200
6,400
103,094
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
11.20
11.20
11.20
11.20
11.20
11.20
11.20
11.20
11.20
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$889,620
$68,057
$98,953
$196,380
$13,664
$1,535
$169
$2,240
$2,839
$25,000
$8,000
$200,000
$45,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
202000
101000
222000
204000
202000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
95
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 24 of 467
ADMINISTRATIONAC07
530921
530922
531103
541510
541900
542100
542310
580014
580020
Cont Serv - Non Capital Appraisal Fees
Cont Serv - Non Capital Env Risk Assessment
Cont Serv - Waste Disposal Services
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Capital Outlay - Land Acquisition Associated Costs
Capital Outlay - Land
15590
15455
15589
16296
13733
13734
15687
13732
15782
15779
24230
Pennsuco Property Appraisals
Environmental Assessment for Leases
Environmental Assessment for Leases
Waste & Stormwater Fees
Parts, Supplies & Expense - Office
Appraisal License Renewal
Business Travel
Memberships & Dues
Pennsuco Land Acq. -Assoc Cost (40 ac)
Pennsuco Land Acq.-Willing Seller(40 ac)
Pennsuco Land Acq.-Willing Seller(40 ac)
20,000
3,000
25,000
7,000
2,705
2,974
2,839
1,620
15,890
278,249
41,751
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
4.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
Total ADMINISTRATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,062,179
Item NameQty
$129,694
$28,000
$7,000
$2,705
$2,974
$2,839
$1,620
$15,890
$320,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
219000
204000
202000
204001
101000
101000
101000
101000
419000
419000
419000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
Fund FundCenter
LAND STEWARDSHIP
NR
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: 25 of 467
RESTORATION & MONITORING - FLEETAV01
530608
541502
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Parts,Supp - Fleet
17352
17815
Restoration & Monitoring - Fleet
Restoration & Monitoring - Fleet
2,185
4,010
Total
Total
-
-
Amount
1.00
1.00
Total RESTORATION & MONITORING - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$6,195
Item NameQty
$2,185
$4,010
1.00
1.00
202000
202000
5211174000
5211174000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
Fund Prg Grant
NR
NR
Page: 26 of 467
EQUIPMENT & INFRASTRUCTURE MAINTENANCE - FLEETAV02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
531103
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Waste Disposal Services
17314
17355
17335
17344
17291
17287
17451
15615
15447
15440
15441
15408
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastructure Maint - Fleet
Equip & Infrastructure Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastructure Maint - Fleet
70,955
7,533
5,219
8,303
6,295
632
76
19,324
67,421
3,000
4,753
4,409
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.20
2.20
2.20
2.20
2.20
2.20
2.20
2.20
2.20
6.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$119,718
$9,159
$12,481
$36,047
$2,684
$300
$37
$440
$547
$98,937
$76
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
5111172000
5210173100
5211174000
5311176000
5312177000
5110171100
5110171100
5110171100
5111172000
5210173100
5211174000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 27 of 467
EQUIPMENT & INFRASTRUCTURE MAINTENANCE - FLEETAV02
540030
540040
541502
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Parts,Supp - Fleet
15409
15616
15410
17496
17771
17820
17796
17807
17745
17741
Equip & Infrastructure Maint - Fleet
Equip & Infrastructure Maintenance
Equip & Infrastructure Maintenance
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
3,679
13,540
11,605
2,644
70,285
14,985
4,245
15,129
12,987
1,451
Total
Total
Total
-
-
-
Amount
8.00
1.00
6.00
Total EQUIPMENT & INFRASTRUCTURE MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$529,883
Item NameQty
$127,731
$2,644
$119,082
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
5311176000
5312177000
5312177000
5110171100
5110171100
5111172000
5210173100
5211174000
5311176000
5312177000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 28 of 467
LAND STEWARDSHIP FLEET OVERHEADAV99
531103
540040
541100
541400
541502
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Fleet
17471
17460
17465
17514
17504
17508
17529
17536
17532
17534
17691
17726
17708
17717
17819
17795
17806
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
G-420S Electric Pump #4
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
14
4
22
499
149
749
151
29
9
43
906
171
51
256
1,315
812
1,109
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.00
3.00
4.00
4.00
3.00
Total LAND STEWARDSHIP FLEET OVERHEAD
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$6,289
Item NameQty
$40
$1,397
$232
$1,384
$3,236
1.00
1.00
1.00
1.00
1.00
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
5111172000
5210173100
5211174000
5111172000
5210173100
5211174000
5110171100
5111172000
5210173100
5211174000
5110171100
5111172000
5210173100
5211174000
5111172000
5210173100
5211174000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 29 of 467
LAND STEWARDSHIP PROGRAM SUPPORTAZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
541100
541400
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
12732
13727
12298
18245
18199
18201
18242
11981
20021
Survey Services (Land Mgmt/Real Estate)
Maintenance & Repair (Survey)
Maintenance & Repair (Survey)
Engine Maintenance Manuals
Sectional Navigational Charts
XM Satelitte Renewal
Uniforms
Tools & Equipment
Tools & Equipment
46,500
1,620
1,800
480
230
1,205
500
314
900
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
9.40
9.40
9.40
9.40
9.40
9.40
9.40
9.40
9.40
1.00
2.00
3.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$713,133
$54,554
$73,560
$160,458
$11,468
$1,290
$147
$1,880
$2,389
$46,500
$3,420
$1,915
$1,714
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
101000
202000
101000
101000
101000
101000
202000
202000
5513142700
5513142700
5513142700
2110108500
2110108500
2110108500
2110108500
5513142700
5513142700
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 30 of 467
LAND STEWARDSHIP PROGRAM SUPPORTAZ00
541400
541500
541510
541900
542000
542100
542300
542400
543301
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Travel for Training
Oper Expense - Professional Licenses
Oper Expense - Permits & Fees
18225
20017
15762
15733
13652
20023
18210
15204
20018
18230
14235
13247
Parts & Supplies
Parts, Supplies & Expense - Office
Office Supplies - all regions
Office Supplies - all regions
Pilot Physicals
Conference Registrations
Business Travel - Survey & Mapping
Business Travel-Program Wide
Travel for Training
Bell Helicopter Recurrent Trng
CSX Transportation DOT628048R
Permits and Fees
16,642
900
1,579
1,804
207
1,350
271
3,000
900
14,580
929
4,016
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.00
2.00
.50
1.00
2.00
1.00
1.00
2.00
Total LAND STEWARDSHIP PROGRAM SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,118,606
Item NameQty
$17,542
$3,383
$207
$1,350
$3,271
$900
$14,580
$4,945
1.00
1.00
1.00
1.00
.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
202000
202000
101000
202000
202000
204000
202000
101000
204000
204000
2110108500
5513142700
5415181900
5415182100
2114308300
3301139100
3301139100
3510144000
3301139100
2110108500
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 31 of 467
COMMUNICATION AND CONTROL SYSTEMSCA01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
541500
580100
580720
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Buildings
Capital Outlay - AUC Design/Engineering Contracts
16105
19261
14017
17155
21709
22996
Manatee Gate Control Panel Replacements
Tower Repair Program
Parts & Supplies Microwave
BCB Communication System Improvements
FAES Tower Replacement
FAES Tower Replacement
1,450,000
100,000
135,000
500,000
1,943,975
61,025
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.70
2.70
2.70
2.70
2.70
2.70
2.70
2.70
2.70
2.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$211,949
$16,214
$21,900
$44,245
$3,294
$372
$44
$540
$696
$1,550,000
$135,000
$500,000
$2,005,000
1.00
1.00
1.00
1.00
1.00
1.00
101003
202000
202000
403000
402000
401003
5613222000
5613222000
2212114000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
101011
100974
NR
101074
100356
100356
Page: 32 of 467
COMMUNICATION AND CONTROL SYSTEMSCA01
580800
589720
Capital Outlay - Water Control Structures
Capital Outlay - Proj Systems Equip Purchases
16174
16104
21024
IT Shelters South Package
S-331 Comm & Cont Center Comm
Microwave Backbone Radio Upgrades
2,300,000
4,375,000
1,955,000
Total
Total
-
-
Amount
2.00
1.00
Total COMMUNICATION AND CONTROL SYSTEMS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$13,119,254
Item NameQty
$6,675,000
$1,955,000
1.00
1.00
1.00
402000
402000
402003
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
100298
101028
101154
Page: 33 of 467
PUMP STATION MODIFICATION/REPAIRCA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
541512
580720
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 Water Control Structure
Capital Outlay - AUC Design/Engineering Contracts
17100
16107
15461
16081
20038
16221
23981
16097
22747
Arc Flash
G-420, G-420S, G-422 Modifications
FY21 Engine/Pump Overhaul Program (C&SF)
R/B S-332 B/C Design
R/B S-332 B/C Design
R/B S-332 B/C Design
S-332 B/C Design
S-5A Refurbishment
S-5A Refurbishment
50,000
1,080,000
873,000
776,262
628,761
2,706,072
178,658
8,449,827
589,574
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.10
6.10
6.10
6.10
6.10
6.10
6.10
6.10
6.10
2.00
1.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$492,232
$37,658
$49,639
$99,957
$7,442
$838
$99
$1,220
$1,568
$1,130,000
$873,000
$4,289,753
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101003
202000
202000
402004
402004
402004
402004
402003
402000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100891
101200
NR
NR
NR
NR
100056
100056
Page: 34 of 467
PUMP STATION MODIFICATION/REPAIRCA02
580800 Capital Outlay - Water Control Structures
20004 S2,S3,S4,S7,S8 Monitor Panel Updates 500,000
Total -
Amount
3.00
Total PUMP STATION MODIFICATION/REPAIR
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$16,522,807
Item NameQty
$9,539,401
1.00 402000 5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
100854
Page: 35 of 467
PROJ CULVERT REPL/MODIFICATIONCA03
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
.85
.85
.85
.85
.85
.85
.85
.85
.85
Total PROJ CULVERT REPL/MODIFICATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$89,973
Item NameQty
$63,313
$4,844
$6,331
$13,929
$1,037
$117
$14
$170
$218
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 36 of 467
STRUCTURE/BRIDGE MODIFICATION/REPAIRCA04
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530600
580100
580720
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Buildings
Capital Outlay - AUC Design/Engineering Contracts
19268
19260
16043
15800
24203
22962
22705
16176
C-1 Connector Canal Control Gate
Fall Protection Improvemnts
Generator Replacement Program
S-40, S-41, S-44 Gates Replacement
S-40, S-41, S-44 Gates Replacement
Electrification and Remote Operations
Miller #3 Gate Replacement
S-169 Relocation
300,000
150,000
300,000
2,239,170
2,605,999
1,100,000
250,000
3,681,244
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
10.65
1.00
11.65
11.65
10.65
10.65
10.65
10.65
10.65
10.65
5.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$817,472
$3,530
$62,803
$87,992
$174,509
$12,993
$1,460
$173
$2,130
$2,736
$5,595,169
$1,100,000
$3,931,244
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
202000
202000
202000
202003
403000
403000
402000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100788
100789
100853
100853
101017
NR
100667
Page: 37 of 467
STRUCTURE/BRIDGE MODIFICATION/REPAIRCA04
580800
590010
Capital Outlay - Water Control Structures
Reserves - Contingency
16216
16044
22994
15604
Cypress #1 Structure Relocation
S-135 By-Pass Culvert
S-197 Automation
O&M Capital Contingency
250,000
750,000
190,000
10,000,000
Total
Total
-
-
Amount
3.00
1.00
Total STRUCTURE/BRIDGE MODIFICATION/REPAIR
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$22,982,211
Item NameQty
$1,190,000
$10,000,000
1.00
1.00
1.00
1.00
403000
402000
402000
202000
5613222000
5613222000
5613222000
9999999899
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
101030
101032
101010
NR
Page: 38 of 467
O&M FACILITY CONSTRUCTION/IMPROVEMENTSCA05
510100
520900
521010
521110
521120
521130
521140
521150
521160
580100
580800
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Water Control Structures
21077
15886
17135
17097
22995
Clewiston Field Station Rehabilitation
Homestead FS Buildings Replacement
Okeechobee Field Station
WPB FS Maintenance Systems Replacements
FTL FS Overhead Crane Replacement
1,600,000
4,000,000
4,963,207
656,166
500,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
3.05
3.05
3.05
3.05
3.05
3.05
3.05
3.05
3.05
4.00
1.00
Total O&M FACILITY CONSTRUCTION/IMPROVEMENTS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$12,066,190
Item NameQty
$247,561
$18,941
$24,755
$49,980
$3,721
$418
$50
$610
$781
$11,219,373
$500,000
1.00
1.00
1.00
1.00
1.00
402000
402000
402000
402000
402000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100576
101087
101095
101094
Page: 39 of 467
CANAL/LEVEE MAINT/CANAL CONVEYANCECA07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
17126
19997
19267
16037
Canal Conveyance Program
C-100A Canal Rehabilitation
Canal Improvements
Dredge & Bank Stabilization
300,000
450,000
1,000,000
400,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
2.00
2.00
Total CANAL/LEVEE MAINT/CANAL CONVEYANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,889,512
Item NameQty
$518,951
$39,700
$53,378
$114,699
$8,540
$959
$109
$1,400
$1,776
$750,000
$1,400,000
1.00
1.00
1.00
1.00
202000
202000
203000
202000
3210136100
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
101078
100836
101177
101047
Page: 40 of 467
STRUCTURE INSPECTIONSCA24
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15529 FY21 Inspection Programs C&SF 950,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
8.90
8.90
8.90
8.90
8.90
8.90
8.90
8.90
8.90
1.00
Total STRUCTURE INSPECTIONS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,996,496
Item NameQty
$743,238
$56,861
$81,431
$148,689
$10,858
$1,217
$137
$1,780
$2,285
$950,000
1.00 202000 5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
101188
Page: 41 of 467
SURVEY SUPPORTCA34
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530202
541301
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Oper Expense - District Uniforms
21705
13728
15317
13731
Field Book Scanning-Data Base Project
Boundary Surveys (District Veg Mgmt)
Boundary Surveys (District Veg Mgmt)
District Uniforms
100,000
3,509
30,000
600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.60
6.60
6.60
6.60
6.60
6.60
6.60
6.60
6.60
1.00
2.00
1.00
Total SURVEY SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$783,449
Item NameQty
$445,639
$34,093
$45,838
$111,719
$8,052
$906
$99
$1,320
$1,674
$100,000
$33,509
$600
1.00
1.00
1.00
1.00
202000
101000
202000
101000
5513142700
5513142700
5513142700
5513142700
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 42 of 467
ENGINEERING SUPPORTCA35
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
12.95
11.95
11.95
12.95
12.95
12.95
11.95
11.95
11.95
Total ENGINEERING SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,426,383
Item NameQty
$945,884
$77,644
$105,991
$270,169
$18,992
$2,131
$180
$2,390
$3,002
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 43 of 467
RESILIENCY INITIATIVESCA55
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
24199
24198
24281
RB District Resiliency Initiatives
RB District Resiliency Initiatives
RB District Resiliency Iniatives
252,407
1,309,412
2,300,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
2.00
1.00
Total RESILIENCY INITIATIVES
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$3,997,455
Item NameQty
$98,626
$7,545
$9,862
$17,681
$1,281
$144
$17
$210
$270
$1,561,819
$2,300,000
1.00
1.00
1.00
204001
202000
204001
5613222000
5613222000
1010200000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 44 of 467
CAPITAL WORKS PROJECTSCA70
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530197
530600
580720
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Capital Outlay - AUC Design/Engineering Contracts
24222
23984
17139
24286
24285
17142
23990
Governing Board & EXO Priorities
RB 2017 SA C-51 Ph. 2 Negotiations
Operations Decision Support System
RB Governing Board & EXO Priorities
RB Governing Board & EXO Priorities
RB 2016 SA Corbett Levee
RB 2019 SA1641 NEEPP
1,302,500
103,139
200,000
1,468,316
1,389,174
500,000
410,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
2.00
1.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$47,552
$3,638
$4,755
$9,832
$732
$82
$10
$120
$154
$1,405,639
$200,000
$3,357,490
$410,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
217010
202000
202000
101000
205000
425000
1010200000
5613222000
2213115000
1010200000
1010200000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
2028
NR
NR
NR
NR
2052
Fund Prg Grant
NR
NR
NR
NR
NR
100834
NR
Page: 45 of 467
CAPITAL WORKS PROJECTSCA70
580800
580810
Capital Outlay - Water Control Structures
Capital Outlay - Bridges
24284
24283
24282
RB Governing Board & EXO Priorities
RB Governing Board & EXO Priorities
RB Zipprer Canal Bridge Replacement
1,429,127
2,620,873
2,700,000
Total
Total
-
-
Amount
2.00
1.00
Total CAPITAL WORKS PROJECTS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$12,190,004
Item NameQty
$4,050,000
$2,700,000
1.00
1.00
1.00
410000
401000
401000
1010200000
1010200000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
NR
NR
101242
Page: 46 of 467
CONTAMINATION ASSESSMENTS & REMEDIATIONCD01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530610
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
23094
23093
23092
23393
23394
23391
23626
21699
21697
23676
23717
23582
23583
23941
23942
8.5 SMA Mod - Fuel Syst Inspect (S-357)
8.5 SMA Mod - Storage Tank M&R (S-357)
8.5 SMA Mod - Well Sampling (S-357)
EPA Emissions - Element Cleaning
EPA Emissions - Hydrostatic Tank Testing
EPA Emissions - Main Engines
Faka Union PS - Storage Tank Maint/Insp
Maintenance & Repair 101 (Environmental)
Maintenance & Repair 202 (Environmental)
Merritt PS - Storage Tank Maint/Insp
Miller PS - Storage Tank Maint/Insp
S356 - Fuel System Inspections
S356 - Storage Tank M&R
Ten Mile Creek - Fuel System Inspections
Ten Mile Creek - Storage Tank M&R
800
600
2,200
11,200
9,000
68,600
1,500
1,100
179,085
1,500
1,500
1,000
600
1,000
600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
15.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$122,817
$9,395
$20,854
$21,301
$1,586
$178
$20
$260
$334
$280,285
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202002
202002
202002
202000
202000
202000
101002
101000
202000
101002
101002
202002
202002
202000
202000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
3003
3003
3003
NR
NR
NR
3008
NR
NR
3008
3008
3003
3003
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 47 of 467
CONTAMINATION ASSESSMENTS & REMEDIATIONCD01
23095
23096
15272
23227
23232
23237
23242
23228
23233
23238
23243
23231
23236
23241
23226
23229
23234
23239
23225
23230
23235
23240
23627
23677
23718
21698
8.5 SMA Mod - County Air Permit (S-357)
8.5 SMA Mod - FL Storage Tank Fee S-357
Air Permit
C-111 South Dade-County Air Permit S-331
C-111 South Dade-County Air Permit S332B
C-111 South Dade-County Air Permit S332C
C-111 South Dade-County Air Permit S332D
C-111 South Dade-Florida Tank Fee S-331
C-111 South Dade-Florida Tank Fee S-332B
C-111 South Dade-Florida Tank Fee S-332C
C-111 South Dade-Florida Tank Fee S-332D
C-111 South Dade-Fuel Syst Inspec S-332B
C-111 South Dade-Fuel Syst Inspec S-332C
C-111 South Dade-Fuel Syst Inspec S-332D
C-111 South Dade-Fuel Syst Inspect S-331
C-111 South Dade-General Air S-331
C-111 South Dade-General Air S-332B
C-111 South Dade-General Air S-332C
C-111 South Dade-Storage Tank M&R S-331
C-111 South Dade-Storage Tank M&R S-332B
C-111 South Dade-Storage Tank M&R S-332C
C-111 South Dade-Storage Tank M&R S-332D
Faka Union PS - Storage Tank & Air Fees
Merritt PS - Storage Tank & Air Fees
Miller PS - Storage Tank & Air Fees
Permits & Fees 202 (Environmental)
914
50
493
516
914
914
516
50
50
50
50
1,000
1,000
1,000
1,000
100
5,000
5,000
600
600
600
600
100
175
100
26,593
Amount
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
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
202002
202002
101000
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
101002
101002
101002
202000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
3003
3003
NR
3000
3002
3002
3001
3000
3002
3002
3001
3002
3002
3001
3000
3000
3002
3002
3000
3002
3002
3001
3008
3008
3008
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: 48 of 467
CONTAMINATION ASSESSMENTS & REMEDIATIONCD01
543301 Oper Expense - Permits & Fees
23585
23584
23943
S356 - County Air Permit
S356 - FL Storage Tank Fee
Ten Mile Creek - FL Storage Tank Fee
914
50
50
Total -
Amount
29.00
Total CONTAMINATION ASSESSMENTS & REMEDIATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$506,029
Item NameQty
$48,999
1.00
1.00
1.00
202002
202002
202000
5611187000
5611187000
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
3003
3003
NR
Fund Prg Grant
NR
NR
NR
Page: 49 of 467
MOVEMENT OF WATERCE02
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530611
541100
541200
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maint and Repairs Equipment
Oper Expense - Books/Subscriptions
Oper Expense - Liquid Propane Fuel
12731
13643
12292
57
23307
Meteorlogical Data Services
NOAAPORT Software Maintenance
OCC Display System Maintenance
Books & Reference Materials
C-43 Reservoir - Liquid Propane
5,000
4,240
1,000
500
250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
38.15
6.00
44.15
44.15
38.15
38.15
38.15
38.15
38.15
38.15
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,776,669
$164,999
$225,039
$317,218
$651,068
$46,543
$5,221
$557
$7,630
$9,412
$9,240
$1,000
$500
$250
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
101000
202000
5411179000
5411179000
5411179000
5411179000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 50 of 467
MOVEMENT OF WATERCE02
541301
541302
541400
541500
541505
541510
542100
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
17630
17661
17620
17609
21671
17724
17678
23284
23285
23282
23283
15751
15645
23815
15726
15663
15383
15924
15445
15926
Movement of Water
Movement of Water
Movement of Water
Movement of Water
Safety Boots
Movement of Water
Movement of Water
C-111 Spreader - S-199 P&S Other Eq
C-111 Spreader - S-200 P&S Other Eq
C-111 Spreader - S-199 P&S Electric
C-111 Spreader - S-200 P&S Electric
Movement of Water
Movement of Water
RS L-8 Reservoir - Office Supplies
Office Supplies
Travel - District Business
Movement of Water
Movement of Water
Movement of Water
Movement of Water
410
1,476
540
540
1,000
3,941
674
1,000
1,000
4,000
4,000
351
2,381
275
1,655
218
48,000
16,500
3,000
10,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
4.00
1.00
2.00
2.00
2.00
4.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,966
$1,000
$4,615
$2,000
$8,000
$4,662
$218
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
202002
202002
202002
202002
202000
202000
202000
101000
202000
202000
202000
202000
202000
5110171100
5111172000
5311176000
5312177000
5110171100
5111172000
5311176000
5311176000
5311176000
5311176000
5311176000
5003170600
5003170600
5210173100
5411179000
5411179000
5110171100
5111172000
5210173100
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
3006
3006
3006
3006
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: 51 of 467
MOVEMENT OF WATERCE02
543701 Oper Expense - Electrical Service
15930
15372
Movement of Water
Movement of Water
11,600
18,000
Total -
Amount
6.00
Total MOVEMENT OF WATER
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$4,345,907
Item NameQty
$107,100
1.00
1.00
202000
202000
5310175100
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
NR
Page: 52 of 467
PUMPING OPERATIONSCE03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530611
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maint and Repairs Equipment
23484
10
23317
23407
23517
15368
23917
23397
15379
15382
L63N ASR Well - Monitoring
Satellite Equip Maint/Weather Camera
C-44 Canal - Liquied Propane (LP)
IRL-S Sec C - Pump Fuel
Lakeside Ranch N - Fuel
Pumping Operations
Ten Mile Creek - Liquid Propane (LP)
G-103 - Fuel
Pumping Operations
Pumping Operations
25,000
2,665
1,800
14,000
550
39,326
14,000
25,000
241,213
28,293
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
24.25
7.00
31.25
31.25
24.25
24.25
24.25
24.25
24.25
24.25
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,254,278
$222,988
$113,008
$157,592
$397,845
$29,585
$3,332
$344
$4,850
$5,783
$25,000
$2,665
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202002
202000
202000
202000
202000
202000
202000
202000
4315450000
5411179000
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
3004
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 53 of 467
PUMPING OPERATIONSCE03
540030
540040
541250
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Vehicle Fuel Card Consumed
23565
23079
23080
23191
23192
23185
23186
23189
23190
23187
23188
23281
15602
15431
15914
23604
23653
23694
15404
23413
23783
23081
23195
23194
23196
23606
23655
23696
15053
23312
S-356 - 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
C-111 Spreader - Fuel (S-199 & S-200)
Pumping Operations
Pumping Operations
Pumping Operations
Faka Union PS - Fuel
Merritt PS - Fuel
Miller PS - Fuel
Pumping Operations
IRL-S Sec C - Oil & Lubes
RS L-8 Reservoir - PS Oil
8.5 SMA Mod - PS-357 Oil & Lubricants
C-111 South Dade - PS-332B Oil & Lubes
C-111 South Dade - PS-332C Oil & Lubes
C-111 South Dade - PS-332D Oil & Lubes
Faka Union PS - Oil & Lubes
Merritt PS - Oil & Lubes
Miller PS - Oil & Lubes
Fuel Card Purchases - BCB FS
C-43 Reservoir - Vehicle Fuel
365,000
75,135
32,315
150,275
64,629
187,850
80,785
187,845
80,785
150,275
64,630
4,050
93,000
4,293
313,000
32,000
160,000
20,000
26,403
150
1,700
920
4,425
4,425
1,500
5,800
5,800
3,000
500
500
Total
Total
Total
-
-
-
Amount
27.00
9.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,456,452
$27,720
$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
1.00
1.00
1.00
1.00
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202000
202000
202000
101002
101002
101002
101000
202000
202000
202002
202002
202002
202002
101002
101002
101002
203000
202000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5313301000
5313301000
5110171100
5210173100
5311176000
5311176000
5311176000
5311176000
5313301000
5313301000
5313301000
5005170400
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
3003
3003
3003
3000
3000
3002
3002
3002
3002
3001
3001
3006
NR
NR
NR
3008
3008
3008
NR
NR
NR
3003
3002
3002
3001
3008
3008
3008
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: 54 of 467
PUMPING OPERATIONSCE03
541301
541302
541400
541505
541510
541512
541600
542100
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
17650
23311
17658
17617
17615
21659
17712
23796
23793
17675
17673
23152
23308
23408
23818
23215
23483
Pumping Operations
C-43 Reservoir - Distirct Uniforms
Pumping Operations
Pumping Operations
Pumping Operations
Safety Boots - Pumping Ops
Pumping Operations
RS L-8 Reservoir - PPE / Apparel-Stores
RS L-8 Reservoir - Tools-Electrical/Mech
Pumping Operations
Pumping Operations
Boma AGI - P&S Electrical
C-43 Reservoir - Office Supplies
IRL-S Sec C - Pump Maint P&S
RS L-8 Reservoir - Rental Equipment
C-111 South Dade - PS-331 Travel Dist
L63N ASR Well - Permitting (NPDES)
1,079
250
270
1,889
2,479
388
2,697
100
80
4,720
7,244
7,000
50
850
1,000
50
5,750
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
5.00
1.00
5.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$5,967
$388
$14,841
$7,000
$50
$850
$1,000
$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
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
5210173100
5211174000
5211174000
5311176000
5312177000
5312177000
5210173100
5210173100
5210173100
5311176000
5312177000
5211174000
5211174000
5110171100
5210173100
5003170600
3316207100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3000
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 55 of 467
PUMPING OPERATIONSCE03
543301
543302
543650
Oper Expense - Permits & Fees
Oper Expense - Waste Disposal Fees
Oper Expense - Space Rental
23310
23309
15045
23320
23526
23544
15384
23936
15374
15387
23820
23821
23144
23304
23498
15390
23115
15386
23579
23086
23219
23216
23218
23217
23286
23287
15373
23622
23671
23713
C-43 Reservoir - Permits & Fees
C-43 Reservoir - Waste Disposal
Fuel Site Management
C-44 Canal - Electric
Lakeside Ranch N - Electric
Lakeside Ranch S - Electric Costs
Pumping Operations
Ten Mile Creek - Electric Costs
Pumping Operations
Pumping Operations
RS L-8 Reservoir - PS Electricity
RS L-8 Reservoir - Structure Electricity
Boma AGI - Pump Station Electric
C-43 Reservoir - Pump Station Electric
Lake Hicpochee - Electrical Service
Pumping Operations
BBCW Deering - Electric S-700
Pumping Operations
S-356 - 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
C-111 Spreader - S-199 Electric
C-111 Spreader - S-200 Electric
Pumping Operations
Faka Union PS - Electrical Service
Merritt PS - Electrical Service
Miller PS - Electrical Service
150
50
44,400
575
43,450
1,125
205,000
35,000
6,000
50,000
1,000,000
465
24,000
120,000
18,000
28,000
46,800
53,000
14,000
38,700
26,530
38,720
38,720
28,720
133,680
162,280
126,413
46,000
65,000
30,000
Total
Total
Total
-
-
-
Amount
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$5,900
$50
$44,400
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
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202002
202002
202002
202002
202002
202002
202002
202002
202000
101002
101002
101002
5211174000
5211174000
5003170600
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
3004
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
3003
3003
3000
3002
3002
3001
3006
3006
NR
3008
3008
3008
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: 56 of 467
PUMPING OPERATIONSCE03
543701
543703
Oper Expense - Electrical Service
Oper Expense - Natural Gas Service
20961 Movement of Water 200,000
Total
Total
-
-
Amount
27.00
1.00
Total PUMPING OPERATIONS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$7,363,116
Item NameQty
$2,380,178
$200,000
1.00 202003 5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 57 of 467
CONSTRUCTIONCF01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
541300
541301
541302
541400
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
Oper Expense - Tools/Equipment/PPE
15528
17632
21674
17692
20006
FY21 PC Culvert In-Kind Replacements
Construction
Safety Boots
Construction
Levee Maintenance
200,000
1,619
900
4,046
8,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
13.05
1.00
14.05
14.05
13.05
13.05
13.05
13.05
13.05
13.05
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$666,085
$9,800
$51,710
$72,711
$215,744
$15,921
$1,791
$190
$2,610
$3,086
$200,000
$1,619
$900
$4,046
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
5613222000
5110171100
5110171100
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
101159
NR
NR
NR
NR
Page: 58 of 467
CONSTRUCTIONCF01
541515
542400
Oper Expense - Parts, Supp - Canal Levee
Oper Expense - Professional Licenses
18013 Construction 142
Total
Total
-
-
Amount
1.00
1.00
Total CONSTRUCTION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,254,855
Item NameQty
$8,500
$142
1.00 202000 5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 59 of 467
STRUCTURE MAINTENANCECF02
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530104
530106
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
17156
17163
17171
23757
17168
17170
17160
17159
17158
15954
Structure Maintenance
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Alligator Protection
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
7,493
2,692
1,633
700
1,349
2,053
4,883
1,619
2,023
2,926
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
53.65
8.10
61.75
61.75
53.65
53.65
53.65
53.65
53.65
53.65
1.00
9.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,825,545
$142,999
$227,100
$316,214
$881,940
$65,453
$7,362
$793
$10,730
$13,072
$7,493
$19,878
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
203000
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
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: 60 of 467
STRUCTURE MAINTENANCECF02
530112
530120
530404
530600
Cont Serv - Lock Tender
Cont Serv - Electrical Services
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Maintenance and Repairs
17173
17182
17187
17189
17180
17179
17178
15956
23893
17245
17240
17244
23363
17233
15963
23306
23447
23511
23539
17275
17283
23772
17280
17282
23361
23381
19993
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Rolling Meadows - Mowing - Structures
Structure Maintenance
Structure Maintenance
Structure Maintenance
CEPP South S-333N - Mowing
Structure Maintenance
Mowing - Structures
C-43 Reservoir - Exotic Nuis Wildlife
Kiss Rest-S-65DX2 - Weed Traps / Barrier
Lakeside Ranch N - General/Building Main
Lakeside Ranch S - General Maintenance
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Generator Inspect
Structure Maintenance
Structure Maintenance
CEPP South S-333N - Outsource Repairs
Dade-Broward - Outsource Repairs
STRUCTURE MAINTENANCE
697,874
2,608
971
4,000
1,763
624
1,313
400
2,400
20,200
18,620
20,918
1,350
42,928
22,680
350
360
330
3,000
2,247
23,182
1,065
7,937
14,585
1,000
1,500
10,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
7.00
7.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$697,874
$11,679
$129,096
$350
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
203000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
219000
202000
5110171100
5110171100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5111172000
5111172000
5210173100
5211174000
5310175100
5310175100
5313301000
5211174000
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 61 of 467
STRUCTURE MAINTENANCECF02
530606
530611
530700
531100
531103
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
17272
23130
23120
17271
17270
15966
17372
17385
17379
17383
17368
17364
17363
15974
17391
23540
23778
17453
17469
17462
17467
17448
17443
15981
23456
Structure Maintenance
BBCW L31E - Parts & Supplies
BBCW L31E - Parts & Supplies
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Lakeside Ranch S - Signs
RS L-8 Reservoir - Signs
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Kiss Rest-S-65DX1 - Fuel
2,840
585
100
2,546
2,793
17,475
3,717
1,194
1,573
858
2,144
2,431
2,287
1,086
2,248
335
560
549
143
189
243
378
5,324
527
555
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
17.00
8.00
1.00
2.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$91,545
$15,290
$2,248
$895
$7,353
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
202002
202002
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
5310175100
5311176000
5311176000
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5312177000
5110171100
5210173100
5110171100
5111172000
5210173100
5211174000
5310175100
5312177000
5313301000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3007
3007
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: 62 of 467
STRUCTURE MAINTENANCECF02
540030
540040
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
23457
23454
23455
23453
23452
23782
23105
23463
23464
23461
23462
23460
23458
23459
23542
17497
17511
23784
17505
17509
23364
23894
17493
17490
17489
15985
17548
17556
23786
17553
17555
23366
23386
Kiss Rest-S-65DX2 - Fuel
Kiss Rest-S-67 - Fuel
Kiss Rest-S-67A - Fuel
Kiss Rest-S-68A - Fuel
Kiss Rest-S-84A - Fuel
RS L-8 Reservoir - Fuel Vehicles
Allapattah Rest - Oil & Lubes
Kiss Rest-S-65DX1 - Oil & Lubes
Kiss Rest-S-65DX2 - Oil & Lubes
Kiss Rest-S-67 - Oil & Lubes
Kiss Rest-S-67A - Oil & Lubes
Kiss Rest-S-68A - Oil & Lubes
Kiss Rest-S-83A - Oil & Lubes
Kiss Rest-S-84A - Oil & Lubes
Lakeside Ranch S - Oil & Lubes
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Structures Oil
Structure Maintenance
Structure Maintenance
CEPP South S-333N - Oils/Lube
S-152 Gated Spillway - Oils/Lube
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Structures (Propane)
Structure Maintenance
Structure Maintenance
CEPP South S-333N - Propane
Dade-Broward - Propane
555
445
110
555
555
6,000
100
30
30
30
30
30
30
30
200
2,563
751
450
7,068
764
300
150
4,209
1,079
1,394
2,312
4,676
1,501
1,090
1,978
1,079
400
170
Total
Total
-
-
Amount
7.00
20.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$8,775
$21,550
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
203000
202000
202000
202000
202000
202000
202000
219000
5110171100
5110171100
5110171100
5110171100
5110171100
5210173100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
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: 63 of 467
STRUCTURE MAINTENANCECF02
541200
541250
Oper Expense - Liquid Propane Fuel
Oper Expense - Vehicle Fuel Card Consumed
17546
17541
17540
15989
15255
23445
23442
23448
23435
23432
23440
23437
23430
23427
23420
23451
23417
23425
23422
23546
17580
17600
23789
23791
17591
17598
23362
23384
23897
17574
23129
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Fuel Card Purchases - BCB FS
Kiss Rest-S-65DX1 - Chainlink / Barbwire
Kiss Rest-S-65DX1 - Weed Traps / Barrier
Kiss Rest-S-65DX2 - General/Building Mai
Kiss Rest-S-67 - Chainlink / Barbwire
Kiss Rest-S-67 - Weed Traps / Barrier
Kiss Rest-S-67A - Chainlink/Barbwire
Kiss Rest-S-67A - Weed Traps / Barrier
Kiss Rest-S-68A - Chainlink / Barbwire
Kiss Rest-S-68A - Weed Traps / Barrier
Kiss Rest-S-83A - Chainlink / Barbwire
Kiss Rest-S-83A - Fuel
Kiss Rest-S-83A - Weed Traps/Barrier
Kiss Rest-S-84A - Chainlink / Barbwire
Kiss Rest-S-84A - Weed Traps/Barrier
Lakeside Ranch S - Construction Material
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Structure Maintenance
RS L-8 Reservoir - Structures Fencing
Structure Maintenance
Structure Maintenance
CEPP South S-333N - Fencing
Dade-Broward - Fencing
S-152 Gated Spillway - Lumber
Structure Maintenance
BBCW L31E - Fencing
2,698
3,058
2,878
1,366
500
75
360
550
75
360
75
360
75
360
75
555
360
75
360
2,200
7,576
3,631
1,090
545
2,549
3,251
1,000
500
500
2,885
60
Total
Total
-
-
Amount
11.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$20,894
$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
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
219000
202000
202000
202002
5310175100
5311176000
5312177000
5313301000
5005170400
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5310175100
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
NR
NR
NR
NR
NR
3007
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: 64 of 467
STRUCTURE MAINTENANCECF02
541300
541301
541302
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
17565
17564
15991
15993
23541
17635
17660
17649
17657
17627
17616
17614
15997
20967
20968
20963
20965
20969
20970
20971
21660
20962
17695
17722
23792
17711
17720
23380
17686
17674
17672
Structure Maintenance
Structure Maintenance
Aquatic Plant Control
Structure Maintenance
Lakeside Ranch S - Uniforms
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Safety Boots
Safety Boots
Safety Boots
Safety Boots
Safety Boots
Safety Boots
Safety Boots
Safety Boots - Struct Maint
Safety Boots
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Structure Maint Tools
Structure Maintenance
Structure Maintenance
Dade-Broward - Small Tools
Structure Maintenance
Structure Maintenance
Structure Maintenance
2,437
4,467
7,413
7,503
770
2,318
900
1,279
120
3,779
659
1,022
756
1,000
4,000
2,500
2,500
4,000
1,500
2,000
387
1,000
12,139
1,689
80
8,990
2,023
1,000
9,666
4,045
8,570
Total
Total
Total
-
-
-
Amount
30.00
9.00
9.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$51,322
$11,603
$18,887
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
219000
202000
202000
202000
5311176000
5312177000
5313301000
5313301000
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
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: 65 of 467
STRUCTURE MAINTENANCECF02
541400
541500
541502
541503
541505
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
16002
23119
23807
17839
17854
17848
17852
23365
23385
23895
17835
17830
17829
17872
17891
23812
17881
17885
23368
23388
17868
17863
17862
16016
17913
Structure Maintenance
BBCW L31E - P&S Other Equip
RS L-8 Reservoir - Equipment VMF
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
CEPP South S-333N - Paint
Dade-Broward - Paint
S-152 Gated Spillway - Paint
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Electrical P&S - SM
Structure Maintenance
Structure Maintenance
CEPP South S-333N - Electric P&S
Dade-Broward - P&S Electrical/Electronic
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
2,926
100
2,180
831
547
1,396
391
150
200
250
1,010
1,414
748
15,957
16,527
545
3,719
3,467
1,000
700
15,004
11,897
7,863
4,931
290
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
10.00
1.00
1.00
10.00
11.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$51,128
$100
$2,180
$6,937
$81,610
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
202002
202000
202000
202000
202000
202000
202000
219000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
219000
202000
202000
202000
203000
202000
5313301000
5311176000
5210173100
5110171100
5111172000
5210173100
5211174000
5310175100
5310175100
5310175100
5310175100
5311176000
5312177000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
5311176000
5312177000
5313301000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3007
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: 66 of 467
STRUCTURE MAINTENANCECF02
541511 Oper Expense - Parts and Supplies Security Equipment
17932
17922
17926
17909
17904
16019
23101
23443
23470
23444
23450
23471
23449
23433
23468
23434
23438
23469
23439
23428
23467
23429
23418
23465
23419
23423
23466
23424
17938
23925
23891
17949
23816
23817
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Allapattah Rest - Parts & Supplies
Kiss Rest-S-65DX1 - General/Building Mai
Kiss Rest-S-65DX1 - SCADA / Telemetry
Kiss Rest-S-65DX1 - Signs
Kiss Rest-S-65DX2 - Chainlink / Barbwire
Kiss Rest-S-65DX2 - SCADA / Telemetry
Kiss Rest-S-65DX2 - Signs
Kiss Rest-S-67 - General/Building Maint
Kiss Rest-S-67 - SCADA / Telemetry
Kiss Rest-S-67 - Signs
Kiss Rest-S-67A - General/Building Maint
Kiss Rest-S-67A - SCADA / Telemetry
Kiss Rest-S-67A - Signs
Kiss Rest-S-68A - General/Building Maint
Kiss Rest-S-68A - SCADA / Telemetry
Kiss Rest-S-68A - Signs
Kiss Rest-S-83A - General/Building Maint
Kiss Rest-S-83A - Scada/Telemetry
Kiss Rest-S-83A - Signs
Kiss Rest-S-84A - General/Building Maint
Kiss Rest-S-84A - SCADA / Telemetry
Kiss Rest-S-84A - Signs
Structure Maintenance
Ten Mile Creek- Building/Ground P&S
Rolling Meadows - P&S Water Control
Structure Maintenance
RS L-8 Reservoir - Boat Barrier Maint
RS L-8 Reservoir - SM Parts and Supplies
125
94
2,629
332
225
263
975
550
475
100
75
475
100
550
475
100
550
475
100
550
475
100
550
475
100
550
475
100
56,550
500
2,520
16,515
2,180
1,090
Total -
Amount
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$3,958
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5111172000
5210173100
5211174000
5310175100
5312177000
5313301000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
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
NR
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: 67 of 467
STRUCTURE MAINTENANCECF02
541512
541600
542400
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licenses
17944
23146
17946
23367
23387
23896
17936
23128
17935
23945
17933
23632
16020
17966
17983
17975
17980
17963
17955
17953
16023
18016
18027
18020
18024
18010
18008
18002
16031
23370
23383
Structure Maintenance
Boma AGI - P&S Water Control Struct
Structure Maintenance
CEPP South S-333N - Parts & Supplies
Dade-Broward - Parts & Supplies
S-152 Gated Spillway - Parts & Supplies
Structure Maintenance
BBCW L31E - P&S Other Equip
Structure Maintenance
US-1 Culverts - Parts & Supplies
Structure Maintenance
Manatee Mitigation - Structure Maint
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
CEPP South S-333N - Waste Disposal
Dade-Broward - Waste Disposal
53,375
1,500
19,224
1,000
700
1,900
33,628
585
21,000
2,000
29,836
2,000
50,364
1,207
1,854
415
534
831
653
712
1,159
333
113
135
313
450
225
475
156
500
350
Total
Total
Total
-
-
-
Amount
41.00
8.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$304,842
$7,365
$2,200
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
219000
202000
202000
202002
202000
202000
202000
101002
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
219000
5210173100
5211174000
5211174000
5310175100
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5310175100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
3007
NR
NR
NR
3008
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: 68 of 467
STRUCTURE MAINTENANCECF02
543302
543700
543701
545010
589300
589500
Oper Expense - Waste Disposal Fees
Oper Expense - Utilities
Oper Expense - Electrical Service
Oper Expense - Interagency State of FL
Capital Outlay - Equipment
Capital Outlay - Vehicles
23103
23477
23478
23475
23476
23474
23472
23473
23369
23382
18080
18079
15400
15406
15407
19264
24238
16211
Allapattah Rest - Electric
Kiss Rest-S-65DX1 - Electrical Service
Kiss Rest-S-65DX2 - Electrical Service
Kiss Rest-S-67 - Electrical Service
Kiss Rest-S-67A - Electrical Service
Kiss Rest-S-68A - Electrical Service
Kiss Rest-S-83A - Electrical Service
Kiss Rest-S-84A - Electrical Service
CEPP South S-333N - Electrical Service
Dade-Broward - Electrical Service
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
BCB Heavy Equipment (Over the Road)
BCB Heavy Equipment (Over the Road)
BCB Heavy Equipment (Track)
250
850
850
685
170
850
850
850
3,000
1,250
114,994
58,958
7,500
7,000
4,372
26,162
27,838
82,500
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
1.00
9.00
2.00
3.00
3.00
Total STRUCTURE MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$6,408,539
Item NameQty
$850
$250
$9,355
$173,952
$18,872
$136,500
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
202000
202000
202000
202000
202000
202000
202000
202000
202000
219000
202000
202000
402000
402000
402000
403000
403000
403000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5310175100
5310175100
5110171100
5311176000
5310175100
5311176000
5312177000
5005170400
5005170400
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 69 of 467
STRUCTURE OVERHAULCF03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
540040
541301
541400
541500
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 Oils/Lubricants/Solvents
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
19992
17648
17710
15531
23040
STRUCTURE OVERHAUL
Structure Overhaul
Structure Overhaul
FY21 Gate Overhaul Program C&SF
Structure Overhaul
5,000
1,350
3,371
359,574
12,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
18.57
3.00
21.57
21.57
18.57
18.57
18.57
18.57
18.57
18.57
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$944,739
$23,362
$74,064
$104,185
$304,767
$22,655
$2,549
$267
$3,714
$4,505
$5,000
$1,350
$3,371
$359,574
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
5210173100
5210173100
5210173100
5613222000
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
101157
NR
Page: 70 of 467
STRUCTURE OVERHAULCF03
541514 Oper Expense - Parts, Supp - Maint Supp FacilityTotal -
Amount
1.00
Total STRUCTURE OVERHAUL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,866,602
Item NameQty
$12,500
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 71 of 467
PUMP STATION MAINTENANCECF05
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530106
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
17162
17167
17169
23062
17161
23557
17157
23591
23641
17181
17190
17186
23149
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
BBCW Deering - Trapping Services
Pump Station Maintenance
S-356 - Trapping Services
Pump Station Maintenance
Faka Union PS - Gator Services
Merritt PS - Gator Services
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Boma AGI - Electrical Services
1,799
1,259
148
800
4,362
700
184
825
775
8,993
1,877
12,141
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
60.45
3.00
61.45
61.45
60.45
60.45
60.45
58.45
58.45
58.45
9.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,982,741
$70,888
$252,255
$366,916
$1,170,925
$86,965
$9,783
$878
$11,690
$14,507
$10,852
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202002
202000
202002
202000
101002
101002
202000
202000
202000
202000
5110171100
5210173100
5211174000
5310175100
5310175100
5310175100
5312177000
5313301000
5313301000
5110171100
5111172000
5210173100
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
3007
NR
3003
NR
3008
3008
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 72 of 467
PUMP STATION MAINTENANCECF05
530120
530121
530301
530403
530404
Cont Serv - Electrical Services
Cont Serv - Water and Sewer Services
Cont Serv - Terrestrial Spraying
Cont Serv - Mowing Canals/Levees
Cont Serv - Mowing Field Stations/Pump Stations
17188
17177
17193
17195
17196
17192
23558
23274
23276
23273
23275
17237
23762
23297
23490
17241
23063
17234
23559
23073
17230
23592
23642
23683
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
S-356 - Terrestrial Plant Control
C-111 Spreader - S-199 (Aerojet) Mowing
C-111 Spreader - S-199 Compound Mowing
C-111 Spreader - S-200 (Frog Pond) Mow
C-111 Spreader - S-200 Compound Mowing
Pump Station Maintenance
RS L-8 Reservoir - Lawn Maint PS & Divid
C-43 Reservoir - Mow Field/Pump St
Lake Hicpochee - Mowing Structures
Pump Station Maintenance
BBCW Deering - Mowing S-700
Pump Station Maintenance
S-356 - Mowing
8.5 SMA Mod - PS-357 Mowing
Pump Station Maintenance
Faka Union PS - Mowing
Merritt PS - Mowing
Miller PS - Mowing
5,500
3,617
225
3,597
2,632
2,089
100
7,755
2,370
13,605
2,370
9,937
4,600
3,000
2,400
15,880
2,600
1,400
500
15,700
54,110
15,000
16,000
15,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
6.00
4.00
1.00
4.00
13.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$34,128
$8,543
$100
$26,100
$156,127
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
202002
202002
202002
202002
202002
202000
202000
202000
202000
202000
202002
202000
202002
202002
202000
101002
101002
101002
5211174000
5312177000
5110171100
5210173100
5211174000
5312177000
5310175100
5311176000
5311176000
5311176000
5311176000
5210173100
5210173100
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5312177000
5313301000
5313301000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
3003
3006
3006
3006
3006
NR
NR
NR
NR
NR
3007
NR
3003
3003
NR
3008
3008
3008
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: 73 of 467
PUMP STATION MAINTENANCECF05
530405
530600
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
17252
17255
23764
23763
17257
23560
17248
23593
23643
23684
23769
23768
23491
23595
23594
23596
23614
23645
23644
23646
23662
23686
23685
23687
23704
23512
23510
23514
17274
23932
23933
23396
17284
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - PS A/C Maint Inspect
RS L-8 Reservoir - Vibration Analysis
Pump Station Maintenance
S-356 - Vibration Analysis
Pump Station Maintenance
Faka Union PS - Crane Inspection/Repair
Merritt PS - Crane Inspection / Repair
Miller PS - Crane Inspection / Repair
RS L-8 Reservoir - Shop Tool Repair
RS L-8 Reservoir - Shop Trades Support
Lake Hicpochee - Maintenance and Repairs
Faka Union PS - Fire Alarm Inspections
Faka Union PS - Fire Extinguisher Insp
Faka Union PS - Maint & Repair
Faka Union PS - Trash Rake Repairs
Merritt PS - Fire Alarm Inspections
Merritt PS - Fire Extinguisher Insp
Merritt PS - Maint & Repairs
Merritt PS - Trash Rake Repairs
Miller PS - Fire Alarm Inspections
Miller PS - Fire Extinguisher Inspec
Miller PS - Maint & Repairs
Miller PS - Trash Rake Repairs
Lakeside Ranch N - General Maintenance
Lakeside Ranch N - Storage Tank Fees
Lakeside Ranch N - Vibration Analysis
Pump Station Maintenance
Ten Mile Creek - Vibration Analysis
Ten Mile Creek- Maint & Repairs
G-103 - Maintenance & Repairs
Pump Station Maintenance
3,283
1,529
1,125
900
899
250
3,903
1,165
1,165
1,235
100
2,245
2,000
1,565
530
11,120
1,870
1,520
494
20,600
3,500
1,245
500
7,000
3,935
2,450
50
230
33,570
350
2,500
1,000
4,278
Total
Total
-
-
Amount
10.00
15.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$15,454
$58,224
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
202002
202000
101002
101002
101002
202000
202000
202000
101002
101002
101002
101002
101002
101002
101002
101002
101002
101002
101002
101002
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5210173100
5210173100
5210173100
5211174000
5310175100
5312177000
5313301000
5313301000
5313301000
5210173100
5210173100
5211174000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5111172000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
3003
NR
3008
3008
3008
NR
NR
NR
3008
3008
3008
3008
3008
3008
3008
3008
3008
3008
3008
3008
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: 74 of 467
PUMP STATION MAINTENANCECF05
530606
530608
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
17279
23773
17281
23064
17273
23561
23074
23075
23163
23167
23168
23164
23166
23170
23169
23165
23277
23278
17269
23598
23597
23599
23647
23648
23688
23689
23492
17369
Pump Station Maintenance
RS L-8 Reservoir - Electric Motors Repai
Pump Station Maintenance
BBCW Deering - Outsource Repairs
Pump Station Maintenance
S-356 - Outsource Repairs
8.5 SMA Mod - PS-357 M&R District Works
8.5 SMA Mod - PS-357 Oil Changes
C-111 South Dade - PS-331 District Works
C-111 South Dade - PS-331 Oil Changes
C-111 South Dade - PS-332B District Work
C-111 South Dade - PS-332B Oil Changes
C-111 South Dade - PS-332C Oil Changes
C-111 South Dade - PS-332C District Work
C-111 South Dade - PS-332D District Work
C-111 South Dade - PS-332D Oil Changes
C-111 Spreader - S-199 District Works
C-111 Spreader - S-200 District Works
Pump Station Maintenance
Faka Union PS - Fuel Tank Calibrations
Faka Union PS - Paint Fuel Tanks
Faka Union PS - Vibration analyses
Merritt PS - Fuel Tank Calibrations
Merritt PS - Vibration analyses
Miller PS - Fuel Tank Calibrations
Miller PS - Vibration analyses
Lake Hicpochee - Vehicle Maintenance
Pump Station Maintenance
19,475
12,500
65,415
1,000
18,236
16,000
2,580
2,885
2,425
6,135
4,850
9,775
9,770
4,850
4,040
8,560
1,000
1,000
58,874
2,750
75,000
1,200
2,575
1,370
2,800
1,175
1,500
674
Total
Total
-
-
Amount
34.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$380,668
$1,500
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
202000
202000
202000
202002
202000
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202000
101002
101002
101002
101002
101002
101002
101002
202000
202000
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5211174000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
3007
NR
3003
3003
3003
3000
3000
3002
3002
3002
3002
3001
3001
3006
3006
NR
3008
3008
3008
3008
3008
3008
3008
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: 75 of 467
PUMP STATION MAINTENANCECF05
530611
530700
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
17380
23776
17384
23076
23175
23172
23174
23173
23279
23280
17395
17389
17405
17412
23493
17415
23065
17404
23562
23077
23180
23179
23176
23178
23177
17397
23600
23601
Pump Station Maintenance
RS L-8 Reservoir - RCP Drain Maint
Pump Station Maintenance
8.5 SMA Mod - PS-357 M&R Other Equip
C-111 South Dade - PS-331 M&R Other Eq
C-111 South Dade - PS-332B M&R OtherEq
C-111 South Dade - PS-332C M&R OtherEq
C-111 South Dade - PS-332D M&R OtherEq
C-111 Spreader - S-199 M&R Other Equip
C-111 Spreader - S-200 M&R Other Equip
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Lake Hicpochee - General Maintenance
Pump Station Maintenance
BBCW Deering - Building Repairs
Pump Station Maintenance
S-356 - Building Repairs
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
Pump Station Maintenance
Faka Union PS - Electrical M&R
Faka Union PS - Pest Control
899
7,500
13,490
3,030
8,460
17,425
17,425
12,435
5,000
5,000
2,029
2,468
15,513
4,694
2,500
6,448
1,000
8,094
10,000
445
940
515
515
515
515
7,616
5,115
6,500
Total
Total
-
-
Amount
11.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$91,338
$4,497
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
202002
202002
202002
202002
202002
202002
202002
202000
202000
202000
202000
202000
202000
202002
202000
202002
202002
202002
202002
202002
202002
202002
202000
101002
101002
5210173100
5210173100
5211174000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5211174000
5312177000
5110171100
5210173100
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
3003
3000
3002
3002
3001
3006
3006
NR
NR
NR
NR
NR
NR
3007
NR
3003
3003
3000
3000
3002
3002
3001
NR
3008
3008
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: 76 of 467
PUMP STATION MAINTENANCECF05
531100
531102
531103
Cont Serv - General Maintenance
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
23649
23650
23690
23691
17432
17436
17438
23066
17431
23563
17427
17454
17463
17468
17449
23078
23181
23182
23184
23183
17441
23602
23651
23692
23494
23067
23564
23603
Merritt PS - Electrical Maint & Repair
Merritt PS - Pest Control
Miller PS - Electrical Maint & Repair
Miller PS - Pest Control
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
BBCW Deering - Security Maintenance
Pump Station Maintenance
S-356 - Security Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
8.5 SMA Mod - PS-357 Waste Disposal
C-111 South Dade - PS-331 Waste Disposal
C-111 South Dade - PS-332B Waste Dispos
C-111 South Dade - PS-332C Waste Dispos
C-111 South Dade - PS-332D Waste Dispos
Pump Station Maintenance
Faka Union PS - Waste Disposal
Merritt PS - Waste Disposal
Miller PS - Waste Disposal
Lake Hicpochee - Inventory Chemicals
BBCW Deering - Chemicals S-700
S-356 - Chemicals
Faka Union PS - Veg Control Chemicals
14,895
5,000
3,000
4,500
7,986
6,851
13,688
200
1,312
3,500
1,744
2,248
2,248
1,124
2,248
300
1,855
300
300
300
12,248
2,600
1,775
1,975
4,580
100
200
15,000
Total
Total
Total
-
-
-
Amount
20.00
7.00
13.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$98,320
$35,281
$29,521
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101002
101002
101002
101002
202000
202000
202000
202002
202000
202002
202000
202000
202000
202000
202000
202002
202002
202002
202002
202002
202000
101002
101002
101002
202000
202002
202002
101002
5313301000
5313301000
5313301000
5313301000
5110171100
5210173100
5211174000
5310175100
5310175100
5310175100
5312177000
5110171100
5210173100
5211174000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5313301000
5211174000
5310175100
5310175100
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
3008
3008
3008
3008
NR
NR
NR
3007
NR
3003
NR
NR
NR
NR
NR
3003
3000
3002
3002
3001
NR
3008
3008
3008
NR
3007
3003
3008
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 467
PUMP STATION MAINTENANCECF05
540010
540030
540040
540050
541100
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
23652
23693
23916
23518
17498
23918
17512
17506
23785
23299
23495
17510
23068
17494
23566
23193
17487
23919
23033
23197
23920
23313
23697
23496
Merritt PS - Veg Control Chemicals
Miller PS - Veg Control Chemicals
Ten Mile Creek - Vehicle Fuel
Lakeside Ranch N - Oil & Lubes
Pump Station Maintenance
Ten Mile Creek - Oil & Lubes
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Lube Oil Analysis
C-43 Reservoir - Oils and Lube
Lake Hicpochee - Oils and Lubes
Pump Station Maintenance
BBCW Deering - Oils / Lube
Pump Station Maintenance
S-356 - Oils/Lube
C-111 South Dade - PS-331 Oil & Lubes
Pump Station Maintenance
Ten Mile Creek - Inventory P&S
Pump Station Maintenance
C-111 South Dade - PS-331 P&S Inventory
Ten Mile Creek - Books/Subscriptions
C-43 Reservoir - Books/Subscriptions
Miller PS - Training Manuals
Lake Hicpochee - Propane
10,000
15,000
3,500
870
12,140
1,500
75
24,731
195
800
750
11,034
250
7,194
2,000
2,800
29,093
300
15,000
565
250
250
800
1,250
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
6.00
1.00
14.00
3.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$44,880
$3,500
$93,432
$15,865
$1,300
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101002
101002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202002
202002
202000
202000
202000
202002
202000
202000
101002
202000
5313301000
5313301000
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5312177000
5110171100
5210173100
5311176000
5110171100
5211174000
5313301000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
3008
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
3003
3000
NR
NR
NR
3000
NR
NR
3008
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: 78 of 467
PUMP STATION MAINTENANCECF05
541200
541300
Oper Expense - Liquid Propane Fuel
Oper Expense - Construction Materials
23605
23654
23695
17581
23921
17601
17592
23788
17599
23069
23070
23071
17575
23567
23568
23569
23199
23198
23200
17559
23607
23656
23698
17636
23922
17652
17659
17628
23201
17608
23608
Faka Union PS - Propane (SCADA)
Merritt PS - Propane (SCADA)
Miller PS - Propane (SCADA)
Pump Station Maintenance
Ten Mile Creek - Construction Materials
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Metal Products Trades
Pump Station Maintenance
BBCW Deering - Fencing S-700
BBCW Deering - Metal
BBCW Deering - Wood
Pump Station Maintenance
S-356 - Fencing
S-356 - Metal
S-356 - Wood
C-111 South Dade - PS-331 Fencing
C-111 South Dade - PS-331 Metal Product
C-111 South Dade - PS-331 Lumber & Wood
Pump Station Maintenance
Faka Union PS - Construction Materials
Merritt PS - Construction Materials
Miller PS - Construction Materials
Pump Station Maintenance
Ten Mile Creek - District Uniforms
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
C-111 South Dade - PS-331 P&S Uniforms
Pump Station Maintenance
Faka Union PS - Uniforms
1,000
1,000
1,000
809
500
75
1,712
820
3,672
500
300
100
527
2,000
1,200
500
250
800
900
1,335
2,225
1,000
2,275
1,969
500
2,430
2,119
540
700
1,989
1,465
Total
Total
-
-
Amount
4.00
20.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$4,250
$21,500
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
101002
101002
101002
202000
202000
202000
202000
202000
202000
202002
202002
202002
202000
202002
202002
202002
202002
202002
202002
202000
101002
101002
101002
202000
202000
202000
202000
202000
202002
202000
101002
5313301000
5313301000
5313301000
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
5310175100
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5313301000
5110171100
5110171100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
3008
3008
3008
NR
NR
NR
NR
NR
NR
3007
3007
3007
NR
3003
3003
3003
3000
3000
3000
NR
3008
3008
3008
NR
NR
NR
NR
NR
3000
NR
3008
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: 79 of 467
PUMP STATION MAINTENANCECF05
541301
541302
541400
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
Oper Expense - Tools/Equipment/PPE
23657
23699
15996
21675
17696
23923
17714
23797
23794
23300
17721
23157
17687
23570
23581
23082
23057
23202
17666
23609
23658
23700
16001
23802
23801
23804
23800
23799
23805
Merritt PS - Uniforms
Miller PS - Uniforms
Pump Station Maintenance
Safety Boots
Pump Station Maintenance
Ten Mile Creek- Small Tools
Pump Station Maintenance
RS L-8 Reservoir - Electrical Supples
RS L-8 Reservoir - Trades Support Tools
C-43 Reservoir - Tools Equip PPE
Pump Station Maintenance
BBCW Deering - Tools, Equip & Gauges
Pump Station Maintenance
S-356 - Small Tools, Equipment, Gauges
S-356 - Tool/Equipment/PPE
8.5 SMA Mod - PS-357 Pump Station Maint
BBCW Cutler - Tools & Equip
C-111 South Dade - PS-331 Small Tools
Pump Station Maintenance
Faka Union PS - Tools & Equipment
Merritt PS - Tools & Equipment
Miller PS - Tools & Equipment
Pump Station Maintenance
RS L-8 Reservoir - M&R Emergency Generat
RS L-8 Reservoir - Oil Absorbent Rags
RS L-8 Reservoir - PS Motor & Gearbox
RS L-8 Reservoir - Parts & Fittings
RS L-8 Reservoir - Parts & Supplies Repl
RS L-8 Reservoir - RCP Drain P&S
620
350
293
1,500
6,743
500
4,720
200
80
300
3,446
300
1,348
300
500
1,000
3,000
4,500
4,045
1,000
1,000
1,500
732
1,090
365
2,945
2,000
365
2,500
Total
Total
Total
-
-
-
Amount
11.00
1.00
19.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$12,975
$1,500
$35,214
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101002
101002
203000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202002
202002
202002
202002
202002
202000
101002
101002
101002
203000
202000
202000
202000
202000
202000
202000
5313301000
5313301000
5313301000
5110171100
5110171100
5110171100
5210173100
5210173100
5210173100
5211174000
5211174000
5310175100
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5313301000
5313301000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
3008
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
3003
3003
3003
NR
3000
NR
3008
3008
3008
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: 80 of 467
PUMP STATION MAINTENANCECF05
541500
541501
541502
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
23798
23145
23497
23084
23083
23207
23208
23204
23205
23206
23203
23110
23572
23808
17840
17855
17849
23810
23809
23302
17853
23111
17836
23573
23574
23209
RS L-8 Reservoir - Trades Support Equip
Boma AGI - P&S Pump Station Maint
Lake Hicpochee - Parts and Supplies
8.5 SMA Mod - PS-357 Crane Inspection
8.5 SMA Mod - PS-357 P&S Other Equip
C-111 South Dade - PS-331 Crane Inspec
C-111 South Dade - PS-331 P&S Other Eq
C-111 South Dade - PS-332B P&S Other Eq
C-111 South Dade - PS-332C P&S Other Eq
C-111 South Dade - PS-332D Crane Inspec
C-111 South Dade - PS-332D P&S Other Eq
BBCW Deering - Agriculture Supplies
S-356 - Agriculture Supplies
RS L-8 Reservoir - Tires for Vehicles
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Buildings & Grounds
RS L-8 Reservoir - General Maintenance
C-43 Reservoir - Building & Grounds P&S
Pump Station Maintenance
BBCW Deering - Building & Grounds
Pump Station Maintenance
S-356 - Building & Grounds
S-356 - Paint
C-111 South Dade - PS-331 - B&G Maint
1,000
3,500
2,000
250
2,500
250
7,500
12,000
12,000
250
12,000
100
100
3,000
1,975
73
9,121
365
435
2,500
4,379
1,000
2,134
1,500
500
785
Total
Total
Total
-
-
-
Amount
17.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$62,515
$200
$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
1.00
1.00
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
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202002
202002
202002
5210173100
5211174000
5211174000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5310175100
5310175100
5210173100
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5211174000
5310175100
5310175100
5310175100
5310175100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
3003
3003
3000
3000
3002
3002
3001
3001
3007
3003
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
3003
3003
3000
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: 81 of 467
PUMP STATION MAINTENANCECF05
541503
541505
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
17826
23610
23615
23664
23663
23706
23705
23525
17873
23926
17887
17882
23811
23813
23814
23303
17886
23112
17869
23575
23085
23213
23210
23212
23211
17860
23616
23617
23665
23666
23707
23708
Pump Station Maintenance
Faka Union PS - A/C Maintenance & Repair
Faka Union PS - Building P&S
Merritt PS - A/C Maintenance & Repair
Merritt PS - Building P&S
Miller PS - A/C Maintenance & Repair
Miller PS - Building P&S
Lakeside Ranch N - Electrical P&S
Pump Station Maintenance
Ten Mile Creek - Electrical P&S
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Electric Motors Parts
RS L-8 Reservoir - Electrical P&S - PS
RS L-8 Reservoir - Instrumentation Repla
C-43 Reservoir - P&S Electrical
Pump Station Maintenance
BBCW Deering - Electrical Supplies
Pump Station Maintenance
S-356 - Electrical Supplies
8.5 SMA Mod - PS-357 Electrical Repairs
C-111 South Dade - PS-331 P&S Electric
C-111 South Dade - PS-332B P&S Electric
C-111 South Dade - PS-332C P&S Electric
C-111 South Dade - PS-332D P&S Electric
Pump Station Maintenance
Faka Union PS - Electrical P&S
Faka Union PS - PS Software Maint
Merritt PS - Electricial P&S
Merritt PS - PS Software Maint
Miller PS - Electrical Parts & Supplies
Miller PS - PS Software Maint
7,522
500
5,000
3,000
5,000
3,375
2,000
12,220
45,393
10,000
3,152
28,747
1,090
3,815
3,000
500
15,627
500
27,339
2,000
4,570
6,000
5,000
6,000
5,000
32,624
10,000
1,500
15,000
1,500
5,000
1,500
Total
Total
-
-
Amount
19.00
25.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$51,164
$247,077
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
101002
101002
101002
101002
101002
101002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202002
202002
202002
202002
202002
202002
202000
101002
101002
101002
101002
101002
101002
5312177000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3008
3008
3008
3008
3008
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
3003
3003
3000
3002
3002
3001
NR
3008
3008
3008
3008
3008
3008
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: 82 of 467
PUMP STATION MAINTENANCECF05
541510
541511
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Security Equipment
23618
23619
23667
23668
23709
23710
17914
17928
17923
17927
23109
17910
17901
23522
17939
23924
23398
17948
17945
17947
23114
23108
17937
23571
23576
17934
23613
23612
23611
23659
23661
23660
23703
Faka Union PS - Bottled Water (PS)
Faka Union PS - Office Supplies
Merritt PS - Bottled Water (PS)
Merritt PS - Office Supplies
Miller PS - Bottled Water (PS)
Miller PS - Office Supplies
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
BBCW Deering - Locks
Pump Station Maintenance
Pump Station Maintenance
Lakeside Ranch N - Parts & Supplies
Pump Station Maintenance
Ten Mile Creek - Parts & Supplies
G-103 - Parts & Supplies
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
BBCW Deering - P&S Water Control
BBCW Deering - Parts & Supplies
Pump Station Maintenance
S-356 - Parts & Supplies
S-356 P&S Water Control
Pump Station Maintenance
Faka Union PS - Fittings and Adapters
Faka Union PS - Parts & Supplies
Faka Union PS - Replace Intake Filters
Merritt PS - Filter Replace-Intake Fans
Merritt PS - Fittings and Adapters
Merritt PS - Parts & Supplies
Miller PS - Fittings and Adapters
540
850
520
800
520
300
4,514
129
1,712
4,680
250
663
499
20,000
83,163
10,000
2,500
1,346
79,043
73,747
2,000
500
64,620
1,000
5,000
116,360
3,775
33,925
5,000
3,000
3,600
32,770
4,050
Total
Total
-
-
Amount
6.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$3,530
$12,447
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101002
101002
101002
101002
101002
101002
202000
202000
202000
202000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202002
202000
202002
202002
202000
101002
101002
101002
101002
101002
101002
101002
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5310175100
5312177000
5110171100
5110171100
5110171100
5111172000
5111172000
5210173100
5211174000
5310175100
5310175100
5310175100
5310175100
5310175100
5312177000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
3008
3008
3008
3008
3008
3008
NR
NR
NR
NR
3007
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
3007
NR
3003
3003
NR
3008
3008
3008
3008
3008
3008
3008
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: 83 of 467
PUMP STATION MAINTENANCECF05
541512
541600
541900
542400
543300
543301
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - Professional Licenses
Oper Expense - Other Fees
Oper Expense - Permits & Fees
23702
23701
23513
23927
17976
17981
17964
23577
17954
23620
23669
23711
23214
18021
23819
23621
23670
23712
23929
23930
23113
23578
Miller PS - Parts & Supplies
Miller PS - Replace Intake Filters
Lakeside Ranch N - Rental Equipment
Ten Mile Creek - Equipment Rental (PS)
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
S-356 - Rental
Pump Station Maintenance
Faka Union PS - Rental / Lease Equipment
Merritt PS - Rental / Lease Equipment
Miller PS - Rental / Lease Equipment
C-111 South Dade - PS-331 Waste Dispos
Pump Station Maintenance
RS L-8 Reservoir - CDL (1 FTE)
Faka Union PS - Permits
Merritt PS - Permits
Miller PS - Permits
Ten Mile Creek - Permits & Fees
Ten Mile Creek - Waste Disposal Fees
BBCW Deering - Waste Disposal
S-356 - Waste Disposal
25,000
2,000
1,545
1,200
4,497
2,248
8,993
1,000
2,468
5,200
1,000
1,000
400
180
180
1,000
1,000
1,000
350
150
800
1,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
22.00
10.00
1.00
2.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$572,399
$29,151
$400
$360
$3,000
$350
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101002
101002
202000
202000
202000
202000
202000
202002
202000
101002
101002
101002
202002
202000
202000
101002
101002
101002
202000
202000
202002
202002
5313301000
5313301000
5110171100
5110171100
5210173100
5211174000
5310175100
5310175100
5312177000
5313301000
5313301000
5313301000
5311176000
5210173100
5210173100
5313301000
5313301000
5313301000
5110171100
5110171100
5310175100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
3008
3008
NR
NR
NR
NR
NR
3003
NR
3008
3008
3008
3000
NR
NR
3008
3008
3008
NR
NR
3007
3003
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: 84 of 467
PUMP STATION MAINTENANCECF05
543302
543702
543800
Oper Expense - Waste Disposal Fees
Oper Expense - Water/Sewer Service
Oper Expense - Freight
18064
18066
18068
18060
23928
23305
23116
23580
23220
23623
23672
23714
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Ten Mile Creek- Freight
C-43 Reservoir - Freight
BBCW Deering - Freight
S-356 - Freight
C-111 South Dade - PS-331 Freight
Faka Union PS - Freight
Merritt PS - Freight
Miller PS - Freight
674
1,079
6,626
432
300
200
200
1,000
910
520
500
565
Total
Total
Total
-
-
-
Amount
3.00
4.00
8.00
Total PUMP STATION MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$7,153,166
Item NameQty
$1,950
$8,811
$4,195
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
202002
202002
202002
101002
101002
101002
5110171100
5210173100
5211174000
5312177000
5110171100
5211174000
5310175100
5310175100
5311176000
5313301000
5313301000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
3007
3003
3000
3008
3008
3008
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 85 of 467
PUMP STATION REFURBISHMENTCF06
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530611
541301
541400
542400
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 and Repairs Equipment
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Professional Licenses
23767
23171
17651
17713
18003
RS L-8 Reservoir - Machine Shop M&R
C-111 South Dade - PS-332D M&R OtherEq
Pump Station Refurbishmen
Pump Station Refurbishmen
Pump Station Refurbishmen
560
2,000
810
2,023
67
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.25
2.25
2.25
2.25
2.25
2.25
2.25
2.25
2.25
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$123,759
$9,466
$12,736
$36,864
$2,745
$306
$29
$450
$562
$560
$2,000
$810
$2,023
$67
1.00
1.00
1.00
1.00
1.00
202000
202002
202000
202000
202000
5210173100
5311176000
5210173100
5210173100
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3001
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 86 of 467
PUMP STATION REFURBISHMENTCF06
Amount
Total PUMP STATION REFURBISHMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$192,377
Item NameQty Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 87 of 467
GATE OVERHAUL INTERAGENCYCF10
541514 Oper Expense - Parts, Supp - Maint Supp Facility
15911 Interagency Gate Overhauls 214,200
Total -
Amount
1.00
Total GATE OVERHAUL INTERAGENCY
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$214,200
Item NameQty
$214,200
1.00 202000 5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 88 of 467
LEVEE MAINTENANCECG01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530116
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Road Grading Services
23548
23547
23931
23372
23148
17174
17215
17218
17217
17214
Lakeside Ranch S - Fertilizer
Lakeside Ranch S - Soil Testing
Ten Mile Creek - Levee Maint (Soil Test)
Corbett Levee PH1 - Grading
Boma AGI - Contract Grading
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
5,700
1,200
4,000
9,500
6,000
30,800
360
901
4,000
6,835
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
44.43
8.00
52.43
52.43
44.43
44.43
44.43
44.43
44.43
44.43
3.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,279,861
$122,993
$183,824
$255,486
$729,440
$54,205
$6,098
$644
$8,886
$10,782
$10,900
$46,300
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
5110171100
5110171100
5110171100
5210173100
5211174000
5310175100
5110171100
5111172000
5211174000
5310175100
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: 89 of 467
LEVEE MAINTENANCECG01
530401
530403
530600
530606
530611
530700
540030
540040
Cont Serv - Exotic Nuisance Wildlife
Cont Serv - Mowing Canals/Levees
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
17213
15959
23489
17268
17262
23509
23508
23251
17393
17390
15975
15435
15448
23252
23245
15218
Levee Maintenance
Levee Maintenance
Lake Hicpochee - Mow Canals/Levees/slope
Levee Maintenance
Levee Maintenance
Lakeside Ranch N - Fertilizer
Lakeside Ranch N - Soil Testing
C-111 South Dade - Maint & Repair
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
C-111 South Dade - Oil / Lube
C-111 South Dade - Oil / Lube
Fuel Card Purchases - BCB FS
360
624
13,100
1,096
450
5,665
1,236
100
3,903
1,079
1,341
46,111
60,000
50
300
2,500
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
6.00
1.00
2.00
2.00
1.00
3.00
2.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$13,080
$13,100
$1,546
$6,901
$100
$6,323
$106,111
$350
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
203000
202000
202000
202000
202000
202000
202002
202000
202000
203000
202000
203000
202002
202000
203000
5311176000
5313301000
5211174000
5111172000
5311176000
5110171100
5110171100
5311176000
5310175100
5312177000
5313301000
5110171100
5313301000
5311176000
5311176000
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 90 of 467
LEVEE MAINTENANCECG01
541250
541300
541301
541302
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
23410
23519
23520
23549
17576
23934
17602
23373
17588
23790
23153
17593
17568
17566
17560
15992
17631
17662
17646
17654
17623
17621
17610
15995
23044
21658
17690
17725
IRL-S Sec C - Access Maint
Lakeside Ranch N - Construction Material
Lakeside Ranch N - Shell / Riprap
Lakeside Ranch S - Construction Material
Levee Maintenance
Ten Mile Creek - Construction Material
Levee Maintenance
Corbett Levee PH1 - Levee Berm M&R Aggre
Levee Maintenance
RS L-8 Reservoir - Levee / Berm M&R
Boma AGI - Construction Material
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Safety Boots
Safety Boots - Canal Levee
Levee Maintenance
Levee Maintenance
1,000
1,200
3,125
6,185
50,572
2,500
20,239
300
100,472
3,270
1,500
53,115
13,932
10,237
6,754
14,271
2,588
1,351
1,079
4,819
4,969
2,160
2,509
1,463
1,100
1,000
8,442
3,378
Total
Total
Total
Total
-
-
-
-
Amount
1.00
16.00
8.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,500
$288,672
$20,938
$2,100
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5312177000
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: 91 of 467
LEVEE MAINTENANCECG01
541400
541500
541501
541502
541510
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Office
17707
17716
17682
17679
17668
16000
23378
23803
23135
23124
23521
17733
17737
23377
17735
23806
17736
17732
17731
16005
23246
23253
15752
17911
17929
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Corbett Levee PH1 - Canal / Levee Maint
RS L-8 Reservoir - Canal / Levee Maint
BBCW L31E - Locks
BBCW L31E - Locks
Lakeside Ranch N - Grass Seed / Sod
Levee Maintenance
Levee Maintenance
Corbett Levee PH1 - Seed & Sod
Levee Maintenance
RS L-8 Reservoir - Seed & Sod
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
C-111 South Dade - Parts & Supplies
C-111 South Dade - Parts & Supplies
Levee Maintenance
Levee Maintenance
Levee Maintenance
2,697
5,592
5,395
4,045
8,417
2,926
400
1,090
440
150
560
6,865
799
200
3,253
500
3,387
839
6,077
3,000
150
50
887
327
842
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
8.00
4.00
10.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$40,892
$2,080
$25,480
$200
$887
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
203000
202000
202000
202002
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202002
202000
202000
202000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5210173100
5210173100
5311176000
5311176000
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5310175100
5311176000
5313301000
5311176000
5311176000
5415181900
5110171100
5111172000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
3007
3007
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: 92 of 467
LEVEE MAINTENANCECG01
541511
541515
541600
542400
543301
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Parts, Supp - Canal Levee
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licenses
Oper Expense - Permits & Fees
17920
17907
17905
17902
20005
22986
22987
21646
17961
17973
17977
17958
17956
17950
18012
18025
18019
18022
18006
17999
16030
18032
18039
18034
18037
18030
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
OE P&S Canal Levee
Canal Maintenance
Levee Maintenance
Levee Maint / Mech Veg Grinder
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
1,007
6,439
3,345
5,917
10,500
10,000
5,000
3,000
12,914
2,878
1,000
14,389
9,353
16,907
191
113
135
313
67
202
107
270
225
1,079
540
1,079
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
6.00
4.00
6.00
7.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$17,877
$28,500
$57,441
$1,128
$3,193
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
5210173100
5310175100
5311176000
5312177000
5110171100
5111172000
5312177000
5313301000
5110171100
5210173100
5211174000
5310175100
5311176000
5312177000
5110171100
5111172000
5210173100
5211174000
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
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: 93 of 467
LEVEE MAINTENANCECG01
543302 Oper Expense - Waste Disposal Fees
18046
18051
18049
18050
18044
18043
23944
18040
16033
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
US-1 Culverts - Waste Disposal
Levee Maintenance
Levee Maintenance
3,704
240
288
1,151
18,492
20,403
1,050
8,346
2,497
Total -
Amount
9.00
Total LEVEE MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$4,404,989
Item NameQty
$56,171
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
203000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5311176000
5312177000
5313301000
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: 94 of 467
MOWINGCG03
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
23100
23291
23316
23409
23507
23537
23538
17224
23935
17228
23892
23375
23376
17226
23760
23761
23147
Allapattah Rest - Mowing
C-132 & C-133 - Contract Mowing
C-44 Canal - Mowing
IRL-S Sec C - Mowing
Lakeside Ranch N - Mowing
Lakeside Ranch S - Contract Mowing
Lakeside Ranch S - Slope Mowing
Mowing
Ten Mile Creek - Flat/Slope Mowing
Mowing
Rolling Meadows - Mowing - Canals/Levees
Corbett Levee PH1 - Flat Mowing Contract
Corbett Levee PH1 - Side Slope Mowing
Mowing
RS L-8 Reservoir - CS Flat Mowing
RS L-8 Reservoir - CS Slope Mowing
Boma AGI - Contract Mowing
8,410
10,625
24,447
9,000
26,350
34,000
7,600
309,787
43,575
45,060
2,400
1,500
9,900
172,864
8,000
25,000
32,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
9.10
9.10
9.10
9.10
9.10
9.10
9.10
9.10
9.10
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$458,185
$35,053
$50,747
$149,591
$11,102
$1,250
$141
$1,820
$2,223
1.00
1.00
1.00
1.00
1.00
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
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5111172000
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
3004
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: 95 of 467
MOWINGCG03
530403
530404
541301
541302
541400
542400
Cont Serv - Mowing Canals/Levees
Cont Serv - Mowing Field Stations/Pump Stations
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
Oper Expense - Tools/Equipment/PPE
Oper Expense - Professional Licenses
17227
23141
17223
23247
23254
23162
23159
23161
23160
17222
23137
17221
15961
23121
23131
17629
17619
15994
21672
17677
15999
18005
Mowing
RS Bolles Canal - Contract Mowing
Mowing
C-111 South Dade - Flat Mowing
C-111 South Dade - Flat Mowing
C-111 South Dade - PS-331 Flat Mowing
C-111 South Dade - PS-332B Flat Mowing
C-111 South Dade - PS-332C Flat Mowing
C-111 South Dade - PS-332D Flat Mowing
Mowing
C-11 Mitigation - Contract Mowing
Mowing
Mowing - Flat & Slope
BBCW L31E - Mowing
BBCW L31E - Mowing
Mowing
Mowing
Mowing
Safety Boots
Mowing
Mowing
Mowing
240,284
12,500
227,968
11,800
7,000
3,700
5,700
8,690
9,030
133,906
4,000
303,404
113,140
1,000
8,165
410
270
585
500
674
1,463
90
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
30.00
2.00
3.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,851,640
$9,165
$1,265
$500
$2,137
$90
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
202002
202002
202002
202002
202002
202000
202002
202000
203000
202002
202002
202000
202000
203000
202000
202000
203000
202000
5211174000
5211174000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5313301000
5311176000
5311176000
5110171100
5311176000
5313301000
5110171100
5311176000
5313301000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
3000
3002
3002
3001
NR
3010
NR
NR
3007
3007
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: 96 of 467
MOWINGCG03
Amount
Total MOWING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,574,909
Item NameQty Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 97 of 467
TREE MANAGEMENTCG04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530202
530402
530900
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Surveying Services
Cont Serv - Tree Management Services
Cont Serv - Professional
21700
16133
21701
21006
17220
15960
16187
16188
24
39
BCB ROW Surveys (5-yr plan)
Survey Svcs-Tree Mgmt (BCB Veg Mgmt)
Survey Svcs-Tree Mgmt (BCB Veg Mgmt)
Lee County Watercourse Management
Tree Management
Tree Management
Hazardous Tree Removal North End
Hazardous Tree Removal South End
Horticultural Services
Books & Reference Materials
65,000
26,000
4,000
850,000
10,314
334,000
462,000
463,000
4,000
695
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.00
5.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$230,322
$17,618
$24,841
$62,269
$4,636
$522
$56
$760
$951
$95,000
$2,119,314
$4,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
101000
202000
203000
202000
202000
204001
101000
5513142700
5513142700
5513142700
5003170600
5111172000
5313301000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 98 of 467
TREE MANAGEMENTCG04
541100
541500
541501
542100
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - District Travel
41
20020
22710
20019
18247
Landscape Design - Plant Finder
Parts and Supplies
Bank Stabilization after Tree Removal
Business Travel - Survey & Mapping
Travel - District Business
153
500
100,000
1,500
479
Total
Total
Total
Total
-
-
-
-
Amount
2.00
1.00
1.00
2.00
Total TREE MANAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,663,616
Item NameQty
$848
$500
$100,000
$1,979
1.00
1.00
1.00
1.00
1.00
101000
203000
204001
203000
202000
5415182000
5513142700
5415182000
3301139100
3510144000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 99 of 467
CANAL MAINTENANCECG05
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
541301
541400
541515
541600
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts, Supp - Canal Levee
Oper Expense - Rent/Lease Equipment
17633
17693
23795
20007
20008
16022
Canal Maintenance
Canal Maintenance
RS L-8 Reservoir - Veg Mgmt Tools
Canal Maintenance
Canal Maintenance
Canal Maintenance
810
2,022
80
5,000
3,000
23,631
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.70
5.30
12.00
12.00
6.70
6.70
6.70
6.70
6.70
6.70
1.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$350,417
$63,709
$31,681
$42,909
$110,267
$8,174
$924
$103
$1,340
$1,643
$810
$2,102
$8,000
$23,631
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
101000
203000
5210173100
5210173100
5210173100
5210173100
5210173100
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 100 of 467
CANAL MAINTENANCECG05
542400
543302
Oper Expense - Professional Licenses
Oper Expense - Waste Disposal Fees
16029
18041
Canal Maintenance
Canal Maintenance
78
11,223
Total
Total
-
-
Amount
1.00
1.00
Total CANAL MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$657,011
Item NameQty
$78
$11,223
1.00
1.00
203000
202000
5313301000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
NR
Page: 101 of 467
DREDGINGCG06
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 DREDGING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$9,426
Item NameQty
$6,463
$494
$646
$1,639
$122
$14
$2
$20
$26
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 102 of 467
AUTOMOTIVE-DEPTS OUTSIDE O&MCI03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530600
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
13675
12354
15524
76
12019
17308
17349
17317
23774
17346
17304
17293
17289
Maintenance Agreement - Fuel Site
Maintenance & Repair - Vehicles
LWC - Maint/Repair - Vehicles
Maintenance & Repair - Vehicles
Maintenance & Repair - Vehicles
Automotive-Depts Outside
Automotive-Depts Outside
Automotive-Depts Outside
RS L-8 Reservoir - VM Oil Change
Automotive-Depts Outside
Automotive-Depts Outside
Automotive-Depts Outside
Automotive-Depts Outside
2,585
1,000
4,500
7,500
1,260
11,323
3,172
30,327
560
4,807
1,112
572
1,898
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
9.10
1.15
9.25
9.25
9.10
9.10
9.10
8.10
8.10
8.10
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$474,037
$3,870
$36,690
$52,947
$134,233
$9,993
$1,123
$123
$1,620
$2,056
$2,585
1.00
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
101000
101000
202000
202000
202000
202000
202000
202000
202000
202000
5005170400
4214333000
4216330000
4216330000
4218332000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
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: 103 of 467
AUTOMOTIVE-DEPTS OUTSIDE O&MCI03
530608
540030
540050
541100
541250
541301
541400
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
15972
13663
15391
15438
15413
15414
15439
15416
15613
17522
13687
14174
13688
17634
17694
12356
13672
13689
17763
17812
Automotive - Depts Outside O&M
Maintenance & Repair - Vehicles
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
O&M Program Support
Subcriptions & Newspapers
Fuel Card Purchases - BCB SC
Fuel Card Purchase - District Wide
Automotive-Depts Outside
Automotive-Depts Outside
Parts & Supplies - Vehicles
Car Wash & Detail
Parts, Supplies, & Expenses - Fleet
Automotive-Depts Outside
Automotive-Depts Outside
1,120
100
46,709
22,963
76,472
41,086
33,579
8,585
22,327
4,497
900
1,000
345,000
810
1,349
7,200
17,000
9,140
19,939
6,658
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
14.00
7.00
1.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$69,251
$251,721
$4,497
$900
$346,000
$810
$1,349
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
101000
101000
202000
202000
202000
5313301000
6180238000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5210173100
5005170400
5005170400
5005170400
5210173100
5210173100
4216330000
5005170400
5005170400
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
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 104 of 467
AUTOMOTIVE-DEPTS OUTSIDE O&MCI03
541502
542400
543301
Oper Expense - Parts,Supp - Fleet
Oper Expense - Professional Licenses
Oper Expense - Permits & Fees
17775
17809
17760
17747
17743
16012
18014
13694
Automotive-Depts Outside
Automotive-Depts Outside
Automotive-Depts Outside
Automotive-Depts Outside
Automotive-Depts Outside
Automotive - Depts Outside O&M
Automotive-Depts Outside
Vehicle Titles Tags & Registrations
50,431
8,775
3,541
2,367
3,605
1,788
65
10,000
Total
Total
Total
-
-
-
Amount
11.00
1.00
1.00
Total AUTOMOTIVE-DEPTS OUTSIDE O&M
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,534,314
Item NameQty
$130,444
$65
$10,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
203000
202000
202000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5210173100
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 105 of 467
OTHER EQUIPMENT MAINTENANCECI04
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530405
530608
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
12418
12419
15046
12420
12421
12422
13677
13676
17312
17333
17311
Mobile Crane Inspect - STC
Mobile Crane Inspect - WPB
Mobile Crane Inspection - CLE
Mobile Crane Inspect - MIA
Mobile Crane Inspect - HOM
Mobile Crane Inspect - FTL
ALLDATA - MITCHELL
Oil Change Services & Repairs
Other Equipment Maintenan
Other Equipment Maintenan
Other Equipment Maintenan
1,500
4,300
1,600
4,000
1,500
2,700
29,000
3,000
10,130
25,520
556
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.90
1.00
2.90
2.90
1.90
1.90
1.90
1.90
1.90
1.90
6.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$105,297
$8,907
$8,737
$13,739
$31,133
$2,318
$260
$29
$380
$486
$15,600
$68,206
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
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5005170400
5005170400
5110171100
5210173100
5310175100
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: 106 of 467
OTHER EQUIPMENT MAINTENANCECI04
541100
541301
541400
541502
542400
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Fleet
Oper Expense - Professional Licenses
13686
17644
17705
17767
17792
17766
18011
Master Tech Shop CDs
Other Equipment Maintenan
Other Equipment Maintenan
Other Equipment Maintenan
Other Equipment Maintenan
Other Equipment Maintenan
Other Equipment Maintenan
20,000
270
674
23,786
42,532
2,445
143
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
1.00
3.00
1.00
Total OTHER EQUIPMENT MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$344,942
Item NameQty
$20,000
$270
$674
$68,763
$143
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
5005170400
5210173100
5210173100
5110171100
5210173100
5310175100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 107 of 467
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530106
530402
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Tree Management Services
12933
15618
12349
23675
23905
24202
13435
16191
Cont Serv - BCB Maint/Repair
Cont Serv - Maintenance/Repair
Cont Serv - Maintenance/Repairs
Merritt PS - GW Wells / Weather Stations
Southern CREW - Motorola RTU Maint (1)
SCADA Stilling Well/Platfo Rep C&SF
Cont Serv - Wildlife Protection Svcs
Cont Serv- Maint/Repairs- Veg Mgmt
50,000
90,685
90,000
3,268
3,268
700,000
13,500
24,811
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
34.20
1.00
34.20
34.20
34.20
34.20
34.20
33.20
33.20
33.20
6.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,839,443
$25,000
$143,543
$201,351
$558,659
$41,266
$4,645
$488
$6,640
$8,193
$937,221
$13,500
$24,811
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
101000
202000
101002
202000
101003
101000
202000
5511184600
5511184600
5511184600
5511184600
5511184600
5613222000
5511184600
5511184600
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
3008
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
101101
NR
NR
Page: 108 of 467
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
530404
530600
530606
530608
530611
530700
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
17239
17243
17232
15462
15052
23001
22961
16194
16193
16189
16190
17371
17388
17378
17382
17367
17366
17362
17396
20014
17407
17419
17411
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Cont Serv - RTU Parts Maint/Repair
Cont Serv - RTU Parts Maint/Repair
LWDD Rain Guage Maintenance
SCADA Replacements
Cont Serv- Diving Service
Cont Serv- Diving Service
Cont Serv- Maint/Repairs- Pressure Clean
Cont Serv- Maint/Repairs- Vehicles
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Equipment Rentals
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
6,631
3,436
1,250
19,418
29,632
10,000
275,000
15,000
10,000
25,000
5,000
4,196
1,863
6,272
2,606
2,638
1,467
11,132
83
5,000
1,133
1,452
2,727
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
3.00
4.00
3.00
1.00
7.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$11,317
$334,050
$50,000
$5,000
$30,174
$5,083
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
214000
203000
101000
101000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
101000
202000
202000
202000
5210173100
5211174000
5310175100
5511184600
5511184600
5511184600
5613222000
5511184600
5511184600
5511184600
5511184600
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5111172000
5511184600
5110171100
5111172000
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
101101
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 109 of 467
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
531100
540050
541200
Cont Serv - General Maintenance
Oper Expense - Inventory Parts and Supplies
Oper Expense - Liquid Propane Fuel
17414
17403
17402
17400
23406
23118
23136
23126
23140
23289
23625
23530
23554
23674
23716
15090
15110
15050
23826
23825
23906
23940
17547
17558
17552
17554
17545
17544
17539
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
IRL-S Sec C - Monitoring Equip
BBCW Deering - Motorola RTU Maint (1)
BBCW L31E - Motorola RTU Site Maint (2)
BBCW L31E - Motorola RTU Site Maint (4)
C-11 Mitigation - Motorola RTU Maint(2)
C-111 Spreader - Motorola RTU Maint (2)
Faka Union PS - Motorola RTU Maint (1)
Lakeside Ranch N - Motorola RTU (7)
Lakeside Ranch S - Motorola RTU (9)
Merritt PS - Motorola RTU Maint (1)
Miller PS - SCADA - Motorola RTU (1)
Opr Exp - BCB Inventory Parts
Opr Exp - Inventory Parts
Opr Exp - Inventory Parts
RS L-8 Reservoir - Campbell RTU (9)
RS L-8 Reservoir - Motorola RTU (3)
Southern CREW - Campbell RTU Maint (2)
Ten Mile Creek - Motorola RTU Maint (3)
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
3,044
1,579
377
595
2,000
3,268
6,536
13,072
6,536
6,536
3,268
12,876
29,412
3,268
3,268
25,250
135,000
82,800
21,969
9,804
4,882
9,804
1,079
601
540
719
8,360
719
540
Total
Total
Total
-
-
-
Amount
7.00
18.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$10,907
$379,549
$12,558
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
202002
101000
202002
101000
202002
101002
101000
101000
101002
101002
203000
202000
101000
101000
101000
202000
101000
202000
202000
202000
202000
202000
202000
202000
5211174000
5310175100
5311176000
5312177000
4210150000
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
3007
3007
3007
3010
3006
3008
NR
NR
3008
3008
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: 110 of 467
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
541300
541301
541400
541500
541503
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
17579
17607
17590
17597
17573
17571
17563
12736
15051
18381
15268
13660
12347
23319
17838
17858
17847
17851
17834
17833
17828
17871
17890
17880
17884
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Opr Exp - Uniforms/Safety
Opr Exp - Tools & Equipment
Opr Exp - Parts and Supplies
Opr Exp - Sale Scrap Metal
Opr Exp - Parts & Supplies
Opr Exp - Parts & Supplies
C-44 Tower - Telemetry Building Maint
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
441
430
1,986
467
1,257
297
362
7,150
9,000
1,800
1,000
81,000
46,226
1,200
3,441
1,568
3,781
2,106
2,468
2,233
2,066
282
759
546
151
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
7.00
1.00
1.00
4.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$5,240
$7,150
$9,000
$130,026
$18,863
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
101000
101000
101000
101000
202000
101000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5511184100
5511184600
5511184100
5511184100
5511184600
5511184600
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5110171100
5111172000
5210173100
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3004
NR
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: 111 of 467
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
541505
541510
541600
542100
543301
543701
543800
589720
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Permits & Fees
Oper Expense - Electrical Service
Oper Expense - Freight
Capital Outlay - Proj Systems Equip Purchases
17867
17866
17861
15706
17979
17962
17960
17952
15112
15690
18036
15918
15925
15917
15927
15932
15803
15109
21020
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Opr Exp - Admin Office Supplies
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Opr Exp - BCB Travel Expense
Opr Exp - Travel Expense
Telemetry Maintenance
Telementry Maintenance
Telemetry Maintenence
Telemetry Maintenance
Telemetry Maintenance
Telemetry System
Opr Exp - Freight
Opr Exp - Freight
SCADA Upgrades
3,435
864
544
987
450
450
450
450
14,300
5,832
45
18,000
10,000
5,750
12,000
3,000
2,700
1,800
300,000
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
7.00
1.00
4.00
2.00
1.00
5.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$6,581
$987
$1,800
$20,132
$45
$48,750
$4,500
$300,000
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
202000
202000
202000
202000
202000
202000
202000
202000
203000
101000
202000
202000
202000
202000
202000
202000
101000
101000
401003
5310175100
5311176000
5312177000
5511184100
5211174000
5310175100
5311176000
5312177000
2210112000
2210112000
5210173100
5110171100
5111172000
5210173100
5211174000
5310175100
5511184100
5511184600
5613222000
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: 112 of 467
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
Amount
Total COMMAND & CONTROL, DATA LOGGER & RTU MAINT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$5,196,472
Item NameQty Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 113 of 467
C&SF MONITORING & ASSESSMENTCJ06
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530113
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Flow Monitoring Services
19266
17088
20029
17146
12708
13644
14179
12710
13639
Regional Storage Modeling & Feasibility
Streamguaging for BCB Structure
10-year Stormwater Master Plan Update
Actual ET Data Acquisition
NEXRAD Data Acquisition
QA of Flow Meas Proc & Flow Meter Calibr
Tools for QA-Flow Meas & Index Velocity
Flow Rating at C&SF Structures
Hydrologic Data Processing
125,000
61,000
100,000
29,371
109,566
10,000
24,000
122,223
13,750
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
23.30
2.00
23.30
23.30
23.30
23.30
23.30
21.30
21.30
21.30
7.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,446,895
$72,000
$119,464
$173,470
$398,055
$29,226
$3,282
$320
$4,260
$5,337
$458,937
$122,223
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
101003
101000
202000
202000
101000
202000
3210136100
3210136100
3210136200
5512185700
5512185700
5512200000
5512200000
3210136100
5512185500
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
101139
NR
101247
101247
101247
101247
101247
101247
Page: 114 of 467
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 and Fees
Oper Expense - Freight
12701
11976
23946
12700
12353
11973
79
15730
15658
11984
11975
15100
15106
16140
15096
Hydrologic Data Processing
ADCP and ADFM Calibration and Repair
NAVD88 - Staff Guage Maintenance
Books & Reference Materials
Uniforms/Safety Shoes/Protective Equip
Electronic Supplies for Equipment
Equipment Maintenance Supplies
Administrative Office Supplies
Travel - District Business
Memberships, Dues/Fees
Freight for Equip. Calibration & Ins.
FTL USGS GW BIG CYPRESS
FTL USGS GW Core Network (OMC)
FTL USGS GW Core Network (OMC)
FTL USGS SW Core Network
82,314
4,500
70,000
506
1,133
1,872
6,243
1,165
391
3,991
1,462
26,278
471,633
26,954
221,151
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.00
2.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$96,064
$74,500
$506
$1,133
$8,115
$1,165
$391
$3,991
$1,462
1.00
1.00
1.00
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
202000
101000
101000
101000
101000
101000
101000
101000
101000
101000
202000
101000
202000
5512185500
5512200000
5513142700
5512185100
5512200000
5512200000
5512200000
5512185100
3301139100
5613220000
5512200000
5512185500
5512185500
5512185500
5512185500
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
101247
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
101247
101247
101247
101247
Page: 115 of 467
C&SF MONITORING & ASSESSMENTCJ06
545020 Oper Expense - Interagency Federal Matching
15108
16042
18382
20015
15107
14180
ORL USGS ET/Radiation Stations
ORL USGS ET/Radiation Stations
ORL USGS GW Core Network
ORL USGS SW CORE NETWORK
ORL USGS SW CORE NETWORK
Solar Radiation and ET Data Acquisition
25,100
13,600
10,512
1,573
98,680
42,954
Total -
Amount
10.00
Total C&SF MONITORING & ASSESSMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$3,959,231
Item NameQty
$938,435
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
202003
101000
202000
101000
5512185500
5512185500
5512185500
5512185500
5512185500
5512185700
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
101247
101247
101247
101247
101247
NR
Page: 116 of 467
COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONSCJ07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
540050
541400
541500
542100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Inventory Parts and Supplies
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - District Travel
12707
15049
15248
13042
15689
Cont Serv - RTU Upgrades
Opr Exp - Inventory Parts
Opr Exp - Tools & Equipment
Opr Exp - Parts & Supplies
Opr Exp - Travel Expense
9,000
24,000
7,020
31,235
1,422
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
17.55
17.55
17.55
17.55
17.55
17.55
17.55
17.55
17.55
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,259,944
$96,388
$128,063
$287,560
$21,411
$2,405
$262
$3,510
$4,436
$9,000
$24,000
$7,020
$31,235
$1,422
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
5511184500
5511184500
5511184500
5511184500
2210112000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 117 of 467
COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONSCJ07
543800 Oper Expense - Freight
15270 Opr Exp - Freight 630
Total -
Amount
1.00
Total COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,877,286
Item NameQty
$630
1.00 101000 5511184500
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 118 of 467
AQUATIC PLANT CONTROLCK01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
14166
17199
18232
23290
23315
17200
18234
23758
17202
18231
23150
23015
23487
Grass Carp Stocking
Aquatic Plant Control
Aquatic Plant Control
C-132 & C-133 - Contract Spraying
C-44 Canal - Contract Spraying
Aquatic Plant Control
Aquatic Plant Control
RS L-8 Reservoir - Aquatic Spraying
Aquatic Plant Control
Aquatic Plant Control
Boma AGI - Aquatic Spraying
CS Aquatic Spraying
Lake Hicpochee - Aquatic Spraying
140,000
169,757
33,350
1,250
2,000
41,689
8,340
13,475
51,764
30,416
1,500
8,000
5,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
23.65
6.15
29.80
29.80
23.65
23.65
23.65
23.65
23.65
23.65
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,342,249
$77,000
$108,573
$153,544
$397,050
$28,853
$3,245
$354
$4,730
$5,765
$140,000
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
204001
225000
204001
202000
202002
225000
204001
202000
225000
225000
202000
202000
202000
5415182000
5110171100
5110171100
5110171100
5110171100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
3004
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: 119 of 467
AQUATIC PLANT CONTROLCK01
530300
530400
Cont Serv - Aquatic Spraying
Cont Serv - Mechanical Aquatic Harvesting
23142
19980
19979
18237
17198
19987
19985
21045
23138
15957
15450
15896
15897
23527
23552
23553
23822
23939
17212
14157
19967
19977
23292
23321
19989
19990
17482
23781
18240
17485
19981
19982
19978
RS Bolles Canal - Aquatic Spraying
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
Aquatic Plant Control
Aquatic Plant Control
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
Aquatic Plant Control
C-11 Mitigation - Contract Spraying
Aquatic Plant Control
Aquatic Plant Control (FWC)
LO Nubbin Slough - Contractual Spraying
LO Taylor Creek - Contractual Spraying
Lakeside Ranch N - Exotics
Lakeside Ranch S - Exotics
Lakeside Ranch S - Exotics
RS L-8 Reservoir - Contract Spraying
Ten Mile Creek - Vegetation Mgmt
Aquatic Plant Control
Mechanical Harvesting Services (FWC)
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
C-132 & C-133 - Chemicals
C-44 Canal - Chemicals
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
Aquatic Plant Control
RS L-8 Reservoir - Aquatic Chemicals
Aquatic Plant Control
Aquatic Plant Control
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
2,100
3,546
17,731
1,000
5,698
14,359
40,794
13,142
2,246
202,305
350,000
31,200
30,000
20,000
40,000
20,000
10,300
20,000
10,134
104,000
26,530
11,007
250
1,000
14,171
4,168
20,260
2,725
17,600
10,342
2,015
2,500
8,867
Total
Total
-
-
Amount
30.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,190,962
$114,134
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
204001
225000
204001
225000
204001
225000
225000
202002
203000
206000
202000
202000
202000
202000
202000
202000
202000
202000
206000
225000
204001
202000
202002
225000
204001
202000
202000
225000
225000
225000
202000
225000
5211174000
5310175100
5310175100
5311176000
5311176000
5312177000
5312177000
5312177000
5312177000
5313301000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5111172000
5415182000
5110171100
5110171100
5110171100
5110171100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5310175100
5310175100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
3010
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3004
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: 120 of 467
AQUATIC PLANT CONTROLCK01
540010
541250
541300
541301
Oper Expense - Inventory Chemicals
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Construction Materials
Oper Expense - District Uniforms
17479
19984
19983
17476
19988
19986
17475
23139
15983
15449
14163
14162
15256
17572
17596
17578
17595
17570
17562
17655
17624
17612
17611
52
17718
17683
17670
17669
Aquatic Plant Control
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
Aquatic Plant Control
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
Aquatic Plant Control
C-11 Mitigation - Operating Chemical
Aquatic Plant Control
Aquatic Plant Control (FWC)
Chemcials for Kissimmee Basin Area
Chemicals for Aquatic Plant Control
Fuel Card Purchases - BCB FS
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Uniforms/Safety Shoes
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
84,309
347
4,848
10,863
9,352
13,872
49,300
3,445
145,000
630,000
46,090
22,096
500
57,957
17,084
14,524
9,256
1,885
6,835
1,126
5,779
1,080
370
1,000
2,252
8,093
2,697
2,022
Total
Total
Total
Total
-
-
-
-
Amount
25.00
1.00
6.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,140,957
$500
$107,541
$9,355
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
204001
225000
202000
225000
225000
202000
202002
203000
206000
204001
204001
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
101000
202000
202000
202000
202000
5310175100
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
5312177000
5313301000
5415182000
5415182000
5415182000
5005170400
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5111172000
5310175100
5311176000
5312177000
5415182000
5111172000
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
3010
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: 121 of 467
AQUATIC PLANT CONTROLCK01
541400
541507
541510
542100
542400
543302
545000
589300
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Waste Disposal Fees
Oper Expense - Interagency Local
Capital Outlay - Equipment
22708
50
15750
15756
18246
18009
18015
18007
18001
16028
18047
18045
18042
15798
15636
Small Tools, Equipment & Gauges
Photographic Expenses
Aquatic Plant Control
Office Supplies
Travel - District Business
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
SR29 Local Government Agreement
Aquatic Plant Control
3,000
450
351
661
1,362
142
180
450
67
107
288
77,115
11,871
62,500
2,500
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
5.00
1.00
2.00
1.00
5.00
3.00
1.00
1.00
Total AQUATIC PLANT CONTROL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$5,000,920
Item NameQty
$18,064
$450
$1,012
$1,362
$946
$89,274
$62,500
$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
204001
202000
202000
101000
202000
202000
202000
202000
202000
203000
202000
202000
202000
203000
402000
5415182000
5415182000
5003170600
5415182000
3510144000
5110171100
5210173100
5310175100
5311176000
5313301000
5210173100
5310175100
5312177000
6180238000
5310175100
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: 122 of 467
BIOCONTROL EXOTIC PLANTCK02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
545020
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
23556
49
1
Bio Control Implement (Invasive Plants)
Climbing Fern Biocontrol Development
Melaleuca Biocontrol Develop ($1M Match)
661,536
150,000
150,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.30
.30
.30
.30
.30
.30
.30
.30
.30
1.00
2.00
Total BIOCONTROL EXOTIC PLANT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$992,709
Item NameQty
$21,847
$1,672
$2,185
$4,917
$366
$42
$6
$60
$78
$661,536
$300,000
1.00
1.00
1.00
101002
204001
204001
5415182000
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
3005
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 123 of 467
TERRESTRIAL PLANT CONTROLCK03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530300
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
23488
23072
23158
23154
23156
23155
23271
23272
23099
23322
23411
23506
23536
Lake Hicpochee - Terrestrial Spraying
8.5 SMA Mod - PS-357 Spraying
C-111 South Dade - PS-331 Spraying
C-111 South Dade - PS-332B Spraying
C-111 South Dade - PS-332C Spraying
C-111 South Dade - PS-332D Spraying
C-111 Spreader - S-199 Spray
C-111 Spreader - S-200 Spray
Allapattah Rest - Contract Spraying
C-44 Canal - Contract Spraying
IRL-S Sec C - Contract Spraying
Lakeside Ranch N - Contract Spraying
Lakeside Ranch S - Contract Spraying
5,000
6,695
400
200
200
400
1,100
3,300
15,400
1,500
1,000
4,758
4,285
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
6.25
3.00
9.25
9.25
6.25
6.25
6.25
6.25
6.25
6.25
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$327,747
$37,174
$27,915
$37,617
$102,893
$7,625
$862
$98
$1,250
$1,554
$17,295
1.00
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
202002
202002
202002
202002
202002
202002
202002
202000
202002
202000
202000
202000
5211174000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5110171100
5110171100
5110171100
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3003
3000
3002
3002
3001
3006
3006
NR
3004
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 124 of 467
TERRESTRIAL PLANT CONTROLCK03
530301 Cont Serv - Terrestrial Spraying
23937
17206
18233
17211
23379
23759
18235
17209
23151
23296
23016
23143
17210
18248
21043
17205
18236
23123
23249
23256
17204
18238
21044
17203
18239
23633
15958
14160
23104
23323
23412
23516
23545
23938
19968
19969
Ten Mile Creek - Contract Spraying
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Corbett Levee PH1 - Terrestrial Spraying
RS L-8 Reservoir - Terrestrial Spraying
Terrestrial Plant Control
Terrestrial Plant Control
Boma AGI - Terrestrial Spray
C-43 Reservoir - CS Terrestrial Spray
CS Terrestrial Spraying
RS Bolles Canal - Terrestrial Spray
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
BBCW L31E - Terrestrial Spraying
C-111 South Dade - Terrestrial Spraying
C-111 South Dade - Terrestrial Spraying
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Manatee Mitigation - Veg Management
Terrestrial Plant Control
Invasive Grasses Spraying Svcs (FWC)
Allapattah Rest - Chemicals
C-44 Canal - Chemicals
IRL-S Sec C - Chemicals
Lakeside Ranch N - Chemicals
Lakeside Ranch S - Chemicals
Ten Mile Creek - Chemicals
Terrestrial Plant Control
Terrestrial Plant Control
5,250
125,377
16,676
47,560
800
13,475
16,675
83,387
3,000
1,500
20,000
2,980
103,528
30,832
30,000
115,253
23,320
250
8,850
5,250
65,814
14,000
25,000
30,008
81,589
6,000
190,000
500,000
4,300
500
250
1,500
2,000
1,750
11,851
5,670
Total -
Amount
33.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,593,317
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
225000
204001
204001
202000
202000
204001
225000
202000
202000
202000
202000
225000
204001
225000
225000
204001
202002
202000
202002
225000
204001
225000
204001
225000
101002
203000
206000
202000
202002
202000
202000
202000
202000
225000
204001
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5211174000
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
5313301000
5313301000
5415182000
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
3007
NR
NR
NR
NR
NR
NR
NR
3008
NR
NR
NR
3004
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: 125 of 467
TERRESTRIAL PLANT CONTROLCK03
540010
541301
541400
542400
Oper Expense - Inventory Chemicals
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Professional Licenses
19970
23374
23780
19991
19976
17484
21042
17486
18241
17481
19972
19971
23133
23122
23255
23248
19974
19973
17480
17477
19975
17478
15982
14159
17656
17626
17719
17685
18023
Terrestrial Plant Control
Corbett Levee PH1 - Terrestrial Chemical
RS L-8 Reservoir - Terrestrial Chemicals
TERRESTRIAL PLANT CONTROL
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
BBCW L31E - Chemicals
BBCW L31E - Chemicals
C-111 South Dade - Chemicals
C-111 South Dade - Chemicals
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Invasive Grasses Chemical (FWC)
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
15,854
200
2,680
4,168
27,511
20,246
10,000
10,075
34,164
35,651
6,581
35,462
1,460
250
1,050
1,770
4,046
20,604
13,033
45,489
26,924
18,152
5,000
350,000
2,380
540
1,349
1,349
157
Total
Total
Total
Total
-
-
-
-
Amount
32.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$718,191
$2,920
$2,698
$157
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
204001
202000
202000
204001
225000
202000
225000
204001
225000
202000
225000
225000
202002
202002
202002
202000
204001
225000
202000
202000
225000
225000
203000
206000
202000
202000
202000
202000
202000
5111172000
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5312177000
5313301000
5415182000
5211174000
5310175100
5211174000
5310175100
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
3007
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: 126 of 467
TERRESTRIAL PLANT CONTROLCK03
545040 Oper Expense - Interagency Public Univ
11987 Herbicide Evaluation 60,000
Total -
Amount
1.00
Total TERRESTRIAL PLANT CONTROL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,939,313
Item NameQty
$60,000
1.00 204001 5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 127 of 467
EXOTIC PLANT CONTROLCK04
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 EXOTIC PLANT CONTROL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$7,563
Item NameQty
$4,880
$373
$488
$1,639
$122
$14
$2
$20
$25
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 128 of 467
EXOTIC ANIMAL MANAGEMENTCK05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530406
530407
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Python Elimination Program
Cont Serv - Invasive Animal Management
21008
18255
17147
22716
24225
19341
14165
Exotic Reptile Management (UF)
Invasive Animal Management- Python
Invasive Animal Management- Python
Invasive Animal Management- Python
Invasive Animal Management- Python
Invasive Animal Management- Python
Exotic Reptile Management (UF)
35,000
125,000
715,000
13,000
63,156
23,844
146,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.20
2.20
2.20
2.20
2.20
2.20
2.20
2.20
2.20
6.00
1.00
Total EXOTIC ANIMAL MANAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,312,433
Item NameQty
$128,226
$9,810
$12,823
$36,048
$2,684
$302
$34
$440
$566
$975,000
$146,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101003
204000
101003
204001
204001
204001
204001
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 129 of 467
PERMITTINGCL03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
530900
530925
541301
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Cont Serv - Non Capital Court and Filing Fees
Oper Expense - District Uniforms
15254
13353
13356
16293
13352
18361
13355
FAW Advertisement
Records Prep/Retention/Recordation
Title Services/other County Records
ROW - FPL Permitting Support
C-18/C-51 Exotic Control
CS - NC Court & Filing
Uniforms
1,350
1,350
4,050
153,752
9,000
1,500
196
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.70
7.70
7.70
7.70
7.70
7.70
7.70
7.70
7.70
1.00
4.00
1.00
1.00
Total PERMITTING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$837,314
Item NameQty
$440,774
$33,719
$49,072
$128,549
$9,394
$1,056
$113
$1,540
$1,899
$1,350
$168,152
$1,500
$196
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
5314178000
3510144000
3510144000
5314178000
5415182000
5314178000
5314178000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
8003
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 130 of 467
COMPLIANCE/ENFORCEMENTCL04
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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/Equipment/PPE
Oper Expense - Parts,Supp - Office
13359
15736
Small Tools Equipment Gauges
Office Supplies
851
1,579
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
17.50
17.50
17.50
17.50
17.50
17.50
17.50
17.50
17.50
1.00
1.00
Total COMPLIANCE/ENFORCEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,448,207
Item NameQty
$948,763
$72,580
$103,402
$289,121
$21,350
$2,398
$260
$3,500
$4,403
$851
$1,579
1.00
1.00
202000
202000
5314178000
5314178000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
NR
Page: 131 of 467
FIELD STATION MAINTENANCECO03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530404
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 Field Stations/Pump Stations
17246
17238
17242
17231
15962
17253
17259
17256
23765
17258
17251
17250
17249
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Mowing - Field Station
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
RS L-8 Reservoir - Fire Alarm Monitoring
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
11,300
5,985
10,812
9,365
26,400
5,000
1,059
9,991
850
3,000
1,485
1,343
855
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
11.10
2.30
13.40
13.40
11.10
11.10
11.10
11.10
11.10
11.10
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$562,796
$18,984
$44,507
$61,494
$181,892
$13,542
$1,527
$175
$2,220
$2,697
$63,862
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
5111172000
5210173100
5211174000
5310175100
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
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: 132 of 467
FIELD STATION MAINTENANCECO03
530405
530600
530611
531100
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
15964
23771
23766
23770
17370
17386
17377
23775
17381
17365
17361
17360
15973
17406
17416
17410
23777
17413
17401
17399
17398
15976
17423
17426
17424
17425
17422
17421
Field Station Maintenance
RS L-8 Reservoir - Fire Extinguisher Svc
RS L-8 Reservoir - Fire Rescue Inspectio
RS L-8 Reservoir - General Carpentry Svc
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
RS L-8 Reservoir - Electric Motor M&R
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
RS L-8 Reservoir - Pest Control at PS
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
2,195
75
225
560
14,289
12,292
28,575
560
9,121
13,754
2,496
13,223
8,345
28,997
47,112
53,218
700
22,948
26,313
14,903
15,373
25,541
27,425
7,260
23,452
17,500
17,500
8,890
Total
Total
Total
Total
-
-
-
-
Amount
9.00
3.00
9.00
9.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$25,778
$860
$102,655
$235,105
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
5313301000
5210173100
5210173100
5210173100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 133 of 467
FIELD STATION MAINTENANCECO03
531101
531102
531103
541200
Cont Serv - Janitorial Services
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
Oper Expense - Liquid Propane Fuel
17420
15977
17433
17439
17435
17437
17430
17429
17428
15978
17452
17472
17461
23779
17466
17447
17445
15980
17551
17543
17542
17538
17577
17603
17589
23787
17594
17569
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
RS L-8 Reservoir - Waste Disposal Svcs
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
RS L-8 Reservoir - L8 Reservoir Lumber
Field Station Maintenance
Field Station Maintenance
25,000
15,600
7,644
9,586
15,462
5,687
6,662
8,388
687
2,000
10,971
1,425
26,349
225
4,302
5,989
4,975
3,316
360
360
360
360
1,844
1,291
2,743
545
11,442
1,456
Total
Total
Total
Total
-
-
-
-
Amount
8.00
8.00
8.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$142,627
$56,116
$57,552
$1,440
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5313301000
5210173100
5310175100
5311176000
5312177000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
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: 134 of 467
FIELD STATION MAINTENANCECO03
541300
541301
541400
541503
541505
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
17567
17561
15990
17647
17622
17709
17680
17837
17856
17846
17850
17832
17831
17827
16013
17870
17888
17879
17883
17865
17864
17859
16015
15753
15749
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
1,097
1,114
2,256
540
270
20,125
674
27,119
19,566
74,752
24,000
22,070
17,277
20,930
3,286
6,403
6,510
13,130
5,884
3,262
2,793
3,376
3,369
668
992
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
9.00
2.00
2.00
8.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$23,788
$810
$20,799
$209,000
$44,727
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
5311176000
5312177000
5313301000
5210173100
5311176000
5210173100
5311176000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5003170600
5003170600
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: 135 of 467
FIELD STATION MAINTENANCECO03
541510
541511
541514
541600
543300
543301
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Parts, Supp - Maint Supp Facility
Oper Expense - Rent/Lease Equipment
Oper Expense - Other Fees
Oper Expense - Permits & Fees
15646
17912
17930
17921
17925
17908
17906
17903
16018
23039
17965
17982
17974
17978
17959
17957
17951
16021
13665
18033
18035
18038
18031
18029
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Assessment Fees New BCB Field Station
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
591
1,928
2,452
4,089
6,353
1,809
2,420
235
1,077
12,500
450
375
450
450
450
450
450
488
500
135
270
437
674
225
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
3.00
8.00
1.00
8.00
1.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,251
$20,363
$12,500
$3,563
$500
$1,741
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
5003170600
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5210173100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5314178000
5110171100
5210173100
5211174000
5310175100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
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: 136 of 467
FIELD STATION MAINTENANCECO03
543701
543702
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
15380
15398
15371
15394
15396
15399
15385
15444
18063
18069
18065
18067
18062
18061
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
46,500
48,000
80,000
12,958
31,000
32,000
32,500
18,800
4,092
17,306
7,015
755
18,424
2,518
Total
Total
-
-
Amount
8.00
6.00
Total FIELD STATION MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,267,739
Item NameQty
$301,758
$50,110
1.00
1.00
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
203000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
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: 137 of 467
WATER MANAGEMENT SYSTEM & NAVD88 CONVERSIONCQ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.75
Total WATER MANAGEMENT SYSTEM & NAVD88 CONVERSION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$223,372
Item NameQty
$161,546
$12,358
$16,155
$30,105
$2,135
$242
$30
$350
$451
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 138 of 467
USACE SUPERVISORY PUMP OPCU01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
Total USACE SUPERVISORY PUMP OP
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$142,742
Item NameQty
$100,386
$7,680
$10,037
$22,256
$1,586
$179
$23
$260
$335
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 139 of 467
USACE SUPERVIS PS MAINTCU02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
.60
.60
.60
.60
.60
.60
.60
.60
.60
Total USACE SUPERVIS PS MAINT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$55,906
Item NameQty
$38,223
$2,923
$3,823
$9,834
$732
$84
$12
$120
$155
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 140 of 467
USACE SUPERVIS PS REFURBCU03
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 USACE SUPERVIS PS REFURB
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$11,061
Item NameQty
$7,854
$601
$786
$1,638
$122
$13
$1
$20
$26
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 141 of 467
USACE SUPERV O&M PRG SUPPCU04
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
Total USACE SUPERV O&M PRG SUPP
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$78,670
Item NameQty
$54,807
$4,192
$5,482
$12,901
$854
$98
$14
$140
$182
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 142 of 467
USACE MONITORING HDMCU05
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
Total USACE MONITORING HDM
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$33,346
Item NameQty
$22,153
$1,694
$2,215
$6,555
$488
$55
$6
$80
$100
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 143 of 467
USACE MOVEMENT OF WATERCU09
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
Total USACE MOVEMENT OF WATER
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$122,266
Item NameQty
$86,886
$6,647
$8,690
$18,029
$1,342
$154
$20
$220
$278
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 144 of 467
PUMPING OPERATIONSCV01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
17322
17341
17299
17297
15971
15428
15446
15388
17780
17802
17753
17751
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
6,291
4,438
2,862
6,958
2,800
15,080
19,013
6,770
11,170
7,891
6,614
12,221
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
5.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$38,137
$2,917
$3,814
$11,468
$854
$95
$8
$140
$176
$23,349
$40,863
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
5110171100
5210173100
5311176000
5312177000
5313301000
5110171100
5210173100
5312177000
5110171100
5210173100
5311176000
5312177000
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: 145 of 467
PUMPING OPERATIONSCV01
541502 Oper Expense - Parts,Supp - Fleet
16011 Pumping Operations - Fleet 9,358
Total -
Amount
5.00
Total PUMPING OPERATIONS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$169,075
Item NameQty
$47,254
1.00 203000 5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 146 of 467
CONSTRUCTION - FLEETCV02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Parts,Supp - Fleet
17316
15434
17773
Construction - Fleet
Construction
Construction - Fleet
35,026
26,024
30,901
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.30
.30
.30
.30
.30
.30
.30
.30
.30
1.00
1.00
1.00
Total CONSTRUCTION - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$116,257
Item NameQty
$16,013
$1,226
$1,601
$4,917
$366
$42
$5
$60
$76
$35,026
$26,024
$30,901
1.00
1.00
1.00
202000
202000
202000
5110171100
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 147 of 467
STRUCTURE MAINTENANCE - FLEETCV03
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
23441
23446
23431
23436
23426
23416
23421
23524
23551
17321
17359
17339
17351
17310
23132
17306
Kiss Rest-S-65DX1 - Vehicle Maintenance
Kiss Rest-S-65DX2 - Vehicle Maintenance
Kiss Rest-S-67 - Vehicle Maintenance
Kiss Rest-S-67A - Vehicle Maintenance
Kiss Rest-S-68A - Vehicle Maintenance
Kiss Rest-S-83A - Vehicle Maintenance
Kiss Rest-S-84A - Vehicle Maintenance
Lakeside Ranch N - Vehicle Maintenance
Lakeside Ranch S - Vehicle Maint.
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
BBCW L31E - Fleet Repairs
Structure Maintenance - Fleet
200
200
200
200
200
200
200
10,000
3,000
17,614
6,741
23,066
11,362
20,559
2,625
10,302
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
4.75
4.75
4.75
4.75
4.75
4.75
4.75
4.75
4.75
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$253,549
$19,401
$26,366
$77,833
$5,795
$651
$72
$950
$1,188
1.00
1.00
1.00
1.00
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
202002
202000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 148 of 467
STRUCTURE MAINTENANCE - FLEETCV03
530608
540030
541502
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
17296
15970
15393
15377
15412
15421
15426
15403
15423
23543
17779
17825
17800
23031
17814
17765
23134
17762
17750
16010
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Lakeside Ranch S - Fleet/Equip Maint
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
BBCW L31E - P&S Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
13,282
2,240
30,695
22,000
47,533
37,466
37,681
21,463
28,811
7,350
39,266
13,471
36,647
15,000
20,688
41,927
2,000
17,420
20,835
4,680
Total
Total
Total
-
-
-
Amount
18.00
7.00
11.00
Total STRUCTURE MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$952,929
Item NameQty
$122,191
$225,649
$219,284
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
202002
202000
202000
203000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
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: 149 of 467
PUMP STATION MAINTENANCE - FLEETCV04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
23515
23550
17323
17342
23298
17353
23244
17300
17298
15433
15418
15422
15425
15437
Lakeside Ranch N - Vehicle Maintenance
Lakeside Ranch S - Vehicle Maintenance
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
C-43 Reservoir - M&R Vehicles
Pump Station Maintenance - Fleet
C-111 South Dade - Maint & Repair
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
28,035
3,675
1,258
6,219
1,500
1,748
750
572
3,163
4,004
25,351
7,349
9,199
39,652
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.80
.80
.80
.80
.80
.80
.80
.80
.80
9.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$40,244
$3,079
$4,024
$13,109
$976
$109
$11
$160
$197
$46,920
$85,555
1.00
1.00
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
5110171100
5110171100
5110171100
5210173100
5211174000
5211174000
5311176000
5311176000
5312177000
5110171100
5210173100
5211174000
5311176000
5312177000
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: 150 of 467
PUMP STATION MAINTENANCE - FLEETCV04
541502
589500
Oper Expense - Parts,Supp - Fleet
Capital Outlay - Vehicles
23318
23523
17781
17803
23301
17816
17754
17752
23295
C-44 Canal - Fleet/Equip Maint
Lakeside Ranch N - Fleet/Equip Maint
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
C-43 Reservoir - P&S Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
C-43 Reservoir - Manlift
4,000
4,500
2,401
4,245
1,500
3,216
2,367
5,759
80,000
Total
Total
-
-
Amount
8.00
1.00
Total PUMP STATION MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$302,372
Item NameQty
$27,988
$80,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202002
202000
202000
202000
202000
202000
202000
202000
402000
5110171100
5110171100
5110171100
5210173100
5211174000
5211174000
5311176000
5312177000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
3004
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 151 of 467
LEVEE MAINTENANCE - FLEETCV05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530405
530608
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
12417
17313
17354
17334
17343
17302
17301
17286
15969
15597
15378
15598
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance
Levee Maintenance - Fleet
4,500
70,824
11,895
18,424
16,169
14,446
15,452
22,711
10,638
31,764
55,000
60,912
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
8.95
8.95
8.95
8.95
8.95
8.95
8.95
8.95
8.95
1.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$483,682
$37,003
$50,154
$146,648
$10,919
$1,226
$133
$1,790
$2,229
$4,500
$180,559
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
203000
202000
202000
202000
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
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: 152 of 467
LEVEE MAINTENANCE - FLEETCV05
540030
541502
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
15392
15427
15596
15395
23102
17769
17818
17794
17805
17758
17756
17740
16009
Levee Maintenance - Fleet
Levee Maintenance -Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Allapattah Rest - Fleet/Equip Maint
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
75,653
48,314
38,306
50,087
2,000
86,046
23,311
49,300
29,425
29,862
26,977
29,027
22,224
Total
Total
-
-
Amount
7.00
9.00
Total LEVEE MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,577,051
Item NameQty
$360,036
$298,172
1.00
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
203000
5211174000
5310175100
5311176000
5312177000
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
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: 153 of 467
DREDGING - FLEETCV07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
541502
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
17315
17772
Dredging - Fleet
Dredging - Fleet
630
5,110
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.75
.75
.75
.75
.75
.75
.75
.75
.75
1.00
1.00
Total DREDGING - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$60,818
Item NameQty
$35,215
$2,694
$3,522
$12,290
$915
$103
$11
$150
$178
$630
$5,110
1.00
1.00
202000
202000
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
NR
Page: 154 of 467
TELEMETRY MAINTENANCECV08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Parts,Supp - Fleet
17320
17338
15411
15419
17778
17799
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
8,807
16,232
20,018
58,446
15,555
32,200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
2.00
2.00
2.00
Total TELEMETRY MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$181,329
Item NameQty
$19,373
$1,482
$1,935
$6,554
$488
$57
$3
$80
$99
$25,039
$78,464
$47,755
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
5110171100
5210173100
5110171100
5210173100
5110171100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 155 of 467
AQUATIC PLANT CONTROL - FLEETCV09
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
17309
17350
17318
17347
17305
17294
17290
15968
15376
15603
15397
15402
15424
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Maintenance - Fleet
Aquatic Plant Control - Fleet
1,412
7,137
4,438
1,748
22,225
7,440
8,223
560
5,000
16,637
56,292
30,662
27,863
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
4.75
4.75
4.75
4.75
4.75
4.75
4.75
4.75
4.75
8.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$247,496
$18,935
$24,749
$77,833
$5,795
$652
$73
$950
$1,192
$53,183
$136,454
1.00
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
203000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5111172000
5210173100
5310175100
5311176000
5312177000
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: 156 of 467
AQUATIC PLANT CONTROL - FLEETCV09
541502 Oper Expense - Parts,Supp - Fleet
17764
17813
17776
17810
17761
17748
17744
16008
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
2,574
14,228
7,890
3,216
63,203
21,856
19,948
8,930
Total -
Amount
8.00
Total AQUATIC PLANT CONTROL - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$709,157
Item NameQty
$141,845
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 157 of 467
TERRESTRIAL PLANT CONTROL - FLEETCV10
530608
540030
541502
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
17319
17337
15429
15430
15415
17777
17798
17749
Terrestrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
Terrstrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
580
370
9,342
3,679
13,540
1,000
1,206
1,451
Total
Total
Total
-
-
-
Amount
2.00
3.00
3.00
Total TERRESTRIAL PLANT CONTROL - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$31,168
Item NameQty
$950
$26,561
$3,657
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5210173100
5110171100
5311176000
5312177000
5110171100
5210173100
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: 158 of 467
COMPLIANCE/ENFORCEMENT - FLEETCV11
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
17307
17348
17336
17345
17303
17292
17288
15967
15605
15375
15420
15417
15432
15436
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance / Enforcement - Fleet
Compliance / Enforcement - Fleet
Compliance / Enforcement - Fleet
Compliance / Enforcement - Fleet
Compliance / Enforcement - Fleet
Compliance / Enforcement - Fleet
1,258
396
1,849
437
1,667
1,145
1,265
560
3,336
1,000
4,753
5,597
3,434
6,770
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
8.00
6.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$5,346
$408
$533
$1,639
$122
$14
$2
$20
$24
$8,577
$24,890
1.00
1.00
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
203000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5310175100
5311176000
5312177000
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: 159 of 467
COMPLIANCE/ENFORCEMENT - FLEETCV11
541502 Oper Expense - Parts,Supp - Fleet
17774
17811
17797
17808
17759
17746
17742
16007
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
2,401
1,359
3,637
833
4,638
3,429
2,529
1,170
Total -
Amount
8.00
Total COMPLIANCE/ENFORCEMENT - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$61,571
Item NameQty
$19,996
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 160 of 467
FIELD STATION MAINTENANCE - FLEETCV12
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 FIELD STATION MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$8,112
Item NameQty
$5,346
$409
$535
$1,639
$122
$14
$2
$20
$25
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 161 of 467
O&M FLEET OVERHEADCV99
510100
520900
521010
521110
521120
521130
521140
521150
521160
531103
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Waste Disposal Services
17450
17470
17459
17464
17446
17444
17442
15979
17495
17513
17503
17507
17492
17491
17488
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
194
56
359
76
101
70
76
42
6,799
1,972
12,559
2,649
3,525
3,455
2,644
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.25
2.25
2.25
2.25
2.25
2.25
2.25
2.25
2.25
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$128,341
$9,819
$15,638
$36,868
$2,745
$309
$34
$450
$554
$974
1.00
1.00
1.00
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
203000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
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
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 162 of 467
O&M FLEET OVERHEADCV99
540040
541100
541302
541400
541502
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Safety Shoes
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Fleet
15984
17528
17535
17531
17533
17527
17526
17525
15987
21673
17688
17723
17706
17715
17681
17676
17667
15998
17768
17817
17793
17804
17757
17755
17739
16006
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
Safety Boots
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
1,468
388
113
718
151
201
140
151
84
610
4,680
676
4,306
908
1,209
842
1,906
503
9,921
3,420
32,000
3,824
6,384
4,812
4,152
1,828
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
8.00
8.00
1.00
8.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$35,071
$1,946
$610
$15,030
$66,341
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
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: 163 of 467
O&M FLEET OVERHEADCV99
Amount
Total O&M FLEET OVERHEAD
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$314,730
Item NameQty Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 164 of 467
O&M IT SUPPORTCZ10
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530117
530197
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
23009
18096
14272
14271
18084
14268
18095
18086
23900
LWDD Rain Guage Maintenance
IT Security Outsourcing
FCC Licensing
Tower Inspections
Copier/Printer Lease
Gartner Services
IT Consulting
SAP Services
SCADA System - Software Monitoring
90,000
55,680
13,500
13,500
162,480
72,140
108,000
221,059
99,131
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
47.00
46.00
46.00
47.00
47.00
47.00
46.00
46.00
46.00
2.00
4.00
1.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$3,823,627
$298,438
$394,617
$840,689
$62,097
$6,974
$690
$9,200
$11,822
$781,281
$172,680
$162,480
$500,330
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
214000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2211113000
2212114000
2212114000
2213115000
2213115000
2213115000
2213115000
2213115000
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: 165 of 467
O&M IT SUPPORTCZ10
530600
530601
530602
541504
543501
543700
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Parts,Supp - Computer
Oper Expense - Cell Phones
Oper Expense - Utilities
12410
12412
14270
11710
12649
18114
20034
15786
23899
15260
18216
18221
Building Maintenance & Repair
DC Power Plant Maintenance
Equipment Calibration Service
Radio Repairs - All Types
Tower Crew Maintenance
IT Hardware Maintenance
IT Software Maintenance
IT Software Maintenance
SCADA System - Software Maintenance
Desktop Refresh
Cellular Voice & Data
Telecommunications Services
4,500
22,500
15,660
18,000
18,000
215,099
1,778,704
589,444
129,482
544,000
29,964
320,380
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
5.00
1.00
3.00
1.00
1.00
1.00
Total O&M IT SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$10,750,658
Item NameQty
$78,660
$215,099
$2,497,630
$544,000
$29,964
$320,380
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
101003
101000
101000
101000
101000
2212114000
2212114000
2212114000
2212114000
2212114000
2213115000
2213115000
2213115000
2213115000
2211113000
2213115000
2213115000
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
100774
NR
NR
NR
Page: 166 of 467
O&M PROGRAM SUPPORTCZ99
510100
511100
520090
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - Uniform Allowance
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15773
13023
15363
12976
15237
54
13678
15805
Uniform Stipend
Claims Handling Fee
Flexible Spending Account Fees
Insurance Brokerage Service (ALL)
ROV Maintenance Underwater Inspections
DOT Drug/Alcohol Program
Dive Physicals
Gehring Group Administrative Services
80,891
38,880
11,520
13,440
4,776
11,542
2,925
49,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
11.05
2.00
1.00
13.05
13.05
11.05
11.05
11.05
11.05
11.05
11.05
3.00
2.44
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,071,490
$44,000
$80,891
$85,337
$129,528
$209,409
$13,481
$1,516
$168
$2,210
$2,797
$185,471
$68,616
1.00
.48
.48
.48
1.00
1.00
1.00
1.00
202000
601000
101000
601000
202000
101000
101000
101000
5003170600
2114308300
2114308300
2114308300
5611187000
2114308300
2114308300
2114308300
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 167 of 467
O&M PROGRAM SUPPORTCZ99
530900
530910
531100
540050
541100
541301
Cont Serv - Professional
Cont Serv - Training Services - On Site
Cont Serv - General Maintenance
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
23004
16038
13333
23003
100
17520
17524
17523
17519
17518
17517
15986
15056
15199
15202
13650
17645
17653
17618
11980
15839
18383
Safety Training Coordinator
Contractual Obligations
District-wide Safety Training
Safety Training
Uniform/Laundry
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
Books & Reference Materials
ProjNet Annual User Fee (Dr. Checks)
ProjNet Annual User Fee (Dr. Checks)
RS Means Cost Engineering Subscription
O&M Program Support
O&M Program Support
O&M Program Support
Tools & Equipment
Tools & Equipment
Tools and Equipment
65,000
588,000
22,050
25,000
51,440
22,497
3,754
9,838
4,497
12,185
4,497
2,877
90
30,938
8,495
4,700
270
270
270
75
1,702
1,080
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
5.00
2.00
1.00
7.00
4.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$716,467
$47,050
$51,440
$60,145
$44,223
$810
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
601000
204001
101000
601000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
101000
202000
202000
202000
202000
202000
101000
202000
2114308300
3510144000
2114308300
2114308300
5003170600
5110171100
5111172000
5211174000
5310175100
5311176000
5312177000
5313301000
5611187000
5613220000
5613220000
5613220000
5210173100
5211174000
5311176000
5513142700
5513142700
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
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: 168 of 467
O&M PROGRAM SUPPORTCZ99
541400
541500
541510
541512
541830
541860
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Insurance Premiums Other Property
Oper Expense - Unemployment Tax
17117
20016
15649
15720
17895
17899
17897
17898
17894
17893
17892
16017
15728
15745
15644
17115
17112
17113
17114
17116
13344
16084
12977
13754
FOLM Priorities
Parts and Supplies
Parts, Supplies & Expense - Office
Parts & Supp Off (Field Ops & Land Mgmt)
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
Office Supplies
Office Supplies
Parts&Supplies Office (Ops Eng & Const)
G-420 Gear Box #3
S-2 Overhaul Raw Water Pump
S-3 Overhaul Raw Water Pump
S-4 Overhaul Raw Water Pump
S-5A 7 S-8 DOC Elements
Helicoptor Insurance
Storage Tanks Policy
Storage Tanks policy
Unemployment Compensation Insurance
40,000
900
361
1,708
3,264
2,020
5,577
1,757
2,877
5,874
2,538
2,146
661
3,022
1,536
15,000
10,000
10,000
10,000
80,000
43,200
5,000
56,267
50,490
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
3.00
3.00
12.00
5.00
2.48
.66
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,857
$41,261
$32,980
$125,000
$104,467
$50,490
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.48
1.00
1.00
.66
202000
101000
202000
101000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
101000
202000
202000
202000
202000
202000
601000
601000
601000
101000
5003170600
5513142700
5513142700
5003170600
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5611187000
5613220000
5613220000
5003170600
5003170600
5003170600
5003170600
5003170600
2114308300
2114308300
2114308300
2310117000
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: 169 of 467
O&M PROGRAM SUPPORTCZ99
541900
542000
542100
542300
542310
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Travel for Training
Oper Expense - Memberships, Dues and Fees
15200
15203
13813
22693
13406
15465
16024
40
15466
13286
18212
15695
16170
13241
15651
16026
22991
12607
17997
17998
17996
16027
18004
15201
Design Reference Materials
Design Reference Materials
Safety glasses and boots
Training & Conferences
Training & Conferences
Training & Conferences (Ops Eng & Const)
O&M Program Support
Training & Conf. (Field Ops & Land Mgmt)
Training & Conferences
BCB Travel
Business Travel - Survey & Mapping
District Projects Travel
SUN PASS TOLL FUNDING
Travel BCB
Travel District Business
O&M Program Support
OE Travel Training
O & M Dues and Memberships
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
Construction Dept Licenses
3,690
3,996
750
2,000
13,250
8,989
219
13,338
59,723
5,100
134
5,537
32,704
4,102
3,535
488
2,630
11,814
495
783
225
219
247
378
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.00
6.00
6.00
2.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$8,436
$97,519
$51,112
$3,118
$13,536
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
101000
202000
203000
202000
101000
203000
202000
101000
202000
203000
101000
203000
202000
101000
202000
202000
202000
203000
202000
202000
5613220000
5613220000
5613220000
1010200000
3301139100
3301139100
5003170600
5003170600
5003170600
3301139100
3301139100
3301139100
5003170600
5003170600
5003170600
5003170600
5003170600
5003170600
5210173100
5211174000
5311176000
5313301000
5311176000
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
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: 170 of 467
O&M PROGRAM SUPPORTCZ99
542400
542500
543300
543600
543800
547000
Oper Expense - Professional Licenses
Oper Expense - Employee Relocation
Oper Expense - Other Fees
Oper Expense - Postage
Oper Expense - Freight
Oper Expense - Self-Insurance Charges
14006
12606
15266
18028
16032
18056
18059
18057
18058
18055
18054
16034
18073
18077
18075
18076
18072
18071
18070
16035
12489
12490
24237
Construction Dept Licenses
O&M Profess. Licenses (Ops Eng & Const)
Relocation
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
Self Insurance Charges
Self Insurance Charges
Fleet Vehicle/Equipment Replacement
450
16,028
28,800
437
12,000
180
50
18
310
90
22
49
6,697
2,847
9,892
7,819
8,094
3,148
4,137
1,000
856,524
32,615
485,599
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
4.00
1.00
2.00
7.00
8.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$17,103
$28,800
$12,437
$719
$43,634
$889,139
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
202000
203000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
203000
402000
5613220000
5613220000
2311118000
5211174000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
9999999999
9999999999
5005170400
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: 171 of 467
O&M PROGRAM SUPPORTCZ99
589300
589500
590010
590100
590110
590120
590160
590170
Capital Outlay - Equipment
Capital Outlay - Vehicles
Reserves - Contingency
Internal Service Fund (ISF) - Medical Claims Paid
Internal Service Fund (ISF) - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
ISF - Actuarial Service Fees Paid
15895
23481
21022
21023
21680
23012
23013
15617
15611
15610
14025
14026
14027
14028
14029
Fleet Vehicle/Equipment Replacement
KRREP - Truck 4WD w/topper
Fleet Replacement and Repair
Fleet Replacement and Repair
Fleet Replacements (Catch Up)
Heavy Equipment Dump Truck
Heavy Equipment Dump Truck
Big Cypress Basin Contingency Reserves
District Contingency Reserves
District Contingency Reserves
Medical Claims Paid
Dental Claims Paid
Vision Claims Paid
Administrator Fees Paid
Actuarial Service Fees Paid
463,682
47,250
900,000
275,000
800,000
15,000
75,000
2,000,000
30,512,602
15,742,735
11,449,193
868,059
123,056
957,268
6,150
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
2.00
6.00
3.00
.41
.41
.41
.41
.41
Total O&M PROGRAM SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$69,058,251
Item NameQty
$949,281
$2,112,250
$48,255,337
$11,449,193
$868,059
$123,056
$957,268
$6,150
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.41
.41
.41
.41
.41
402000
402000
401000
401000
401000
402000
402000
203000
202000
101000
602000
602000
602000
602000
602000
5005170400
4415165000
5005170400
5005170400
5005170400
5005170400
5005170400
9999999899
9999999899
9999999899
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100651
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 172 of 467
RESTORATION STRATEGIES PROJECTSB199
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
19332
23967
23965
23966
23968
23971
23970
23973
17107
19324
19325
15947
23974
19326
17105
21742
16054
RB RS Source Control
RB RS Science Plan - Data Integration
RB RS Science Plan - L-8 FEB & STA Op
RB RS Science Plan - L-8 FEB & STA Op
RB RS Science Plan - Quantifying P Liabi
RB RS Science Plan - SAV Ecophysiology
RB RS Science Plan - SAV Ecophysiology
RB RS Science Plan - Soil Amendments
RS Science Plan - Faunal Abundance
RS Science Plan - Lab QA/QC Support
RS Science Plan - Lab QA/QC Support
RS Science Plan - P Dynamics & Biomarker
RS Science Plan - P Dynamics Biomarker
RS Science Plan - Periphyton
RS Science Plan - SAV Resiliency
RS Science Plan - SAV Resiliency
RS Science Plan - Soil Amendments
200,000
200,000
148,500
9,500
200,000
19,211
8,444
9,809
211,000
350,453
172,677
199,239
761
200,000
94,487
105,513
96,899
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
30.45
30.45
30.45
30.45
30.45
30.45
30.45
30.45
30.45
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,423,884
$185,431
$254,975
$508,243
$37,149
$4,175
$480
$6,090
$7,776
1.00
1.00
1.00
1.00
1.00
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
217000
202003
101003
217000
101003
217000
101003
101003
202003
202003
202003
217003
202003
217003
217003
101003
3310110000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
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
100801
101027
101129
101129
101127
NR
NR
100861
100870
101125
101125
101130
101130
101128
100869
100869
100861
Page: 173 of 467
RESTORATION STRATEGIES PROJECTSB199
530100
542000
542100
580800
Cont Serv - External Provider
Oper Expense - Conference Registrations
Oper Expense - District Travel
Capital Outlay - Water Control Structures
23972
23969
15482
15242
23975
23979
23980
23978
23977
23976
RS Science Plan - Soil Amendments
RS Science Plan-SAV Ecophysiology Study
Training & Conference - Rest. Strategies
Business Travel - Rest.Strategies
2020 SA1620 RS C-139 FEB
2020 SA1620 RS G-341 Conveyance (Bolles)
2020 SA1620 RS STA1-E Modifications
2020 SA1620 RS STA1-W Expansion #2
2020 SA1620 RS STA1-W Expansion #2
RS STA1-W Expansion #2
93,292
72,345
1,200
2,000
16,000,000
2,475,000
500,000
668,382
13,025,000
59,944,975
Total
Total
Total
Total
-
-
-
-
Amount
19.00
1.00
1.00
6.00
Total RESTORATION STRATEGIES PROJECTS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$98,436,890
Item NameQty
$2,392,130
$1,200
$2,000
$92,613,357
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217003
217000
217000
217000
425000
425000
425000
412000
425000
406000
4412162000
4412162000
3301139100
3301139100
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100861
NR
NR
NR
100867
100802
101170
100864
100864
100864
Page: 174 of 467
EXPEDITED PROJECT PROGRAM SUPPORTB599
560260
560270
Principal - COPS #2 (Certificates of Participation)
Interest - COPS #2 (Certificates of Participation)
18341
24241
12487
COPS Debt Service Principal - EFA
COPS Debt Service Interest - EFA
COPS Debt Service Interest - EFA
7,510,148
709,679
8,566,985
Total
Total
-
-
Amount
1.00
2.00
Total EXPEDITED PROJECT PROGRAM SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$16,786,812
Item NameQty
$7,510,148
$9,276,664
1.00
1.00
1.00
406000
406000
406000
9999999799
9999999799
9999999799
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 175 of 467
COMMUNICATION AND CONTROL SYSTEMSBB01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.80
1.00
1.80
1.80
.80
.80
.80
.80
.80
.80
Total COMMUNICATION AND CONTROL SYSTEMS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$148,008
Item NameQty
$61,921
$51,495
$8,676
$11,342
$13,109
$976
$110
$13
$160
$206
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 176 of 467
PUMP STATION MODIFICATION/REPAIRBB02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
541512
580800
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 Water Control Structure
Capital Outlay - Water Control Structures
22997
15885
15801
21014
24006
24204
19259
G-404 Roof Replacement
STA G-310/G-335 Trash Rake Replacement
FY21 Engine/Pump Overhaul Program (STA)
Automation Upgrades STA's
S319 & S362 Generator Replcmnt and Reloc
S319 & S362 Generator Replcmnt and Reloc
S319 & S362 Generator Replcmnt and Reloc
50,000
4,693,107
600,000
869,000
322,771
525,217
2,152,012
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.00
1.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$175,098
$13,397
$17,876
$40,968
$3,050
$343
$40
$500
$630
$4,743,107
$600,000
$3,869,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217003
101003
217003
402000
402000
406003
406003
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
101226
101029
101200
NR
100878
100878
100878
Page: 177 of 467
PUMP STATION MODIFICATION/REPAIRBB02
Amount
Total PUMP STATION MODIFICATION/REPAIR
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$9,464,009
Item NameQty Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 178 of 467
STRUCTURE INSPECTIONSBB08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15530 FY21 Inspection Programs STA 550,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
7.10
6.10
6.10
7.10
7.10
7.10
6.10
6.10
6.10
1.00
Total STRUCTURE INSPECTIONS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,264,036
Item NameQty
$494,157
$38,846
$56,535
$112,471
$8,223
$923
$94
$1,220
$1,567
$550,000
1.00 217003 5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
101189
Page: 179 of 467
STAFF AUGMENTATION - O&M STABB13
530600
541301
Cont Serv - Maintenance and Repairs
Oper Expense - District Uniforms
12705
15841
Maintenance & Repair (Survey)
District Uniforms
1,800
200
Total
Total
-
-
Amount
1.00
1.00
Total STAFF AUGMENTATION - O&M STA
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,000
Item NameQty
$1,800
$200
1.00
1.00
217000
217000
5513142700
5513142700
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 180 of 467
STA CAPITAL CONSTRUCTIONBB30
510100
520900
521010
521110
521120
521130
521140
521150
521160
580720
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
23989 RB STA Refurbishment Program 493,196
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.60
2.60
2.60
2.60
2.60
2.60
2.60
2.60
2.60
1.00
Total STA CAPITAL CONSTRUCTION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$791,533
Item NameQty
$212,912
$16,291
$21,291
$43,083
$3,172
$359
$44
$520
$665
$493,196
1.00 406000 5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 181 of 467
CONTAMINATION ASSESSMENTS & REMEDIATIONBB38
510100
520900
521010
521110
521120
521130
521140
521150
521160
530610
531103
543301
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Cont Serv - Waste Disposal Services
Oper Expense - Permits & Fees
23392
23395
23390
21695
23853
21696
EPA Emissions - Element Cleaning
EPA Emissions - Hydrostatic Tank Testing
EPA Emissions - Main Engines
Maintenance & Repair 217 (Environmental)
RS STA 1W1 - Hazardous Disposal
Permits & Fees 217 (Environmental)
3,200
1,000
19,600
66,800
600
14,657
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
4.00
1.00
1.00
Total CONTAMINATION ASSESSMENTS & REMEDIATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$185,878
Item NameQty
$55,436
$4,241
$9,412
$9,832
$732
$83
$10
$120
$155
$90,600
$600
$14,657
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5611187000
5611187000
5611187000
5611187000
5210173100
5611187000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 182 of 467
MOVEMENT OF WATERBB41
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
540030
590010
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Reserves - Contingency
15443
15951
15370
15606
Movement of Water
Movement of Water
Movement of Water
STA Contingency Reserves
238,298
73,222
81,321
3,000,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.15
2.00
6.15
6.15
4.15
4.15
4.15
4.15
4.15
4.15
3.00
1.00
Total MOVEMENT OF WATER
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$3,885,776
Item NameQty
$276,192
$77,371
$27,047
$35,356
$69,424
$5,063
$565
$63
$830
$1,024
$392,841
$3,000,000
1.00
1.00
1.00
1.00
217000
217000
217000
217000
5210173100
5210173100
5211174000
9999999899
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 183 of 467
PUMPING OPERATIONSBB42
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
540030
541301
541400
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Inventory Other Fuels
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
15599
15389
15442
15601
17641
17702
15827
15928
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations
555,042
97,279
87,081
627,172
4,117
9,650
545,980
315,622
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.35
1.00
8.35
8.35
7.35
7.35
7.35
7.35
7.35
7.35
4.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$384,208
$5,000
$29,772
$41,313
$120,437
$8,967
$1,012
$108
$1,470
$1,791
$1,366,574
$4,117
$9,650
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5211174000
5211174000
5210173100
5210173100
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 184 of 467
PUMPING OPERATIONSBB42
543701 Oper Expense - Electrical ServiceTotal -
Amount
2.00
Total PUMPING OPERATIONS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,836,021
Item NameQty
$861,602
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 185 of 467
STRUCTURE MAINTENANCEBB45
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530106
530120
530404
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Electrical Services
Cont Serv - Mowing Field Stations/Pump Stations
23836
17166
17164
17185
17183
17235
23843
RS STA 1W1 - Alligator Protection Srvs
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
RS STA 1W1 - Shop Tool Repair-SM
1,200
8,685
3,685
4,872
3,632
34,350
1,815
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
25.75
2.00
27.75
27.75
25.75
25.75
25.75
25.75
25.75
25.75
3.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,358,242
$66,079
$108,956
$148,610
$427,162
$31,415
$3,527
$369
$5,150
$6,187
$13,570
$8,504
$34,350
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5211174000
5210173100
5211174000
5211174000
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 186 of 467
STRUCTURE MAINTENANCEBB45
530600
530606
530611
530700
531100
531103
540030
540040
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
23846
23845
17278
17276
17376
17373
17394
23850
17458
17455
23857
23858
17502
17499
23860
17550
RS STA 1W1 - Electric Motor Repairs - SM
RS STA 1W1 - STA's Generator M&R - SM
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
RS STA 1W1 - General Carpentry Services
Structure Maintenance
Structure Maintenance
RS STA 1W1 - Fuel SM Vehicles
RS STA 1W1 - Structures Oil
Structure Maintenance
Structure Maintenance
RS STA 1W1 - Structures (Propane)
Structure Maintenance
1,815
300
7,708
36,000
1,909
137
2,145
600
1,690
1,382
5,000
600
5,790
5,747
600
2,402
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
4.00
2.00
1.00
1.00
2.00
1.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,815
$45,823
$2,046
$2,145
$600
$3,072
$5,000
$12,137
1.00
1.00
1.00
1.00
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
5210173100
5210173100
5210173100
5211174000
5210173100
5211174000
5211174000
5210173100
5210173100
5211174000
5210173100
5210173100
5210173100
5211174000
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 187 of 467
STRUCTURE MAINTENANCEBB45
541200
541300
541301
541302
541400
541500
541502
541503
Oper Expense - Liquid Propane Fuel
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
17549
23861
23865
23863
17587
17582
17640
17637
20964
20966
23866
17701
17697
23736
23873
23875
17844
17841
Structure Maintenance
RS STA 1W1 - Fencing
RS STA 1W1 - Lumber/Wood
RS STA 1W1 - Structures Metal
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Safety Boots
Safety Boots
RS STA 1W1 - Tools-SM
Structure Maintenance
Structure Maintenance
RS A1 FEB - Commodities
RS STA 1W1 - VMF Parts & Fittings SM
RS STA 1W1 - General Maint Supply SM
Structure Maintenance
Structure Maintenance
172
900
500
1,200
21,717
10,000
786
2,330
500
1,500
250
2,573
9,476
7,500
5,445
1,200
2,594
12,089
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
3.00
5.00
2.00
2.00
3.00
1.00
1.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$3,174
$34,317
$3,116
$2,000
$12,299
$7,500
$5,445
$15,883
1.00
1.00
1.00
1.00
1.00
1.00
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
5211174000
5210173100
5210173100
5210173100
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
5210173100
5210173100
5211174000
5211174000
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
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 188 of 467
STRUCTURE MAINTENANCEBB45
541505
541511
541512
541600
542400
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licenses
23878
23876
17877
23738
17874
17918
17915
23880
23879
23882
23881
17942
17940
23883
17971
17967
23885
18017
RS STA 1W1 - Electric Motor Parts
RS STA 1W1 - P&S Electricial
Structure Maintenance
RS A1 FEB - P&S - Electrical/Electronics
Structure Maintenance
Structure Maintenance
Structure Maintenance
RS STA 1W1 - Boat Barrier Maint
RS STA 1W1 - Gearbox Overhauls
RS STA 1W1 - Seals Paint MSF Overhauls
RS STA 1W1 - Structures Maintenance
Structure Maintenance
Structure Maintenance
RS STA 1W1 - WPBFS AOR Rental Equipment
Structure Maintenance
Structure Maintenance
RS STA 1W1 - CDL
Structure Maintenance
3,000
2,500
10,046
6,000
7,742
861
697
300
600
300
1,200
122,686
84,504
2,000
3,718
1,000
125
129
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
5.00
2.00
6.00
3.00
2.00
Total STRUCTURE MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,615,901
Item NameQty
$29,288
$1,558
$209,590
$6,718
$254
1.00
1.00
1.00
1.00
1.00
1.00
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
5210173100
5210173100
5210173100
5211174000
5211174000
5210173100
5211174000
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5210173100
5210173100
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
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 189 of 467
STRUCTURE OVERHAULBB46
510100
520900
521010
521110
521120
521130
521140
521150
521160
541500
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15532 FY21 Gate Overhaul Program STA 37,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
1.00
Total STRUCTURE OVERHAUL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$291,623
Item NameQty
$166,467
$12,735
$16,646
$52,441
$3,904
$444
$51
$640
$795
$37,500
1.00 217003 5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
101157
Page: 190 of 467
PUMP STATION MAINTENANCEBB47
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530106
530120
530121
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Alligator Protection Services
Cont Serv - Electrical Services
Cont Serv - Water and Sewer Services
17172
17165
17191
17184
17197
17194
23400
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Holey Land G-200A - Mow Field/Pump Stat
1,201
1,102
21,457
6,869
10,723
500
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
31.10
30.10
30.10
31.10
31.10
31.10
30.10
30.10
30.10
2.00
2.00
2.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,607,201
$127,165
$170,833
$536,471
$39,875
$4,478
$439
$6,020
$7,452
$594,819
$2,303
$28,326
$11,223
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5210173100
5211174000
5210173100
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: 191 of 467
PUMP STATION MAINTENANCEBB47
530402
530404
530405
530600
530606
530611
531100
Cont Serv - Tree Management Services
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
17247
17236
17260
17254
24287
24288
23844
23842
23399
23401
23728
17285
17277
23034
23849
17374
17417
23851
23852
17408
23731
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
RB Governing Board & EXO Priorities
RB Governing Board & EXO Priorities
RS STA 1W1 - Fire Extinguisher Service
RS STA 1W1 - Fire Rescue Inspection
Holey Land G-200A - Preventative Maint
Holey Land G-200A - Vibrartion Analysis
RS A1 FEB - Maintenance and Repairs
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS STA 1W1 - A/C Repairs
Pump Station Maintenance
Pump Station Maintenance
RS STA 1W1 - Build Maint & Repairs
RS STA 1W1 - Signs
Pump Station Maintenance
RS A1 FEB - General Maintenance
16,720
24,365
5,532
3,168
142,510
250,000
80
120
2,000
300
5,500
45,711
55,000
15,000
200
10,039
22,909
1,815
300
8,690
3,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
2.00
2.00
7.00
2.00
3.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,000
$41,085
$8,700
$400,510
$100,711
$25,239
$36,714
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
217003
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5210173100
5211174000
1010200000
1010200000
5210173100
5210173100
5211174000
5211174000
5211174000
5210173100
5211174000
5210173100
5210173100
5211174000
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
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 192 of 467
PUMP STATION MAINTENANCEBB47
531102
531103
540040
540050
541100
541300
541301
541400
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
17440
17434
17473
17456
17515
17500
23035
23827
23859
17604
23862
17583
17643
17638
17704
23868
17698
23735
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS S-375 - Motorola RTU Site Maint (1)
RS STA 1W1 - Instrumentation Ref. Train
Pump Station Maintenance
RS STA 1W1 - Metal Products Trades Supp
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS STA 1W1 - Tools-Electrical
Pump Station Maintenance
RS A1 FEB - Tools and Equipment
12,559
10,349
3,217
2,145
22,732
18,529
10,000
3,268
300
3,732
1,200
5,000
2,831
2,830
5,147
500
5,476
500
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
2.00
2.00
2.00
2.00
1.00
3.00
2.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$22,908
$5,362
$41,261
$13,268
$300
$9,932
$5,661
$11,623
1.00
1.00
1.00
1.00
1.00
1.00
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
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
5210173100
5511184600
5210173100
5210173100
5210173100
5211174000
5210173100
5211174000
5210173100
5210173100
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
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 193 of 467
PUMP STATION MAINTENANCEBB47
541500
541503
541505
541511
541512
541600
542400
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licenses
23870
23869
23871
23402
17845
17842
17878
23877
17875
17919
17916
17943
17941
17972
17968
18018
23884
23886
23403
RS STA 1W1 - Oil Absorbent Rags
RS STA 1W1 - PM's Emergency Generator
RS STA 1W1 - Replenish Pipe Fitting Bins
Holey Land G-200A - Parts & Supplies
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS STA 1W1 - P&S Electricial
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS STA 1W1 - Journeyman
RS STA 1W1 - Structures - Electricity
Holey Land G-200A - Electric Service
1,200
1,465
725
2,500
24,970
29,531
91,051
9,075
81,984
3,701
5,970
113,961
150,165
15,012
1,000
129
250
3,450
45,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
4.00
2.00
3.00
2.00
2.00
2.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$5,890
$54,501
$182,110
$9,671
$264,126
$16,012
$379
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
5210173100
5210173100
5210173100
5211174000
5210173100
5211174000
5210173100
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
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
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 194 of 467
PUMP STATION MAINTENANCEBB47
543701
589300
Oper Expense - Electrical Service
Capital Outlay - Equipment
23739
15401
15405
RS A1 FEB - Electric Costs
Pump Station Maintenance
Pump Station Maintenance
4,000
2,900
18,730
Total
Total
-
-
Amount
3.00
2.00
Total PUMP STATION MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$4,468,648
Item NameQty
$52,450
$21,630
1.00
1.00
1.00
217000
406000
406000
5211174000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 195 of 467
PUMP STATION REFURBISHMENTBB48
541301
541400
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
17642
17703
Pump Station Refurbishmnt
Pump Station Refurbishmnt
257
643
Total
Total
-
-
Amount
1.00
1.00
Total PUMP STATION REFURBISHMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$900
Item NameQty
$257
$643
1.00
1.00
217000
217000
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 196 of 467
LEVEE MAINTENANCEBB50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530116
530401
530600
540030
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Exotic Nuisance Wildlife
Cont Serv - Maintenance and Repairs
Oper Expense - Inventory Other Fuels
17176
23837
17175
23724
17219
17216
17265
23856
Levee Maintenance
RS STA 1W1 - Road Grading
Levee Maintenance
RS A1 FEB - Contract Grading
Levee Maintenance
Levee Maintenance
Levee Maintenance
RS STA 1W1 - Fuel CLV Vehicles
63,888
11,000
130,800
18,000
1,029
5,294
2,501
6,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.25
3.25
3.25
3.25
3.25
3.25
3.25
3.25
3.25
4.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$190,051
$14,539
$21,540
$54,683
$3,965
$443
$51
$650
$813
$223,688
$6,323
$2,501
$6,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5211174000
5211174000
5210173100
5211174000
5211174000
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 197 of 467
LEVEE MAINTENANCEBB50
541300
541301
541400
541501
541511
541600
543302
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Rent/Lease Equipment
Oper Expense - Waste Disposal Fees
17606
23864
17585
23734
17663
17727
23867
17738
17734
17931
17917
17970
18052
18048
Levee Maintenance
RS STA 1W1 - Levee Berm Maint Rep Aggreg
Levee Maintenance
RS A1 FEB - Construct Material-Road Rock
Levee Maintenance
Levee Maintenance
RS STA 1W1 - Tools-CLV
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
25,515
6,000
40,000
15,000
514
643
700
648
1,289
3,318
21
1,000
189
412
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
4.00
1.00
2.00
2.00
2.00
1.00
2.00
Total LEVEE MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$620,496
Item NameQty
$86,515
$514
$1,343
$1,937
$3,339
$1,000
$601
1.00
1.00
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
5211174000
5211174000
5210173100
5210173100
5210173100
5210173100
5211174000
5210173100
5211174000
5211174000
5210173100
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: 198 of 467
MOWINGBB51
510100
520900
521010
521110
521120
521130
521140
521150
521160
530403
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
17229
23840
23841
17225
23726
23741
Mowing
RS STA 1W1 - Flat Mowing Contract
RS STA 1W1 - Side Slope Mowing Contract
Mowing
RS A1 FEB - Mowing Canals/Levees
RS A1 FEB - Mowing Canals/Levees-Slopes
174,960
19,865
36,300
128,218
18,125
3,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
6.00
Total MOWING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$396,635
Item NameQty
$10,221
$782
$1,022
$3,277
$244
$27
$3
$40
$51
$380,968
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 199 of 467
CANAL MAINTENANCEBB53
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530106
541301
541400
541502
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Fleet
23723
17664
17639
17729
17700
23874
RS A1 FEB - Gator Service
Canal Maintenance
Canal Maintenance
Canal Maintenance
Canal Maintenance
RS STA 1W1 - VMF Parts & Fittings CLV
600
1,029
257
1,930
643
950
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.35
1.00
2.35
2.35
1.35
1.35
1.35
1.35
1.35
1.35
1.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$68,239
$14,124
$6,300
$8,905
$22,121
$1,647
$185
$21
$270
$329
$600
$1,286
$2,573
$950
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5211174000
5210173100
5211174000
5210173100
5211174000
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 200 of 467
CANAL MAINTENANCEBB53
542400 Oper Expense - Professional Licenses
18026 Canal Maintenance 258
Total -
Amount
1.00
Total CANAL MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$127,808
Item NameQty
$258
1.00 217000 5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 201 of 467
FLEET EQUIPMENT MAINTENANCEBB58
511100
520900
521010
530608
541502
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Parts,Supp - Fleet
23848
23847
23872
RS STA 1W1 - Oil Change (Outsourcing)
RS STA 1W1 - WPBFS Fleet Support
RS STA 1W1 - WPBFS AOR Tires
2,665
7,350
3,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
1.00
2.00
1.00
Total FLEET EQUIPMENT MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$29,631
Item NameQty
$14,124
$1,080
$1,412
$10,015
$3,000
1.00
1.00
1.00
217000
217000
217000
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 202 of 467
TELEMETRY MAINTENANCEBB62
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530106
530600
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Maintenance and Repairs
12350
12709
19995
16192
15111
17387
17375
Cont Serv - STA RTU Maint/Repair
Cont Serv - Vegitation Mgmt
SCADA Stilling Well/Platfo Rep STA
Cont Serv- Wildlife Protection Svcs
Cont Serv - STA Maintenance/Repair
MOSCAD, Security, & Telem
MOSCAD, Security, & Telem
45,193
9,333
400,000
9,000
36,000
2,053
275
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.25
1.00
5.25
5.25
5.25
5.25
5.25
4.25
4.25
4.25
3.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$248,390
$10,000
$20,039
$26,195
$72,886
$5,389
$607
$65
$850
$1,043
$454,526
$9,000
$36,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217003
217000
217000
217000
217000
5511184600
5511184600
5613222000
5511184600
5511184600
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
101100
NR
NR
NR
NR
Page: 203 of 467
TELEMETRY MAINTENANCEBB62
530611
531100
540050
541200
541300
541400
541500
541503
541505
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
Oper Expense - Inventory Parts and Supplies
Oper Expense - Liquid Propane Fuel
Oper Expense - Construction Materials
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
17418
17409
15252
23749
23748
17557
17605
17584
14351
13341
17857
17843
17889
17876
MOSCAD, Security, & Telem
MOSCAD, Security, & Telem
Opr Exp - Inventory Parts
RS A1 FEB - Campbell RTU Site Maint (3)
RS A1 FEB - Motorola RTU Site Maint (13)
MOSCAD, Security, & Telem
MOSCAD, Security, & Telem
MOSCAD, Security, & Telem
Opr Exp - STA Tools & Equipment
Opr Exp - STA Parts & Supplies
MOSCAD, Security, & Telem
MOSCAD, Security, & Telem
MOSCAD, Security, & Telem
MOSCAD, Security, & Telem
2,052
368
60,363
7,323
42,484
343
1,791
265
1,800
34,625
984
216
249
87
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.00
2.00
3.00
1.00
2.00
1.00
1.00
2.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,328
$2,420
$110,170
$343
$2,056
$1,800
$34,625
$1,200
$336
1.00
1.00
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
5211174000
5511184600
5511184600
5511184600
5210173100
5210173100
5211174000
5511184600
5511184600
5210173100
5211174000
5210173100
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: 204 of 467
TELEMETRY MAINTENANCEBB62
541600
543800
Oper Expense - Rent/Lease Equipment
Oper Expense - Freight
17969
15253
MOSCAD, Security, & Telem
Opr Exp - Freight
429
900
Total
Total
-
-
Amount
1.00
1.00
Total TELEMETRY MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,041,597
Item NameQty
$429
$900
1.00
1.00
217000
217000
5211174000
5511184600
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 205 of 467
FLOW MONITORING & ASSESSMENTBB63
530100
530113
530190
530600
Cont Serv - External Provider
Cont Serv - Flow Monitoring Services
Cont Serv - External Provider (OPS)
Cont Serv - Maintenance and Repairs
13641
15145
15837
13640
14181
QA/QC of Streamflow Data for STA's
Flow Rating at STA Structures
Hydrologic Data Processing
Hydrologic Data Processing
Sontek Ag Meter Maintenance
15,000
41,875
8,036
19,930
3,878
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
2.00
1.00
Total FLOW MONITORING & ASSESSMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$88,719
Item NameQty
$15,000
$41,875
$27,966
$3,878
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
5512200000
3210136100
5512185500
5512185500
5512200000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
101247
101247
101247
101247
NR
Page: 206 of 467
COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONSBB64
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
Total COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$37,268
Item NameQty
$25,484
$1,950
$2,548
$6,554
$488
$55
$6
$80
$103
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 207 of 467
AQUATIC PLANT CONTROLBB66
510100
520900
521010
521110
521120
521130
521140
521150
521160
530300
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
17201
23725
14348
23745
23887
12006
11709
11108
11695
12735
12329
11106
11107
14012
Aquatic Plant Control
RS A1 FEB - Aquatic Spraying
Compartment B & C Aerial/Grnd/Harvesting
RS A1 FEB - Contract Vegetation Mgmt
RS STA 1W1 - Contractual Spraying
STA 1E Spraying
STA 1W Spraying
STA 2 Spraying
STA 2 Spraying
STA 3/4 Conversion
STA 3/4 Spraying
STA 5 Spraying
STA 6-1 Spraying
Wetland Vegetation Maintenance & Enhance
2,483
2,500
230,350
400,000
225,600
231,086
282,627
56,932
4,368
26,040
515,876
157,129
27,900
150,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
14.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$177,211
$13,557
$17,721
$49,156
$3,660
$412
$46
$600
$772
$2,312,891
1.00
1.00
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
217001
217001
217000
217001
217001
217000
217001
217000
217000
5211174000
5211174000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 208 of 467
AQUATIC PLANT CONTROLBB66
530301
540010
541300
541301
541400
543302
Cont Serv - Terrestrial Spraying
Oper Expense - Inventory Chemicals
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Waste Disposal Fees
23838
23855
23732
12428
12331
12328
12308
22709
12733
16124
15889
17586
17665
17730
18053
RS STA 1W1 - STA Aquatic Spraying
RS STA 1W1 - Aquatic Chemicals
RS A1 FEB - Inventory Chemicals
STA 1 E Chemicals Terrestrial-Veg Mgmt
STA 1E Chemicals
STA 1W Chemicals
STA 2 Chemicals
STA 5 Chemicals
STA 6 Chemicals
STA3/4 Chemicals
STA3/4 Chemicals
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
8,000
8,000
1,500
9,585
162,750
136,000
25,576
134,992
27,900
32,177
359,981
32,500
257
643
189
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
10.00
1.00
1.00
1.00
1.00
Total AQUATIC PLANT CONTROL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$3,516,076
Item NameQty
$8,000
$898,461
$32,500
$257
$643
$189
1.00
1.00
1.00
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
217001
217001
217000
204001
217000
225000
217000
217000
217000
217000
217000
5210173100
5210173100
5211174000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5211174000
5210173100
5210173100
5210173100
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: 209 of 467
TERRESTRIAL PLANT CONTROLBB68
510100
520900
521010
521110
521120
521130
521140
521150
521160
530300
530301
540010
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Terrestrial Spraying
Oper Expense - Inventory Chemicals
23740
23839
17208
17207
23854
17483
23742
RS A1 FEB - Terrestrial Spraying
RS STA 1W1 - STA Terrestrial Spraying
Terrestrial Plant Control
Terrestrial Plant Control
RS STA 1W1 - Terrestrial Chemicals
Terrestrial Plant Control
RS A1 FEB - Inventory Chemicals
6,500
24,000
15,587
84,664
2,000
28,994
3,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
1.00
3.00
3.00
Total TERRESTRIAL PLANT CONTROL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$180,413
Item NameQty
$10,221
$782
$1,023
$3,277
$244
$27
$3
$40
$51
$6,500
$124,251
$33,994
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
5211174000
5210173100
5210173100
5211174000
5210173100
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 210 of 467
PUBLIC USEBB72
510100
520900
521010
521110
521120
521130
521140
521150
521160
531100
531102
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 Maintenance
Cont Serv - Security Services
23746
23888
23747
23889
RS A1 FEB - Recreation & Facility Maint
RS STA 1W1 - Recreation Facility Maint
RS A1 FEB - FWC Law Enforcement Support
RS STA 1W1 - FWC Law Enforcement Support
10,000
10,000
25,000
6,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
2.00
2.00
Total PUBLIC USE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$106,135
Item NameQty
$36,930
$2,825
$6,271
$8,193
$610
$69
$8
$100
$129
$20,000
$31,000
1.00
1.00
1.00
1.00
217000
217000
217000
217000
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 211 of 467
PERMITTINGBB73
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 PERMITTING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$10,729
Item NameQty
$7,570
$579
$757
$1,639
$122
$14
$2
$20
$26
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 212 of 467
FIELD STATION MAINTENANCEBB77
530404 Cont Serv - Mowing Field Stations/Pump Stations
23727 RS A1 FEB - Mowing Structures 1,500
Total -
Amount
1.00
Total FIELD STATION MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,500
Item NameQty
$1,500
1.00 217000 5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 213 of 467
O&M PROGRAM SUPPORTBB79
540050
541510
542000
543800
Oper Expense - Inventory Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - Freight
17521
17900
17896
17986
18078
18074
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
13,296
3,453
930
257
5,147
7,415
Total
Total
Total
Total
-
-
-
-
Amount
1.00
2.00
1.00
2.00
Total O&M PROGRAM SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$30,498
Item NameQty
$13,296
$4,383
$257
$12,562
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5211174000
5210173100
5211174000
5003170600
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 214 of 467
COMPLIANCEBB80
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
541400
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Tools/Equipment/PPE
23754
23829
16065
23721
23755
23756
13756
14250
RS L-8 Reservoir - Lab Analysis Contract
RS STA 1W1 - ASD (Private Lab) Contracts
STA Comp Lab Anlys- Org & Hg Fish/Water
RS A1 FEB - Compliance Assessment
RS L8 Reservoir - Sonde Maintenance
RS L8 Reservoir - WQ Site Maintenance
WQM Small Tools & Equipment - STAs
WQM Field Parts & Supplies - STAs
250
7,000
12,000
17,441
1,500
2,500
3,600
58,725
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
23.70
22.70
22.70
23.70
23.70
23.70
22.70
22.70
22.70
4.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,346,449
$103,995
$139,018
$384,410
$28,436
$3,194
$338
$4,540
$5,625
$36,691
$4,000
$3,600
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
4511167100
4511167100
4511167100
4512168100
4513169200
4513169200
4513169200
4513169200
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 215 of 467
COMPLIANCEBB80
541500
541506
543301
545010
545040
589300
589340
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Permits & Fees
Oper Expense - Interagency State of FL
Oper Expense - Interagency Public Univ
Capital Outlay - Equipment
Capital Outlay - Equipment Water Measurement
12318
23720
23830
23722
23832
23833
13757
23828
14249
23835
23020
23021
15306
15303
23834
Lab P/S STA Compliance
RS A1 FEB - ASD (Lab) Other
RS STA 1W1 - ASD (Lab) Other
RS A1 FEB - WQMD Other
RS STA 1W1 - WQMS Field Supplies
RS STA 1W1 - WQMS Maint & Repair
Annual NPDES Survelliance Fee
RS STA 1W1 - ASD (State Lab) Contracts
STA Comp Lab Anlys - Org & Hg Fish/Water
RS STA 1W1 - WQMS Fish Collection
WQMS Contingent Worker Support
Replacement Lab Equipment
Replacement Lab Equipment
Field Equipment
RS STA 1W1 - WQ Equip Replace (Sonde)
35,890
3,437
1,493
3,000
3,090
2,500
5,800
8,500
3,000
3,000
4,500
49,000
88,000
7,600
8,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
6.00
1.00
3.00
1.00
2.00
2.00
Total COMPLIANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,345,831
Item NameQty
$58,725
$49,410
$5,800
$14,500
$4,500
$137,000
$15,600
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
406000
406000
406000
406000
4511167100
4511167100
4511167100
4513169200
4513169200
4513169200
3316207100
4511167100
4511167100
4513169400
4513169400
4511167100
4511167100
4513169200
4513169200
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: 216 of 467
STA SITE MANAGEMENTBB81
510100
520900
521010
521110
521120
521130
521140
521150
521160
541100
541400
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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/Equipment/PPE
12423
12427
Reference Materials
STA Small Tools and Equipment
180
2,623
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
Total STA SITE MANAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$192,428
Item NameQty
$130,217
$9,961
$13,021
$32,770
$2,440
$273
$30
$400
$513
$180
$2,623
1.00
1.00
217000
217000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 217 of 467
EFA REG SOURCE CNTRL PROGRAMBD08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530122
541500
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Science and Tech. Support Services
Oper Expense - Parts and Supplies
16282
21724
21094
21101
15820
21092
21098
21096
EFA Source Controls
Southern Everglades Source Control
C-51W Upstream Monitoring Lab Contracts
C-51W Upstream Monitoring WQMS Contracts
EFA Source Controls C-139B
C-51W Upstream Monitoring Lab CS
C-51W Upstream Monitoring WQMS CS
C-51W Upstream Monitoring WQMS FieldSup
28,964
6,200
9,100
50,000
24,400
76,378
35,700
7,904
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
13.80
10.80
10.80
13.80
13.80
13.80
10.80
10.80
10.80
5.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$764,860
$61,103
$93,243
$208,093
$15,116
$1,698
$165
$2,160
$2,762
$118,664
$112,078
$7,904
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
101000
205000
205000
101000
205000
205000
205000
4215155000
4215155000
4511167100
4513169600
4513169600
4511167100
4513169400
4511167100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
101232
101232
NR
101232
101232
101232
Page: 218 of 467
EFA REG SOURCE CNTRL PROGRAMBD08
541506
541510
542000
542100
542400
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
21090
12475
15708
15479
15694
90
22992
C-51W Upstream Monitoring Lab Supplies
SC - Lab P/S BMPs
Office Supplies - EFA
Training and Conference - EFA
Business Travel - EFA
PE License Recertification - EFA
PMP Certiications - EFA
11,863
4,680
900
1,781
522
630
2,700
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
2.00
Total EFA REG SOURCE CNTRL PROGRAM
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,410,922
Item NameQty
$16,543
$900
$1,781
$522
$3,330
1.00
1.00
1.00
1.00
1.00
1.00
1.00
205000
217000
217000
217000
217000
217000
202000
4511167100
4511167100
3302139300
3301139100
3301139100
3302139300
3302139300
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
101232
NR
NR
NR
NR
NR
NR
Page: 219 of 467
ECP OPERATIONS MONITORINGBE01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530602
541400
541500
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
13642
14211
13726
14254
12319
93
Metal Fabrication for Streamguging Equip
ANSYS Fluent Maint
WQM Small Tools & Equipment - LTP
WQM Field Parts & Supplies - LTP
Lab P/S STA Optimization
WQM Field Supplies and Lab Standards-LTP
1,800
36,747
5,400
5,400
74,864
3,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
15.25
14.25
14.25
15.25
15.25
15.25
14.25
14.25
14.25
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$831,623
$64,143
$84,598
$239,287
$17,776
$1,996
$215
$2,850
$3,514
$1,800
$36,747
$5,400
$5,400
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5512200000
2213115000
4513169200
4513169200
4511167100
4513169200
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 220 of 467
ECP OPERATIONS MONITORINGBE01
541506
589340
Oper Expense - Parts,Supp - Laboratory
Capital Outlay - Equipment Water Measurement
15302 Field Equipment 7,600
Total
Total
-
-
Amount
2.00
1.00
Total ECP OPERATIONS MONITORING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,380,813
Item NameQty
$77,864
$7,600
1.00 406000 4513169200
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 221 of 467
ANALYSIS & INTERPRETATIONBE05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530103
530608
530610
541301
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Environmental
Oper Expense - District Uniforms
21693
14171
14164
14170
16274
Water Quality Modeling Support
Aerial Imagery - STAs
Vehicle Maintenance and Repair
Applied Science STA Maintenance
District Uniforms
250,000
29,500
4,000
1,500
653
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.75
5.75
5.75
6.75
6.75
6.75
5.75
5.75
5.75
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$420,264
$33,600
$43,921
$111,325
$8,099
$912
$91
$1,150
$1,474
$250,000
$29,500
$4,000
$1,500
$653
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
3210136200
4412162000
4412162000
4412162000
4412162000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
101247
101150
101150
101150
101150
Page: 222 of 467
ANALYSIS & INTERPRETATIONBE05
541400
541506
543800
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Freight
14016
14167
12620
Tools & Equipment
Field & Laboratory Supplies
Shipping Costs
1,000
2,000
250
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total ANALYSIS & INTERPRETATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$909,739
Item NameQty
$1,000
$2,000
$250
1.00
1.00
1.00
217000
217000
217000
4412162000
4412162000
4412162000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
101150
101150
101150
Page: 223 of 467
LONG-TERM PLAN PROGRAM MANAGEMENTBH01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
.45
.45
.45
.45
.45
.45
.45
.45
.45
Total LONG-TERM PLAN PROGRAM MANAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$56,030
Item NameQty
$40,249
$3,079
$4,024
$7,851
$549
$63
$8
$90
$117
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 224 of 467
ECOSYSTEM RESPONSE TO HYDROLOGY BJ01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541400
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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/Equipment/PPE
15899
15452
Lygodium tree island surveys - WCA-3
Tree Island Tools & Equipment
50,000
9,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.15
1.15
1.15
1.15
1.15
1.15
1.15
1.15
1.15
1.00
1.00
Total ECOSYSTEM RESPONSE TO HYDROLOGY
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$166,028
Item NameQty
$73,164
$5,597
$7,317
$18,844
$1,403
$159
$19
$230
$295
$50,000
$9,000
1.00
1.00
217000
217000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
100960
100960
Page: 225 of 467
MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATIONBJ02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530108
530600
530608
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Cont Serv - Maint & Repairs - Vehicles
15061
23010
17150
13737
14238
13408
Active Marsh Improvement
RB WCA
WCA
Marsh Ecology - Ecological Responses
Marsh Ecology - Equipment Repair & Maint
Marsh Ecology - Airboat Maint & Repair
48,000
163,869
350,000
16,000
8,329
5,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$336,016
$25,708
$33,601
$71,277
$5,307
$596
$67
$870
$1,118
$561,869
$16,000
$8,329
$5,000
1.00
1.00
1.00
1.00
1.00
1.00
217000
211035
211035
217000
217000
217000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100954
100954
100954
100954
100954
100954
Page: 226 of 467
MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATIONBJ02
540030
541500
541506
Oper Expense - Inventory Other Fuels
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
16167
13321
14248
12792
Aircraft Fuel
Marsh Ecology - Field Supplies
Marsh Ecology - Wildlife Supplies
Marsh Ecology - Lab Supplies
36,503
6,500
4,000
8,000
Total
Total
Total
-
-
-
Amount
1.00
2.00
1.00
Total MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,120,761
Item NameQty
$36,503
$10,500
$8,000
1.00
1.00
1.00
1.00
217000
217000
217000
217000
2110108500
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
Fund Prg Grant
NR
100954
100954
100954
Page: 227 of 467
SCIENTIFIC PROJECT SUPPORTBJ03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541100
541301
541500
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
15150
13317
13305
13760
15735
Vegetation Responses
Books & Reference Materials
Uniforms/Safety Shoes
Parts & Supplies
Office Supplies
4,500
180
380
8,344
1,052
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$148,919
$11,392
$14,892
$30,477
$2,074
$232
$27
$340
$436
$4,500
$180
$380
$8,344
$1,052
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 228 of 467
SCIENTIFIC PROJECT SUPPORTBJ03
542100
543800
Oper Expense - District Travel
Oper Expense - Freight
15683
13762
Travel
Shipping
2,434
900
Total
Total
-
-
Amount
1.00
1.00
Total SCIENTIFIC PROJECT SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$226,579
Item NameQty
$2,434
$900
1.00
1.00
217000
217000
4409160000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 229 of 467
SULFUR ACTION PLANBJ04
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 SULFUR ACTION PLAN
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$25,843
Item NameQty
$17,813
$1,363
$3,025
$3,277
$244
$27
$3
$40
$51
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 230 of 467
PUMPING OPERATIONS - FLEETBV01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Parts,Supp - Fleet
17331
15929
17790
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
3,175
29,289
5,250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.30
.30
.30
.30
.30
.30
.30
.30
.30
1.00
1.00
1.00
Total PUMPING OPERATIONS - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$62,222
Item NameQty
$15,857
$1,213
$1,972
$4,917
$366
$42
$5
$60
$76
$3,175
$29,289
$5,250
1.00
1.00
1.00
217000
217000
217000
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 231 of 467
STRUCTURE MAINTENANCE - FLEETBV02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
540040
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
17330
23729
17324
15931
15919
23733
17789
23032
23737
17782
Structure Maintenance - Fleet
RS A1 FEB - M&R Vehicles
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance
RS A1 FEB - Inventory Oils and Lubricant
Structure Maintenance - Fleet
Structure Maintenance - Fleet
RS A1 FEB - P&S - Fleet
Structure Maintenance - Fleet
4,233
3,120
7,503
39,906
26,933
3,000
6,989
13,333
2,890
20,323
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
3.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$25,610
$1,959
$2,946
$8,192
$610
$68
$6
$100
$126
$14,856
$66,839
$3,000
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
5211174000
5211174000
5210173100
5211174000
5211174000
5210173100
5210173100
5211174000
5211174000
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: 232 of 467
STRUCTURE MAINTENANCE - FLEETBV02
541502 Oper Expense - Parts,Supp - FleetTotal -
Amount
4.00
Total STRUCTURE MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$167,847
Item NameQty
$43,535
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 233 of 467
PUMP STATION MAINTENANCE - FLEETBV03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Parts,Supp - Fleet
17332
17325
15933
15920
17791
23036
17783
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance- Fleet
Pump Station Maintenance - Fleet
3,528
10,004
70,293
60,104
5,830
10,000
24,869
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.55
.55
.55
.55
.55
.55
.55
.55
.55
2.00
2.00
3.00
Total PUMP STATION MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$229,072
Item NameQty
$29,259
$2,239
$2,926
$9,012
$671
$76
$9
$110
$142
$13,532
$130,397
$40,699
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5210173100
5211174000
5210173100
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 234 of 467
LEVEE MAINTENANCE - FLEETBV04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
540040
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
17356
17326
23730
15934
15921
23743
17821
23037
17784
23744
Levee Maintenance - Fleet
Levee Maintenance - Fleet
RS A1 FEB - M&R Vehicles
Levee Maintenance - Fleet
Levee Maintenance - Fleet
RS A1 FEB - Inventory Oils and Lubricant
Levee Maintenance - Fleet
Levee Maintenance-Fleet
Levee Maintenance - Fleet
RS A1 FEB - P&S - Fleet
3,275
7,920
4,625
36,611
63,506
800
5,534
13,333
41,081
2,835
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.35
.35
.35
.35
.35
.35
.35
.35
.35
3.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$16,453
$1,259
$1,645
$5,735
$427
$48
$5
$70
$83
$15,820
$100,117
$800
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
5211174000
5211174000
5210173100
5211174000
5211174000
5210173100
5210173100
5211174000
5211174000
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: 235 of 467
LEVEE MAINTENANCE - FLEETBV04
541502 Oper Expense - Parts,Supp - FleetTotal -
Amount
4.00
Total LEVEE MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$205,245
Item NameQty
$62,783
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 236 of 467
CANAL MAINTENANCE - FLEETBV05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Parts,Supp - Fleet
17327
15922
17786
Canal Maintenance - Fleet
Canal Maintenance - Fleet
Canal Maintenance - Fleet
6,334
33,454
6,081
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
1.00
1.00
1.00
Total CANAL MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$80,733
Item NameQty
$23,442
$1,794
$2,345
$6,553
$488
$54
$8
$80
$100
$6,334
$33,454
$6,081
1.00
1.00
1.00
217000
217000
217000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 237 of 467
MOSCAD/SECURITY/TELEMETRY - FLEETBV06
530608
540030
541502
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
17329
15935
17788
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
2,117
14,644
3,511
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total MOSCAD/SECURITY/TELEMETRY - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$20,272
Item NameQty
$2,117
$14,644
$3,511
1.00
1.00
1.00
217000
217000
217000
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 238 of 467
AQUATIC PLANT CONTROL - FLEETBV07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Parts,Supp - Fleet
17358
17328
15936
15923
17824
23038
17787
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Weed Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control-Fleet
Aquatic Plant Control - Fleet
3,175
1,668
16,841
7,938
5,250
13,334
3,050
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
2.00
2.00
3.00
Total AQUATIC PLANT CONTROL - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$59,505
Item NameQty
$5,467
$419
$545
$1,637
$122
$13
$
$20
$26
$4,843
$24,779
$21,634
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5210173100
5211174000
5210173100
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 239 of 467
COMPLIANCE - FLEETBV08
530608
540030
541502
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
17357
15916
17823
Compliance - Fleet
Compliance - Fleet
Compliance - Fleet
4,233
25,042
6,989
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total COMPLIANCE - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$36,264
Item NameQty
$4,233
$25,042
$6,989
1.00
1.00
1.00
217000
217000
217000
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 240 of 467
DISTRICT EVERGLADES FLEET OVERHEADBV99
510100
520900
521010
521110
521120
521130
521140
521150
521160
531103
540040
541100
541400
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Waste Disposal Services
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
17474
17457
17516
17501
17537
17530
17728
17699
District Everglades Fleet Overhead
District Everglades Fleet Overhead
District Everglades Fleet Overhead
District Everglades Fleet Overhead
District Everglades Fleet Overhead
District Everglades Fleet Overhead
District Everglades Fleet Overhead
District Everglades Fleet Overhead
62
64
2,167
2,253
125
129
742
772
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
2.00
2.00
2.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$28,943
$2,214
$2,894
$9,832
$732
$83
$8
$120
$129
$126
$4,420
$254
$1,514
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 241 of 467
DISTRICT EVERGLADES FLEET OVERHEADBV99
541502 Oper Expense - Parts,Supp - Fleet
17822
17785
District Everglades Fleet Overhead
District Everglades Fleet Overhead
3,130
3,238
Total -
Amount
2.00
Total DISTRICT EVERGLADES FLEET OVERHEAD
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$57,637
Item NameQty
$6,368
1.00
1.00
217000
217000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 242 of 467
EVERGLADES PROGRAM SUPPORTBZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
540030
541100
541500
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
12377
11696
12442
17092
16162
12026
16161
Ag Tax Roll Admin & Cert Process Coordin
Aircraft Fuel (Float)
Books & Reference Materials
407 - Unscheduled Maintenance
407- Unscheduled Maintenance
Float - 4th Statge Turbine Wheel
Float Unscheduled Maintenance
1,750
57,445
90
30,307
70,981
80,000
144,236
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.90
4.90
4.90
5.90
5.90
5.90
4.90
4.90
4.90
1.00
1.00
1.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$394,717
$30,389
$59,700
$85,836
$6,123
$687
$73
$980
$1,226
$1,750
$57,445
$90
$325,524
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
101003
217000
101003
1012502000
2110108500
4409160000
2110108500
2110108500
2110108500
2110108500
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 243 of 467
EVERGLADES PROGRAM SUPPORTBZ00
541510
541512
541900
542000
542100
542310
542400
543100
543150
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
Oper Expense - Tax Collector's Fees
Oper Expense - County Appraiser's Fee
15731
17119
13653
14013
15678
15151
13655
66
15608
65
12525
12291
15595
70
24234
Office Supplies
G-372 Overhaul Vacuum Pump
Pilot Physical - Float
Training & Conferences
District Business Travel
Memberships, Dues and/or Fees
Bell Helicopter Recurret Trng - Float
Tax Collector Fees - Ag Tax
Tax Collector Fees - Everglades
Tax Collector Fees - Everglades
Palm Beach County Agreeement
Property Appraiser Fees - Ag Tax
Property Appraiser Fees - District
Property Appraiser Fees - Everglades
Property Appraiser Fees - Everglades
301
10,000
103
7,206
2,369
135
16,200
229,000
400,000
191,000
3,200
1,916
72,728
212,001
64,162
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$301
$10,000
$103
$7,206
$2,369
$135
$16,200
$820,000
$354,007
1.00
1.00
1.00
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
4409160000
5003170600
2114308300
4409160000
4409160000
4410160100
2110108500
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
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: 244 of 467
EVERGLADES PROGRAM SUPPORTBZ00
543650
543660
547000
Oper Expense - Space Rental
Oper Expense - Printing Services (non-outreach)
Oper Expense - Self-Insurance Charges
16160
13656
13759
12491
Hangar/Office Rental
Hangar/Office Rental
Printing / Publication Services
Self Insurance Charges
56,001
18,123
3,015
299,715
Total
Total
Total
-
-
-
Amount
2.00
1.00
1.00
Total EVERGLADES PROGRAM SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,551,715
Item NameQty
$74,124
$3,015
$299,715
1.00
1.00
1.00
1.00
101003
217000
217000
217000
2110108500
2110108500
4410160100
9999999999
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 245 of 467
USACE PROJECT COORDINATIONFA07
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
Total USACE PROJECT COORDINATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$377,433
Item NameQty
$265,425
$20,305
$30,641
$55,024
$4,026
$453
$50
$660
$849
Fund FundCenter
KISSIMMEE WATERSHED
Fund Prg Grant
Page: 246 of 467
KB HYDROLOGIC MONITORINGFA08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15898 SCADA Well Maint for KRR 39,960
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.75
1.00
Total KB HYDROLOGIC MONITORING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$198,704
Item NameQty
$107,054
$8,189
$11,628
$28,676
$2,135
$240
$29
$350
$443
$39,960
1.00 202000 4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
Fund Prg Grant
100828
Page: 247 of 467
KISSIMMEE RIVER RESTORATION EVALUATION PROGRAMFA12
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530103
530600
531103
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Maintenance and Repairs
Cont Serv - Waste Disposal Services
23480
17131
15489
19330
15486
23479
15485
KRREP - Wading Bird Tracking
KRREP Fish Telemetry Study
KRREP WB & WF Food Avail Study
Headwaters Lakes Aerial Imagery
YSI Sonde Repairs & Maintenance
KRREP - Waste Removal
Small Tools & Equipment
141,000
69,000
5,000
37,500
6,000
6,000
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
12.95
11.95
11.95
12.95
12.95
12.95
11.95
11.95
11.95
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$889,770
$69,263
$92,967
$210,368
$15,579
$1,752
$185
$2,390
$3,064
$215,000
$37,500
$6,000
$6,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
4415165000
4415165000
4415165000
4415165000
4415165000
4415165000
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100651
100651
100651
100651
100651
100651
100651
Page: 248 of 467
KISSIMMEE RIVER RESTORATION EVALUATION PROGRAMFA12
541400
541500
542100
545040
589510
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - District Travel
Oper Expense - Interagency Public Univ
Capital Outlay - Boats
15484
15704
15487
23482
Parts/Supplies-Other
Field Travel to Kiss Rvr
KRREP Riverwoods Field Lab
KRREP - Airboat with Trailer
3,350
9,288
298,190
63,800
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
Total KISSIMMEE RIVER RESTORATION EVALUATION PROGRAM
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,926,466
Item NameQty
$2,000
$3,350
$9,288
$298,190
$63,800
1.00
1.00
1.00
1.00
202000
202000
202000
402000
4415165000
4409160000
4415165000
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
Fund Prg Grant
100651
100651
100651
100651
Page: 249 of 467
KCOL LONG-TERM MANAGEMENT PLAN DEV, IMP & COORDINATIONFB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
541500
542100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - District Travel
14303
15680
Small Tools & Equipment
Field Travel to KCOL
350
2,387
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
1.00
1.00
Total KCOL LONG-TERM MANAGEMENT PLAN DEV, IMP & COORDINATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$38,816
Item NameQty
$24,471
$1,873
$2,447
$6,555
$488
$55
$7
$80
$103
$350
$2,387
1.00
1.00
202000
202000
4415165000
4409160000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
Fund Prg Grant
101147
101147
Page: 250 of 467
ROLLING MEADOWS WETLANDS RESTORATIONFB07
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 ROLLING MEADOWS WETLANDS RESTORATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$9,037
Item NameQty
$6,132
$469
$613
$1,639
$122
$14
$2
$20
$26
Fund FundCenter
KISSIMMEE WATERSHED
Fund Prg Grant
Page: 251 of 467
RESTORATION PROJ REAL ESTATE SUPPORT SERVICESFD01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
Total RESTORATION PROJ REAL ESTATE SUPPORT SERVICES
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$64,396
Item NameQty
$46,993
$3,595
$4,699
$8,193
$610
$69
$8
$100
$129
Fund FundCenter
KISSIMMEE WATERSHED
Fund Prg Grant
Page: 252 of 467
KR PROGRAM SUPPORTFZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540040
541100
541500
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
12750
12472
12363
15381
15722
KRREP Vehicle, Boat, Trailer Repairs & M
Oils/Lubricants
Books & Reference Materials
Kissimmee River Program Support
Office Supplies
2,500
200
405
3,850
947
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.85
.85
.85
.85
.85
.85
.85
.85
.85
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$81,768
$6,257
$10,805
$17,025
$1,037
$116
$13
$170
$211
$2,500
$200
$405
$3,850
$947
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
4415165000
4415165000
4415165000
5110171100
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 253 of 467
KR PROGRAM SUPPORTFZ00
542000
542400
543701
Oper Expense - Conference Registrations
Oper Expense - Professional Licenses
Oper Expense - Electrical Service
13489
15154
12966
Training & Conferences
Professional Licenses
Riverwoods Field Facility Electric
1,819
369
12,100
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total KR PROGRAM SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$139,592
Item NameQty
$1,819
$369
$12,100
1.00
1.00
1.00
202000
202000
202000
4409160000
4410160100
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 254 of 467
TAYLOR CREEK (GRASSY ISLAND)I516
510100
520900
521010
521110
521120
521130
521140
521150
521160
580720
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
22749
22700
23985
2020 SA1621 NEEPP GrassyIsland FEB & Aqu
2020 SA1621 NEEPP GrassyIsland FEB & Aqu
RB Grassy Island
298,869
1,701,131
1,900,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.30
.30
.30
.30
.30
.30
.30
.30
.30
3.00
Total TAYLOR CREEK (GRASSY ISLAND)
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$3,929,692
Item NameQty
$20,592
$1,576
$2,059
$4,916
$366
$41
$5
$60
$77
$3,900,000
1.00
1.00
1.00
425000
405000
401000
5613222000
5613222000
5613222000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
Fund Prg Grant
101239
101239
101239
Page: 255 of 467
LAKESIDE RANCH STAI517
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
580800
589340
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Capital Outlay - Water Control Structures
Capital Outlay - Equipment Water Measurement
23503
19301
23986
23505
Lakeside Ranch N - Compliance Assessment
2020 SA1621 NEEPP Lakeside Ranch Ph II
RB 2019 SA1641 NEEPP Lakeside Ranch
Lakeside Ranch N - WQMD Other
4,024
1,500,000
3,000,000
16,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.20
2.20
2.20
3.20
3.20
3.20
2.20
2.20
2.20
1.00
2.00
1.00
Total LAKESIDE RANCH STA
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$4,787,442
Item NameQty
$192,466
$14,787
$19,327
$36,762
$2,736
$307
$35
$440
$558
$4,024
$4,500,000
$16,000
1.00
1.00
1.00
1.00
202000
425000
425000
402000
4512168100
5613222000
5613222000
4513169300
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
2052
NR
Fund Prg Grant
NR
100082
100082
NR
Page: 256 of 467
BRADY RANCHI521
510100
520900
521010
521110
521120
521130
521140
521150
521160
580720
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
22702
24194
24193
2020 SA1621 NEEPP LOWC BradyRanchSTA/FEB
RB Brady Ranch FEB/ASR
RB Brady Ranch FEB/ASR
2,500,000
888,954
446,534
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
3.00
Total BRADY RANCH
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$3,903,909
Item NameQty
$48,865
$3,740
$4,886
$9,832
$732
$82
$10
$120
$154
$3,835,488
1.00
1.00
1.00
425000
402000
401000
5613222000
5613222000
5613222000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
Fund Prg Grant
101197
101197
101197
Page: 257 of 467
LORSSIO01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
Total LORSS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$51,540
Item NameQty
$36,064
$2,759
$3,606
$8,194
$610
$69
$9
$100
$129
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 258 of 467
IN-LAKE ASSESSMENTIP01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530103
530122
530600
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Science and Tech. Support Services
Cont Serv - Maintenance and Repairs
15155
21708
21097
21047
12468
21051
Taxonomic Support Services
AS FY20-FY21 Lake Okee Ecological Assess
Lake O Monitoring Lab Contract Services
Lake Okee In-Lake Monit WQMS Contr Serv
Lake Okeechobee Misc Lab Equipment Maint
Lake Okee In-Lake Monit WQMS Maint Cont
91,010
51,250
114,566
165,361
4,000
10,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
10.05
9.05
9.05
10.05
10.05
10.05
9.05
9.05
9.05
1.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$646,424
$50,480
$69,362
$162,088
$11,897
$1,335
$140
$1,810
$2,317
$91,010
$51,250
$279,927
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
205000
205000
202000
205000
4415165000
4415165000
4511167100
4513169300
4415165000
4513169600
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
101148
101148
101233
101233
101148
101233
Page: 259 of 467
IN-LAKE ASSESSMENTIP01
530600
530608
541400
541500
541506
543800
545010
589340
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Freight
Oper Expense - Interagency State of FL
Capital Outlay - Equipment Water Measurement
23045
15066
15070
12470
15068
21046
23052
15067
12317
21103
15065
21095
21054
21052
Lk O In-Lake Monitoring SCADA Maint/Rpr
Lake Okeechobee Vehicle,Boat,Trailer Re
Lake Okeechobee Small Tools
Lake Okeechobee Equipment&Supplies Biomo
Lake Okeechobee General Field Supplies
Lake Okee In-Lake Monit WQMS Field Supp
Lake Okee In-Lake Monit WQMS Field Supp
Lake Okeechobee General Lab Supplies
Lab P/S In Lake Assessment
Lake O In-Lake Monitoring Lab Supplies
Lake Okeechobee Freight
Lake O Monitoring Lab State Contracts
Lake Okee In-Lake Monit AS Equipment
Lake Okee In-Lake MoniT WQMS Equipment
21,600
2,500
300
4,000
2,000
5,000
50,000
7,500
6,178
20,000
250
110,000
7,000
96,760
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
3.00
1.00
1.00
4.00
3.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$35,600
$2,500
$300
$61,000
$33,678
$250
$110,000
$103,760
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
205000
202000
202000
202000
202000
205000
205000
202000
202000
205000
202000
205000
405000
405000
5511184600
4415165000
4415165000
4415165000
4415165000
4513169300
4513169600
4415165000
4511167100
4511167100
4415165000
4511167100
4415165000
4513169600
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
101233
101148
101148
101148
101148
101233
101233
101148
NR
101233
101148
101233
101233
101233
Page: 260 of 467
IN-LAKE ASSESSMENTIP01
589720 Capital Outlay - Proj Systems Equip Purchases
21706 Lake Okeechobee Sediment Corer 8,000
Total -
Amount
1.00
Total IN-LAKE ASSESSMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,723,128
Item NameQty
$8,000
1.00 402000 4415165000
Fund FundCenter
LAKE OKEECHOBEE
NR
Fund Prg Grant
101148
Page: 261 of 467
WATERSHED P REDUCTION PROJECTSIP06
530100 Cont Serv - External Provider
24196 RB 2019 SA1681 Innovative Technologies 1,056,600
Total -
Amount
1.00
Total WATERSHED P REDUCTION PROJECTS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,056,600
Item NameQty
$1,056,600
1.00 205000 4415165000
Fund FundCenter
LAKE OKEECHOBEE
2063
Fund Prg Grant
101023
Page: 262 of 467
WATERSHED MODELING IP09
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
Total WATERSHED MODELING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$95,512
Item NameQty
$70,345
$5,382
$7,034
$11,470
$854
$96
$11
$140
$180
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 263 of 467
WQ ASSESSMENT AND REPORTINGIP13
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530190
541500
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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)
Oper Expense - Parts and Supplies
15114
15838
15115
Cont Serv - LOOP Maint/Repair
Hydrologic Data Processing
Opr Exp - LOOP Parts & Supplies
4,086
12,550
3,014
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.05
2.05
2.05
3.05
3.05
3.05
2.05
2.05
2.05
1.00
1.00
1.00
Total WQ ASSESSMENT AND REPORTING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$219,527
Item NameQty
$137,014
$10,507
$14,686
$33,897
$2,523
$285
$33
$410
$522
$4,086
$12,550
$3,014
1.00
1.00
1.00
202000
202000
202000
5511184600
5512185500
5511184600
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
Fund Prg Grant
NR
101247
NR
Page: 264 of 467
REGIONAL P CONTROL PROJECTSIP14
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
541400
541500
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
23532
16063
16061
16168
12474
16169
15095
Lakeside Ranch S - GS Lab - HG-Water
Nubbin Slough STA Lab Analys-Hg-Water
Nubbin Slough STA Lab Analys-Org-Tissue
N STA Site Equip Install Repair & Maint.
Supplies
Northern STA WQM Parts & Supplies
WQM Taylor Creek Field Supplies
3,750
12,000
15,000
1,800
835
7,200
9,900
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$201,301
$15,400
$23,560
$52,436
$3,904
$438
$49
$640
$781
$30,750
$1,800
$835
$17,100
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
4511167100
4511167100
4511167100
4513169300
4412162000
4513169300
4513169300
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
101150
NR
NR
Page: 265 of 467
REGIONAL P CONTROL PROJECTSIP14
541506
541513
545010
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts and Supplies Other
Oper Expense - Interagency State of FL
14265
13701
23502
23533
23504
23534
14266
15149
14304
23535
Lab P/S Nubbin Slough STA
Lab P/S Taylor Creek STA
Lakeside Ranch N - Lab Supplies
Lakeside Ranch S - Lab Analysis Supplies
Lakeside Ranch N - WQM P&S
Lakeside Ranch S - Field Supplies
WQM Nubbin Slough Sampling
Nubbin Slough STA LabAnlys-Organic-Water
Fish Coll Hg Comp Mon -Nubbin&Taylor STA
Lakeside Ranch S - Fish Collection
7,730
1,730
520
1,000
1,500
1,000
2,000
30,000
3,000
6,000
Total
Total
Total
-
-
-
Amount
6.00
1.00
3.00
Total REGIONAL P CONTROL PROJECTS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$403,474
Item NameQty
$13,480
$2,000
$39,000
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
4511167100
4511167100
4511167100
4511167100
4513169300
4513169300
4513169300
4511167100
4513169400
4513169400
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: 266 of 467
PHASE II TECHNICAL PLANIP50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541510
542000
542100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
24302
15318
17140
15744
15832
15243
16053
Water Quality Projects State Grant
NEEPP Research & WQ Program
NEEPP Research & WQ Program
Office Supplies - Northern Everglades
Training and Conference - NEEPP
Business Travel - Northern Everglades
PE License Recertification - NEEPP
300,000
5,934
54,726
1,125
900
1,224
270
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.40
4.40
4.40
5.40
5.40
5.40
4.40
4.40
4.40
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$387,149
$29,634
$43,362
$77,336
$5,385
$607
$69
$880
$1,133
$360,660
$1,125
$900
$1,224
1.00
1.00
1.00
1.00
1.00
1.00
1.00
205000
202000
101000
202000
202000
202000
202000
3302139300
4210150000
4210150000
3302139300
3301139100
3301139100
3302139300
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 267 of 467
PHASE II TECHNICAL PLANIP50
542400
580800
Oper Expense - Professional Licenses
Capital Outlay - Water Control Structures
24301 Water Quality Projects State Grant 13,000,000
Total
Total
-
-
Amount
1.00
1.00
Total PHASE II TECHNICAL PLAN
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$13,909,734
Item NameQty
$270
$13,000,000
1.00 405000 3302139300
Fund FundCenter
LAKE OKEECHOBEE
NR
Fund Prg Grant
NR
Page: 268 of 467
WODIR01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
21723
15818
NEEPP LOK
NEEPP LOK
19,400
5,600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.00
Total WOD
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$268,411
Item NameQty
$167,423
$12,808
$16,742
$41,783
$3,111
$350
$39
$510
$645
$25,000
1.00
1.00
101000
202000
4215155000
4215155000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
Fund Prg Grant
NR
NR
Page: 269 of 467
LOK UPSTREAM MONITORINGIR03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530122
541500
541506
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Science and Tech. Support Services
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
21057
21060
21062
14296
21056
N Everglades Exp Upstream Monit Cont Srv
N Everg Exp Upstream Monit WQMS ContSrv
N Everg Exp Upstream Monit WQMS Fld Sup
Lab P/S WOD (LOWA)
N Everglades Exp Upstream Monit Lab Sup
114,566
374,000
7,925
3,752
18,138
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.95
.95
.95
.95
.95
.95
.95
.95
.95
2.00
1.00
2.00
Total LOK UPSTREAM MONITORING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$604,028
Item NameQty
$58,090
$4,444
$5,808
$15,569
$1,159
$132
$17
$190
$238
$488,566
$7,925
$21,890
1.00
1.00
1.00
1.00
1.00
205000
205000
205000
202000
205000
4511167100
4513169300
4513169300
4511167100
4511167100
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
Fund Prg Grant
101234
101234
101234
NR
101234
Page: 270 of 467
TAYLOR CREEK ASRIS01
530100 Cont Serv - External Provider
23982 2020 SA Taylor Crk/Nubbin/S191 Basin ASR
10,000,000
Total -
Amount
1.00
Total TAYLOR CREEK ASR
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$10,000,000
Item NameQty
$10,000,000
1.00 205000 4210150000
Fund FundCenter
LAKE OKEECHOBEE
NR
Fund Prg Grant
NR
Page: 271 of 467
ALTERNATE STORAGE PROJECTSIS04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
542000
542100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Conference Registrations
Oper Expense - District Travel
24303
22695
22704
22703
15480
15263
15481
22993
Water Quality Projects State Grant
2020 SA1616 Dispersed Water Mgmt
2020 SA1621 NEEPP DWM Interim Storage
2020 SA1621 NEEPP Dispersed Water Mgmt
Training & Conferences - DWM
Business Travel - Dispersed Wtr Mgmt
PE License Recertification - DWM
PMP Certiications - DWM
100,000
5,000,000
5,743,220
22,800,000
900
2,700
270
900
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.65
6.65
6.65
7.65
7.65
7.65
6.65
6.65
6.65
4.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$524,385
$42,240
$57,789
$134,091
$9,889
$1,115
$109
$1,330
$1,713
$33,643,220
$900
$2,700
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
205000
225000
225000
225000
202000
202000
202000
202000
3302139300
4210150000
4210150000
4210150000
3301139100
3301139100
3302139300
3302139300
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 272 of 467
ALTERNATE STORAGE PROJECTSIS04
542400
580720
Oper Expense - Professional Licenses
Capital Outlay - AUC Design/Engineering Contracts
24195 RB C23/C24 Interim Storage Section B 1,782,507
Total
Total
-
-
Amount
2.00
1.00
Total ALTERNATE STORAGE PROJECTS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$36,203,158
Item NameQty
$1,170
$1,782,507
1.00 402000 5613222000
Fund FundCenter
LAKE OKEECHOBEE
NR
Fund Prg Grant
101183
Page: 273 of 467
LAKE OKEECHOBEE PROGRAM SUPPORTIZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530900
541100
541500
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Parts and Supplies
13023
15363
12976
53
15069
15842
Claims Handling Fee
Flexible Spending Account Fees
Insurance Brokerage Service (ALL)
Physicals - Level C-3 (Reg)
Books & Reference Materials
Parts & Supplies - Other
8,100
2,400
2,800
5,625
162
135
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.55
.55
.55
.55
.55
.55
.55
.55
.55
1.00
.30
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$64,255
$4,916
$12,044
$11,633
$671
$75
$9
$110
$141
$31,970
$13,300
$5,625
$162
$135
.10
.10
.10
1.00
1.00
1.00
601000
101000
601000
101000
202000
202000
2114308300
2114308300
2114308300
2114308300
4412162000
4410160100
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 274 of 467
LAKE OKEECHOBEE PROGRAM SUPPORTIZ00
541510
541830
542000
542100
542400
543800
Oper Expense - Parts,Supp - Office
Oper Expense - Insurance Premiums Other Property
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Freight
15840
15727
13344
15081
15682
15153
13311
Office Supplies
Office Supplies
Helicoptor Insurance
Training & Conferences
District Business Travel
Professional Licenses
Freight
215
540
9,000
4,057
270
430
45
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
.10
1.00
1.00
1.00
1.00
Total LAKE OKEECHOBEE PROGRAM SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$159,603
Item NameQty
$755
$9,000
$4,057
$270
$430
$45
1.00
1.00
.10
1.00
1.00
1.00
1.00
202000
202000
601000
202000
202000
202000
202000
4410160100
4412162000
2114308300
4409160000
4409160000
4410160100
4412162000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 275 of 467
LAKE OKEECHOBEE IT SUPPORTIZ10
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530117
530197
530601
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Maint & Repairs - Computer Hardware
18100
18083
18091
18089
18113
IT Security Outsourcing
Copier/Printer Lease
IT Consulting
SAP Services
IT Hardware Maintenance
11,600
33,850
22,500
46,053
44,813
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
9.00
8.00
8.00
9.00
9.00
9.00
8.00
8.00
8.00
1.00
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$713,957
$55,415
$77,484
$142,118
$10,563
$1,186
$120
$1,600
$2,056
$391,500
$11,600
$33,850
$68,553
$44,813
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2211113000
2213115000
2213115000
2213115000
2213115000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 276 of 467
LAKE OKEECHOBEE IT SUPPORTIZ10
530602
541504
543501
543700
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Parts,Supp - Computer
Oper Expense - Cell Phones
Oper Expense - Utilities
17121
18194
18206
18214
18219
IT Software Maintenance
IT Software Maintenance
Desktop Refresh
Cellular Voice & Data
Telecommunications Services
60,814
402,950
30,000
6,243
66,746
Total
Total
Total
Total
-
-
-
-
Amount
2.00
1.00
1.00
1.00
Total LAKE OKEECHOBEE IT SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,121,568
Item NameQty
$463,764
$30,000
$6,243
$66,746
1.00
1.00
1.00
1.00
1.00
101003
101000
101000
101000
101000
2213115000
2213115000
2211113000
2213115000
2213115000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 277 of 467
CERP PROJECTS (BUDGET ONLY)P100
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541400
542000
542100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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/Equipment/PPE
Oper Expense - Conference Registrations
Oper Expense - District Travel
21049
22698
16051
15086
15835
15478
Executive Priorities
2020 SA1620 CERP Everglades Rest Plannin
CERP Monitoring Equipment
Training & Conferences - CERP Proj
Business Travel - CERP Proj
PE License Recertification - CERP
700,000
4,000,000
900
1,800
3,600
180
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.25
.25
.25
.25
.25
.25
.25
.25
.25
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$27,114
$2,074
$2,711
$4,812
$305
$35
$4
$50
$65
$4,700,000
$900
$1,800
$3,600
1.00
1.00
1.00
1.00
1.00
1.00
202000
225000
101000
101000
101000
101000
1010100000
3310139000
3310110000
3301139100
3301139100
3310110000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 278 of 467
CERP PROJECTS (BUDGET ONLY)P100
542400
580020
Oper Expense - Professional Licenses
Capital Outlay - Land
22988
23042
23041
23043
PMP Certifications
CERP
CERP
CERP
5,400
11,122,108
3,790,585
363,039
Total
Total
-
-
Amount
2.00
3.00
Total CERP PROJECTS (BUDGET ONLY)
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$20,024,782
Item NameQty
$5,580
$15,275,732
1.00
1.00
1.00
1.00
101000
404100
402100
412100
3310110000
3510144000
3510144000
3510144000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 279 of 467
LAKE OKEECHOBEE WATERSHEDP101
510100
520900
521010
521110
521120
521130
521140
521150
521160
580800
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
24261
20910
2020 SA1622A CERP-Lk Okee WRP IPIR/EIS
RB 2019 SA1642A CERP-LO WRP IPIR/EIS
50,000,000
48,000,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
4.25
3.25
3.25
4.25
4.25
4.25
3.25
3.25
3.25
2.00
Total LAKE OKEECHOBEE WATERSHED
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$98,393,847
Item NameQty
$279,550
$21,488
$32,321
$54,442
$4,052
$457
$53
$650
$834
$98,000,000
1.00
1.00
405000
405000
5613222000
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
2054
Fund Prg Grant
101185
101185
Page: 280 of 467
C-43 BASIN STORAGE RESERVOIR PT1P104
510100
520900
521010
521110
521120
521130
521140
521150
521160
580800
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
20914
24267
24009
24010
2020 SA1620 CERP Everglades Restora C-43
2020 SA1620 CERP Everglades Restora C-43
RB 2017 SA1594 C-43 Storage Reservoir
RB 2019 SA1641 C-43 Storage Reservoir
148,036,641
1,651,224
3,665,688
1,156,701
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
6.75
6.75
6.75
6.75
6.75
6.75
6.75
6.75
6.75
4.00
Total C-43 BASIN STORAGE RESERVOIR PT1
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$155,346,691
Item NameQty
$596,869
$45,662
$69,992
$111,558
$8,235
$928
$107
$1,350
$1,736
$154,510,254
1.00
1.00
1.00
1.00
425000
412000
412000
425000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
2025
2043
Fund Prg Grant
100088
100088
100088
100088
Page: 281 of 467
INDIAN RIVER LAGOON - SOUTHP107
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530300
530301
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Cont Serv - Terrestrial Spraying
23339
23343
23341
23345
23348
23338
23355
23349
23350
C-44 STA - Scientific Support WQTT
C-44 STA - ASD (Lab) Analysis Contract
C-44 STA - ASD (Private Lab) Contracts
C-44 Reservoir - Compliance Assessment
C-44 STA - WQM Sample Collection Support
C-44 Reservoir - Contract Veg Mgmt
C-44 STA - Contract Spraying
C-44 STA - Contract Spraying
C-44 STA - Contract Mowing
10,000
17,500
9,500
2,683
20,000
12,500
211,000
3,188
54,092
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.50
6.50
6.50
6.50
6.50
6.50
6.50
6.50
6.50
5.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$500,354
$38,279
$63,956
$106,986
$7,930
$891
$104
$1,300
$1,661
$59,683
$223,500
$3,188
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
202000
202000
202000
202000
202000
202000
202000
4412162000
4511167100
4511167100
4512168100
4513169400
5415182000
5415182000
5110171100
5110171100
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100548
100548
100548
100548
100548
100548
100548
100548
100548
Page: 282 of 467
INDIAN RIVER LAGOON - SOUTHP107
530403
531102
540010
540040
540050
541300
541301
541400
541502
541503
Cont Serv - Mowing Canals/Levees
Cont Serv - Security Services
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
23357
23351
23324
23337
23359
23325
23326
23327
23335
23353
23329
C-44 STA - FWC Law Enforcement Support
C-44 STA - Chemicals
C-44 Reservoir PS - Oils & Lube
C-44 Reservoir PS - Motorola RTU (1)
C-44 STA - Campbell RTU Maint (6)
C-44 Reservoir PS - Construct Materials
C-44 Reservoir PS - District Uniforms
C-44 Reservoir PS - Small Tools
C-44 Reservoir PS - Fleet/Equip Maint
C-44 Reservoir PS - Fleet/Equip Maint
C-44 Reservoir PS - Building/Grounds P&S
12,500
1,062
515
3,268
7,323
280
773
773
1,875
1,875
773
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$54,092
$12,500
$1,062
$515
$10,591
$280
$773
$773
$3,750
$773
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202002
202002
101000
202002
202002
202002
202002
202000
202002
5415182100
5110171100
5110171100
5511184600
5511184600
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100548
100548
100548
100548
100548
100548
100548
100548
100548
100548
100548
Page: 283 of 467
INDIAN RIVER LAGOON - SOUTHP107
541505
541506
541512
541600
543301
543302
543701
543800
545010
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - Permits & Fees
Oper Expense - Waste Disposal Fees
Oper Expense - Electrical Service
Oper Expense - Freight
Oper Expense - Interagency State of FL
23330
23342
23344
23346
23328
23352
23331
23333
23334
23336
23354
23332
23340
23347
16219
C-44 Reservoir PS - Electrical P&S
C-44 STA - ASD (Lab) Supplies
C-44 STA - ASD (Lab) Supplies
C-44 STA - WQMS Parts & Supplies
C-44 Reservoir PS - Parts & Supplies
C-44 STA - M&R Gates
C-44 Reservoir PS - Equip Rental PS
C-44 Reservoir PS - Permits & Fees
C-44 Reservoir PS - Waste Disposal Fees
C-44 Reservoir PS - Electric Costs
C-44 STA - Electric Costs
C-44 Reservoir PS - Freight
C-44 STA - Mercury Lab Analysis
C-44 STA - WQMS Fish Collection
2020 SA1620 CEPP C44/C23 Interconnect
1,500
500
3,000
2,000
2,500
1,500
600
78
258
20,000
1,890
150
8,000
5,250
3,000,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
3.00
2.00
1.00
1.00
1.00
2.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,500
$5,500
$4,000
$600
$78
$258
$21,890
$150
$13,250
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202002
202000
202000
202000
202002
202000
202002
202002
202002
202002
202000
202002
202000
202000
425000
5110171100
4511167100
4511167100
4513169200
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
4511167100
4513169400
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100548
100548
100548
100548
100548
100548
100548
100548
100548
100548
100548
100548
100548
100548
101184
Page: 284 of 467
INDIAN RIVER LAGOON - SOUTHP107
580800
589500
Capital Outlay - Water Control Structures
Capital Outlay - Vehicles
23356 C-44 Reservoir - 3/4 Ton 4WD Pickup 35,000
Total
Total
-
-
Amount
1.00
1.00
Total INDIAN RIVER LAGOON - SOUTH
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$4,175,167
Item NameQty
$3,000,000
$35,000
1.00 402000 5415182000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
100548
Page: 285 of 467
BIG CYPRESS L28 INT MOD-WERPP110
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total BIG CYPRESS L28 INT MOD-WERP
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$120,924
Item NameQty
$87,293
$6,679
$8,729
$16,388
$1,220
$139
$17
$200
$259
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 286 of 467
WCA3 DECOMP & SHEETFLOW ENH PT1P112
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530122
541500
541506
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Science and Tech. Support Services
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
15503
15520
15501
24022
24021
15508
20013
DPM/CEPP Adaptive Management
DPM Biogeochemical
DPM Field/Lab Sampling & Analy Support
Decomp Physical Model
Decomp Physical Model
DPM Supplies
Parts and Supplies Laboratory
50,000
90,539
70,176
35,000
255,000
15,000
12,835
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.20
4.20
4.20
4.20
4.20
4.20
4.20
4.20
4.20
1.00
4.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$301,273
$23,050
$30,129
$69,295
$5,124
$577
$66
$840
$1,079
$50,000
$450,715
$15,000
$12,835
1.00
1.00
1.00
1.00
1.00
1.00
1.00
228000
228000
228000
202000
202000
228000
228000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100595
100595
100595
100595
100595
100595
100595
Page: 287 of 467
WCA3 DECOMP & SHEETFLOW ENH PT1P112
545040
589720
Oper Expense - Interagency Public Univ
Capital Outlay - Proj Systems Equip Purchases
16228
16132
24023
15517
DPM/CEPP Fish Responses to Flow
DPM/CEPP Water Quality/Quantity Tradeoff
Decomp Physical Model
DPM Biogeochemistry Equipment
8,000
108,790
125,000
10,000
Total
Total
-
-
Amount
3.00
1.00
Total WCA3 DECOMP & SHEETFLOW ENH PT1
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,211,773
Item NameQty
$241,790
$10,000
1.00
1.00
1.00
1.00
228000
228000
202000
408000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
Fund Prg Grant
100595
100595
100595
100595
Page: 288 of 467
NORTH PALM BEACH COUNTY PT1P117
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
Total NORTH PALM BEACH COUNTY PT1
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$77,334
Item NameQty
$53,276
$4,076
$7,229
$11,471
$854
$96
$12
$140
$180
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 289 of 467
BISCAYNE BAY COASTAL WETLANDSP128
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
580800
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Capital Outlay - Water Control Structures
22990
22989
22697
RB 2017 GA1606A BBCW Phase 2 Planning
RB BBCW Project Enhancements
2020 SA1620 CERP Everg Rest BBCW Cutler
1,300,000
912,135
13,212,135
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.00
1.00
Total BISCAYNE BAY COASTAL WETLANDS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$15,730,343
Item NameQty
$217,573
$16,645
$21,758
$45,065
$3,355
$378
$46
$550
$703
$2,212,135
$13,212,135
1.00
1.00
1.00
205000
101414
425000
3310139000
3310139000
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
2055
NR
NR
Fund Prg Grant
101174
100561
100561
Page: 290 of 467
C-111 N SPREADER CANALP129
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
Total C-111 N SPREADER CANAL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$141,886
Item NameQty
$102,341
$7,829
$11,673
$18,026
$1,342
$152
$19
$220
$284
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 291 of 467
PICAYUNE STRAND RESTORATIONP130
510100
520900
521010
521110
521120
521130
521140
521150
521160
580720
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15632 Picayune Strand Rest'n Proj Mgmt Support 50,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
Total PICAYUNE STRAND RESTORATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$286,737
Item NameQty
$167,713
$12,831
$19,277
$33,250
$2,440
$276
$34
$400
$516
$50,000
1.00 401000 3310139000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
100397
Page: 292 of 467
BROWARD COUNTY WPAP145
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
.45
.45
.45
.45
.45
.45
.45
.45
.45
Total BROWARD COUNTY WPA
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$45,969
Item NameQty
$32,106
$2,457
$3,211
$7,374
$549
$62
$7
$90
$113
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 293 of 467
CENTRAL EVERGLADES STUDYP151
510100
520900
521010
521110
521120
521130
521140
521150
521160
580800
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
20925
24239
20918
19309
22742
24268
2020 SA1620 CEPP
EAA: CEPP EAA STA & Comp
RB 2018 SA1581 EAA: CEPP EAA STA &Comp
RB 2019 SA1640 CEPP
RB 2019 SA1640: CEPP
RB 2019 SA1640: CEPP EAA STA & Component
64,000,000
315,182
31,783,113
61,606,040
18,451,991
25,372,927
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
5.35
5.35
5.35
5.35
5.35
5.35
5.35
5.35
5.35
6.00
Total CENTRAL EVERGLADES STUDY
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$202,195,596
Item NameQty
$480,552
$36,763
$50,129
$89,099
$6,527
$738
$90
$1,070
$1,375
$201,529,253
1.00
1.00
1.00
1.00
1.00
1.00
406010
406010
406010
406010
425000
425000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
2044
2046
2049
2049
Fund Prg Grant
101018
101021
101021
101018
101018
101021
Page: 294 of 467
PROGRAM MANAGEMENT & SUPPORTP201
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
542000
542100
560260
560270
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Principal - COPS #2 (Certificates of Participation)
Interest - COPS #2 (Certificates of Participation)
15647
16052
15686
18342
24236
13019
Office Supplies - CERP
Training and Conference - CERP Pgm Spt
Business Travel - CERP Pgm Spt
COPS Debt Service Principal
COPS Debt Service Interest
COPS Debt Service Interest
2,160
2,610
7,830
6,069,853
142,995
7,354,592
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
1.00
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$577,595
$44,185
$58,351
$121,217
$8,174
$918
$102
$1,340
$1,722
$2,160
$2,610
$7,830
$6,069,853
$7,497,587
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
401000
401000
401000
3310110000
3301139100
3301139100
9999999799
9999999799
9999999799
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 295 of 467
PROGRAM MANAGEMENT & SUPPORTP201
Amount
Total PROGRAM MANAGEMENT & SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$14,393,644
Item NameQty Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 296 of 467
RECOVERP203
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530103
530300
530600
540030
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
24323
15505
15513
15514
15507
LILA Control Panel Replacement
LILA Imagery
LILA Vegetation Management
LILA Maintenance
LILA - Pump Fuel
254,500
6,000
7,500
25,000
1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$245,770
$18,803
$24,579
$57,828
$4,270
$481
$56
$700
$901
$254,500
$6,000
$7,500
$25,000
$1,500
1.00
1.00
1.00
1.00
1.00
220000
101000
220000
220000
101000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
Fund Prg Grant
100803
100803
100803
100803
100803
Page: 297 of 467
RECOVERP203
541400
543701
545000
545020
545040
589510
Oper Expense - Tools/Equipment/PPE
Oper Expense - Electrical Service
Oper Expense - Interagency Local
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
Capital Outlay - Boats
15509
15512
23011
15516
15521
15836
16209
24322
LILA Tools & Equipment
LILA FPL Pump Utilities Electric
LILA Management
LILA COOP with LNWR
Faunal Responses to Hydrology LILA - FAU
LILA Herp - UM
LILA Micro Biology - UM
LILA Boat Purchase (ASB)
6,000
8,800
115,500
13,000
70,000
65,000
65,000
45,500
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
3.00
1.00
Total RECOVER
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,036,688
Item NameQty
$6,000
$8,800
$115,500
$13,000
$200,000
$45,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
220000
220000
220000
220000
220000
401000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
5005170400
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100803
100803
100803
100803
100803
100803
100803
100803
Page: 298 of 467
DATA MANAGEMENT PLANP207
510100
520900
521010
521110
521120
521130
521140
521150
521160
530122
542100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Science and Tech. Support Services
Oper Expense - District Travel
14262
15691
QA/QC Oversight Support
QOT Travel
25,000
327
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.30
.30
.30
.30
.30
.30
.30
.30
.30
1.00
1.00
Total DATA MANAGEMENT PLAN
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$61,882
Item NameQty
$26,423
$2,021
$2,642
$4,917
$366
$42
$6
$60
$78
$25,000
$327
1.00
1.00
101000
101000
4512168100
4409160000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
Fund Prg Grant
NR
NR
Page: 299 of 467
INTERAGENCY MODELING CENTERP209
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15307 MODEL ARCHIVE (MMS) 30,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
6.45
6.45
6.45
6.45
6.45
6.45
6.45
6.45
6.45
1.00
Total INTERAGENCY MODELING CENTER
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$907,556
Item NameQty
$639,501
$48,923
$69,738
$107,594
$7,869
$883
$101
$1,290
$1,657
$30,000
1.00 101000 3210136200
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
101247
Page: 300 of 467
ADAPTIVE ASSESSMENT & MONITORINGP210
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
530900
541513
545010
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Professional
Oper Expense - Parts and Supplies Other
Oper Expense - Interagency State of FL
15519
23262
15491
21707
15493
15523
RECOVER-Maintenance Repair-Vehicles
C-111 Spreader - Downstream Impacts
Recover - Project Operating Expenses
Lake O Benthic Macroinvertebrate Study
RECOVER Northern Estuary Map'g/Monitor'g
FHAP Part 1
750
75,000
500
75,000
177,150
160,192
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.40
2.40
2.40
2.40
2.40
2.40
2.40
2.40
2.40
1.00
1.00
1.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$172,829
$13,222
$17,284
$40,281
$2,928
$333
$40
$480
$621
$750
$75,000
$500
$412,342
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
4411161000
4413163000
4411161000
4411161000
4411161000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100686
100686
100686
100686
100686
100686
Page: 301 of 467
ADAPTIVE ASSESSMENT & MONITORINGP210
545040 Oper Expense - Interagency Public Univ
15495
15506
RECOVER Northern Estuary Oyster Monitorg
Tree Island Plant Community WCA-3a Monit
226,210
87,350
Total -
Amount
2.00
Total ADAPTIVE ASSESSMENT & MONITORING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,050,170
Item NameQty
$313,560
1.00
1.00
101000
101000
4411161000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
Fund Prg Grant
100686
100686
Page: 302 of 467
TEN MILE CREEK WPA CRPPB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
Total TEN MILE CREEK WPA CRP
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$52,719
Item NameQty
$36,212
$2,769
$4,631
$8,192
$610
$69
$7
$100
$129
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 303 of 467
CERP SUPPORTPH99
510100
520900
521010
521110
521120
521130
521140
521150
521160
530602
541400
542000
543900
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Oper Expense - Tools/Equipment/PPE
Oper Expense - Conference Registrations
Oper Expense - Central Services Indirect
14278
15059
16050
15097
ANSYS Software Maint
Small Tools & Field Supplies
Training & Conference - CERP NC
CERP - Central Service Indirect Costs
51,968
900
2,970
3,332,968
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.60
3.60
3.60
4.60
4.60
4.60
3.60
3.60
3.60
1.00
1.00
1.00
1.00
Total CERP SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$3,849,995
Item NameQty
$289,199
$25,067
$35,309
$101,718
$7,360
$829
$60
$720
$927
$51,968
$900
$2,970
$3,332,968
1.00
1.00
1.00
1.00
101000
101000
101000
101000
2213115000
3310110000
3301139100
9999999699
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 304 of 467
C-111/MWD/CSOPPK03
510100
520900
521010
521110
521120
521130
521140
521150
521160
542000
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Conference Registrations
15833 Training and Conference - PK03 1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.60
2.60
2.60
2.60
2.60
2.60
2.60
2.60
2.60
1.00
Total C-111/MWD/CSOP
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$298,233
Item NameQty
$210,749
$16,124
$22,517
$43,082
$3,172
$358
$44
$520
$667
$1,000
1.00 101000 3301139100
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
100283
Page: 305 of 467
MODELING SUPPORT & PROCESS IMPROVEMENTSA11
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
541100
542000
542300
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Conference Registrations
Oper Expense - Travel for Training
18260
18254
13700
23018
12579
13438
20025
FDEP - Model Archive
Model Archive (Local-WMD)
Modeling Technical Review Support
Model Archive (SWFWMD)
Books & Subscriptions
Training & Conferences
Training Travel
60,000
100,000
48,841
100,000
540
3,009
900
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.60
2.60
2.60
2.60
2.60
2.60
2.60
2.60
2.60
4.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$244,261
$18,686
$27,123
$43,321
$3,172
$359
$41
$520
$671
$308,841
$540
$3,009
$900
1.00
1.00
1.00
1.00
1.00
1.00
1.00
214000
214000
101000
214000
101000
101000
101000
3210136000
3210136000
3210136000
3210136200
3210136000
3301139100
3301139100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
101247
101247
101247
101247
NR
NR
NR
Page: 306 of 467
MODELING SUPPORT & PROCESS IMPROVEMENTSA11
542310 Oper Expense - Memberships, Dues and Fees
12581 Dues and Memberships 225
Total -
Amount
1.00
Total MODELING SUPPORT & PROCESS IMPROVEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$651,669
Item NameQty
$225
1.00 101000 3210136000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
NR
Page: 307 of 467
MODEL MAINTENANCE / ENHANCEMENTSA12
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
21694 Emergency Modeling Tool Enhancement 100,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.70
3.70
3.70
3.70
3.70
3.70
3.70
3.70
3.70
1.00
Total MODEL MAINTENANCE / ENHANCEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$581,004
Item NameQty
$341,515
$26,128
$45,966
$60,627
$4,514
$506
$58
$740
$950
$100,000
1.00 101000 3210136200
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
101247
Page: 308 of 467
MODEL IMPLEMENTATION / APPLICATIONSA13
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
Total MODEL IMPLEMENTATION / APPLICATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$537,319
Item NameQty
$386,715
$29,587
$41,305
$71,755
$5,307
$595
$68
$870
$1,117
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 309 of 467
FLOOD PROTECTION LOS AND SEA LEVEL RISE RESILIENCYSA14
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
19265
21019
17133
23017
BCB LOS Modeling Refinement
Coastal Resil- Sea Lev Rise & FPLOS
Flood Protection Level of Service
NOAA - Coastal Collier Co Resiliency
250,000
800,000
800,000
60,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
6.70
5.70
5.70
6.70
6.70
6.70
5.70
5.70
5.70
3.00
1.00
Total FLOOD PROTECTION LOS AND SEA LEVEL RISE RESILIENCY
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,624,024
Item NameQty
$506,359
$39,259
$56,288
$101,101
$7,479
$841
$93
$1,140
$1,464
$1,850,000
$60,000
1.00
1.00
1.00
1.00
203000
101000
101000
214000
3210136100
3210136200
3210136200
3210136200
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
2061
Fund Prg Grant
NR
100962
100962
100970
Page: 310 of 467
WATER QUALITY MONITORING OPERATIONSSB11
510100
520090
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
Salaries and Wages - Regular
Fringe Benefits - Uniform Allowance
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15876
23831
16066
16067
12742
91
12309
12310
12311
WQM Uniform Stipend
RS STA 1W1 - Compliance Assessment
Helicopter contract - Total P Rule Montr
Helicopter contract - Total P Rule Montr
WQM Site Install, Repair & Maintenance
WQM Site / Equipment Install M&R
DI/RO Water Sys Maintence - Okee WQ Lab
WQM Equipment Maintenance & Repair
Mail/Courier
8,464
17,441
10,500
2,000
19,800
41,469
8,100
3,600
17,550
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
4.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$50,710
$8,464
$3,879
$8,611
$16,385
$1,220
$137
$15
$200
$257
$49,741
$53,169
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
202000
101000
101000
101000
101000
101000
101000
4513169200
4512168100
4513169600
4513169600
4513169600
4513169200
4513169300
4513169300
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: 311 of 467
WATER QUALITY MONITORING OPERATIONSSB11
531200
540030
541100
541301
541400
541500
541502
541506
541510
Cont Serv - Mail/Courier
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
16159
18244
95
12313
12316
12315
18223
15643
23486
15265
23913
92
23098
11974
12312
12014
Aircraft Fuel
Engine Maintenance Manuals
WQM Uniforms
WQM Uniforms
WQM Sampling Equipment, Small Tools
WQM Small Tools & Equipment
Parts & Supplies
WQ Monitoring Field Supplies
Lake Hicpochee - WQM Supplies
WQM Field Parts & Supplies
Ten Mile Creek - Routine WQM Supplies
WQM Parts, Supplies, & Exp - Automotive
Allapattah Rest - WQMS Field Supplies
WQM Field Supplies and Lab Standards
WQM Field Supplies & Lab Standards
WQ Monitoring Office Supplies
84,115
320
6,500
1,500
9,450
4,500
8,321
1,125
500
15,104
500
4,000
1,500
15,000
22,500
601
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
2.00
2.00
5.00
1.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$17,550
$84,115
$320
$8,000
$13,950
$25,550
$4,000
$39,000
$601
1.00
1.00
1.00
1.00
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
202000
101000
202000
101000
101000
101000
2110108500
2110108500
4513169200
4513169300
4513169200
4513169300
2110108500
4513169100
4513169200
4513169200
4513169300
4513169200
4513169200
4513169200
4513169300
4513169100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 312 of 467
WATER QUALITY MONITORING OPERATIONSSB11
541900
542000
542100
542400
545040
589340
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Interagency Public Univ
Capital Outlay - Equipment Water Measurement
12744
13441
15659
18227
12314
24200
15301
Bottled Water - Okee WQ Office
Training & Conferences
District Travel - Non Training WQM
Bell Helicopter Recurrent Trng
Certified Quality Auditor
R/B FAU CES Contingent Workers
Replacement Field Equipment
180
2,903
10,114
4,860
285
13,000
56,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
1.00
1.00
2.00
1.00
1.00
Total WATER QUALITY MONITORING OPERATIONS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$473,216
Item NameQty
$180
$2,903
$10,114
$5,145
$13,000
$56,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
401000
4513169300
4409160000
4409160000
2110108500
4513169100
4512168100
4513169200
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 313 of 467
WATER QUALITY MONITORING - COMPLIANCESB12
510100
520900
521010
521110
521120
521130
521140
521150
521160
545010
545020
545040
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
20036
12746
16056
12013
12743
Fish Coil Hg Comp Mon (Downstream)
Fish Coll Hg Comp Mon (Downstream)
Fish Coll Hg Comp Mon (Downstream)
ENP SW Monitor & Marine Network Support
NADP/MDN - Hg Deposition Comp Mon
1,790
23,860
1,210
196,850
33,816
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
15.50
15.50
15.50
15.50
15.50
15.50
15.50
15.50
15.50
3.00
1.00
1.00
Total WATER QUALITY MONITORING - COMPLIANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,586,017
Item NameQty
$886,147
$67,790
$90,492
$255,884
$18,910
$2,125
$233
$3,100
$3,810
$26,860
$196,850
$33,816
1.00
1.00
1.00
1.00
1.00
101000
101000
202000
101000
101000
4513169400
4513169400
4513169400
4513169400
4513169400
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 314 of 467
WTR QUALITY MONITORING - MISSION DRIVENSB14
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530122
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Science and Tech. Support Services
15117
23050
Cont Serv - Caloosahatchee Est M/R
RB Monitoring WQMS Contractual Svcs
3,960
30,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
7.45
7.45
7.45
7.45
7.45
7.45
7.45
7.45
7.45
1.00
1.00
Total WTR QUALITY MONITORING - MISSION DRIVEN
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$670,486
Item NameQty
$423,803
$32,420
$43,725
$123,024
$9,089
$1,020
$113
$1,490
$1,842
$3,960
$30,000
1.00
1.00
101000
101000
5511184600
4513169600
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 315 of 467
ANALYTICAL SERVICES INTERNALSB31
510100
520900
521010
521110
521120
521130
521140
521150
521160
530197
530600
531103
541301
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 (NON OPS)
Cont Serv - Maintenance and Repairs
Cont Serv - Waste Disposal Services
Oper Expense - District Uniforms
21720
12447
12320
12323
12324
15071
12739
12326
IT Support Horizon Field App LMS Upgrade
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
80,000
4,320
7,830
23,400
19,800
23,500
700
1,730
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
1.00
5.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$627,210
$47,981
$69,437
$152,231
$10,980
$1,234
$129
$1,800
$2,182
$80,000
$78,850
$700
$1,730
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: 316 of 467
ANALYTICAL SERVICES INTERNALSB31
541506
541510
542000
543300
543301
545040
589300
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - Other Fees
Oper Expense - Permits & Fees
Oper Expense - Interagency Public Univ
Capital Outlay - Equipment
14210
12330
15709
17085
14212
94
23019
15304
Gasses for Lab Instrumentation
Lab P/S Operations
Office Supplies
Training and Conferences
Fees for Lab Perfrmnc Evaluation Studies
Lab Permits & Certifications
WQMS Contingent Worker Support
Replacement Lab Equipment
10,000
5,040
1,579
6,300
10,890
5,000
3,000
40,500
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
1.00
1.00
1.00
Total ANALYTICAL SERVICES INTERNAL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,156,773
Item NameQty
$15,040
$1,579
$6,300
$10,890
$5,000
$3,000
$40,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
202000
401000
4511167100
4511167100
4511167100
4409160000
4511167100
4511167100
4513169400
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: 317 of 467
ANALYTICAL SERVICES EXTERNALSB32
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
531200
541506
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Mail/Courier
Oper Expense - Parts,Supp - Laboratory
23501
23531
23753
23910
23911
23914
23097
13682
23485
23912
Lakeside Ranch N - Scientific Support
Lakeside Ranch S - Scientific Support
RS L-8 Reservoir - Scientific Support
Ten Mile Creek - Scientific Support WQTT
Ten Mile Creek - Lab Analyses-Hg & Other
Ten Mile Creek - Courier Fees
Allapattah Rest - ASD (Lab) Supplies
Lab P/S Regional Compliance
Lake Hicpochee - Lab Supplies ASD
Ten Mile Creek - Lab Supplies ASD
100,000
10,000
10,000
10,000
3,250
2,000
1,500
73,232
3,750
3,800
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.35
6.35
6.35
6.35
6.35
6.35
6.35
6.35
6.35
5.00
1.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$371,339
$28,406
$37,137
$104,048
$7,747
$871
$96
$1,270
$1,580
$133,250
$2,000
$82,282
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
101000
202000
101000
101000
202000
4412162000
4412162000
4412162000
4412162000
4511167100
4513169300
4511167100
4511167100
4511167100
4511167100
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: 318 of 467
ANALYTICAL SERVICES EXTERNALSB32
545010 Oper Expense - Interagency State of FL
12577
12449
12575
12573
23915
EVPA Lab Anlys-Organics-Sediment
Regional Comp Lab Anlys Hg - Water
Regional Mon Lab Anlys-Organics-Sediment
Regional Mon Lab Anlys-Organics-Water
Ten Mile Creek - Fish Collection
10,000
5,000
43,000
100,000
2,250
Total -
Amount
5.00
Total ANALYTICAL SERVICES EXTERNAL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$930,276
Item NameQty
$160,250
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
4511167100
4511167100
4511167100
4511167100
4513169400
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 319 of 467
ANALYTICAL SERVICES - MISSION DRIVENSB34
510100
520900
521010
521110
521120
521130
521140
521150
521160
530122
541506
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Science and Tech. Support Services
Oper Expense - Parts,Supp - Laboratory
23051
14217
RB Monitoring Lab Contractual Svcs
Lab P/S Regional Monitoring
20,000
25,463
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
3.70
3.70
3.70
3.70
3.70
3.70
3.70
3.70
3.70
1.00
1.00
Total ANALYTICAL SERVICES - MISSION DRIVEN
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$371,981
Item NameQty
$220,275
$16,850
$22,028
$60,626
$4,514
$506
$56
$740
$923
$20,000
$25,463
1.00
1.00
101000
101000
4513169600
4511167100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 320 of 467
ASSESSMENT & REPORTINGSB51
510100
520900
521010
521110
521120
521130
521140
521150
521160
530197
541100
541510
542100
542310
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 (NON OPS)
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
21719
21718
11954
15714
15657
12307
IT Support Develop New Nutrient Load Pro
IT Support Nutrient Load Program Analysi
Books & Reference Materials
Office Supplies
Travel - Field/Business
American Statistical Assn
144,800
76,800
135
959
196
148
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
10.40
9.40
9.40
10.40
10.40
10.40
9.40
9.40
9.40
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$658,881
$58,498
$80,507
$268,394
$19,628
$2,205
$142
$1,880
$2,408
$221,600
$135
$959
$196
$148
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
4512168100
4512168100
4512168100
4512168100
4409160000
4512168100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 321 of 467
ASSESSMENT & REPORTINGSB51
542400 Oper Expense - Professional Licenses
14223 FL PE Renewals 540
Total -
Amount
1.00
Total ASSESSMENT & REPORTING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,316,121
Item NameQty
$540
1.00 101000 4512168100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
NR
Page: 322 of 467
ENVIRONMENTAL LITIGATIONSB53
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
3.40
3.40
3.40
3.40
3.40
3.40
3.40
3.40
3.40
Total ENVIRONMENTAL LITIGATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$423,541
Item NameQty
$305,531
$23,375
$30,556
$57,856
$4,148
$466
$54
$680
$875
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 323 of 467
SOUTH FL ENVIRONMENTAL REPORT PRODUCTIONSB54
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15078 SFER Peer Review 26,800
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.20
2.20
2.20
3.20
3.20
3.20
2.20
2.20
2.20
1.00
Total SOUTH FL ENVIRONMENTAL REPORT PRODUCTION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$279,982
Item NameQty
$180,107
$13,795
$18,029
$37,201
$2,698
$306
$38
$440
$568
$26,800
1.00 101000 4512168100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
101176
Page: 324 of 467
SCIENTIFIC DATA MANAGEMENTSB71
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total SCIENTIFIC DATA MANAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$146,860
Item NameQty
$109,346
$8,365
$10,935
$16,385
$1,220
$137
$15
$200
$257
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 325 of 467
USACE MONITORINGSU01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530500
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Government Provider
23053
23061
23635
23634
23263
23587
23628
23637
23268
23678
23590
23640
BBCW Cutler - Install Staff Gauge
BBCW Deering - Vegetation Monitoring
Merritt PS - Aquatic Fauna Monitoring
Merritt PS - Vegetation Monitoring
C-111 Spreader - Annual Bird Surveys
Faka Union PS - Lab Analysis Contract
Manatee Mitigation - Isotope Analysis
Merritt PS - Lab Analysis Contract
C-111 Spreader - Compliance Assessment
Miller PS - WQ Sample Collection
Faka Union PS - WQ Sample Collection
Merritt PS - WQ Sample Collection
3,750
5,000
80,518
15,850
17,500
1,500
600
1,500
17,441
1,050
1,050
4,142
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
6.15
6.15
6.15
6.15
6.15
6.15
6.15
6.15
6.15
9.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$393,092
$30,072
$40,059
$100,779
$7,503
$846
$97
$1,230
$1,517
$143,659
$6,242
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
101002
101002
101000
101002
101002
101002
101000
101002
101002
101002
4411161000
4411161000
4411161000
4411161000
4413163000
4511167100
4511167100
4511167100
4512168100
4511167100
4513169600
4513169600
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
3007
3008
3008
3006
3008
3008
3008
3006
3008
3008
3008
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 326 of 467
USACE MONITORINGSU01
541500
541506
542100
545010
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Interagency State of FL
23056
23060
23265
23260
23261
23267
23586
23629
23636
23679
23269
23588
23631
23638
23681
23266
23680
23270
23589
23639
23682
23055
23059
23127
23264
23259
BBCW Cutler - Parts & Supplies
BBCW Deering - Parts & Supplies
C-111 Spreader - Field Supplies
C-111 Spreader - Taylor Slough Monitor
C-111 Spreader - Taylor Slough Supplies
C-111 Spreader - Lab P/S West Feat.
Faka Union PS - Lab Analysis Supplies
Manatee Mitigation - Lab Supplies
Merritt PS - Lab Analysis Supplies
Miller PS - Lab Analysis Supplies
C-111 Spreader - WQMD Other
Faka Union PS - Field Parts & Supplies
Manatee Mitigation - Field Supplies
Merritt PS - Field Parts & Supplies
Miller PS - Field Parts & Supplies
C-111 Spreader - Business Travel
Miller PS - Lab Analysis Contract
C-111 Spreader - WF Fish Hg Comp Monit
Faka Union PS - Fish Collection
Merritt PS - Fish Collection
Miller PS - Fish Collection
BBCW Cutler - Baseline Monitoring
BBCW Deering - L-31E Culverts Coop Agrmt
BBCW L31E - Periphyton & Veg Monitoring
C-111 Spreader - Monitoring S Everg
C-111 Spreader - Taylor Slough Monitor
750
1,150
1,000
23,597
12,500
750
439
500
439
439
1,127
250
250
250
250
1,000
1,500
1,500
500
500
500
14,750
12,672
13,400
67,500
38,903
Total
Total
Total
Total
-
-
-
-
Amount
3.00
12.00
1.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,900
$40,791
$1,000
$4,500
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
101000
101000
101000
101000
101000
101000
101002
101002
101002
101002
101000
101002
101002
101002
101002
101000
101002
101000
101002
101002
101002
101000
101000
101000
101000
101000
4411161000
4411161000
4413163000
4413163000
4413163000
4511167100
4511167100
4511167100
4511167100
4511167100
4513169200
4513169200
4513169200
4513169200
4513169200
4409160000
4511167100
4513169400
4513169400
4513169400
4513169400
4411161000
4411161000
4411161000
4413163000
4413163000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
3007
3006
3006
3006
3006
3008
3008
3008
3008
3006
3008
3008
3008
3008
3006
3008
3006
3008
3008
3008
NR
3007
3007
3006
3006
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: 327 of 467
USACE MONITORINGSU01
545040
589340
Oper Expense - Interagency Public Univ
Capital Outlay - Equipment Water Measurement
23054
23630
BBCW Cutler - Field equipment
Manatee Mitigation - WQ Field Equip
12,000
8,000
Total
Total
-
-
Amount
5.00
2.00
Total USACE MONITORING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$941,512
Item NameQty
$147,225
$20,000
1.00
1.00
401000
401000
4411161000
4513169200
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
3008
Fund Prg Grant
NR
NR
Page: 328 of 467
USACE CSSS MONITORINGSU41
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
.95
.95
.95
.95
.95
.95
.95
.95
.95
Total USACE CSSS MONITORING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$77,304
Item NameQty
$51,015
$3,902
$5,101
$15,567
$1,159
$131
$14
$190
$225
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 329 of 467
PROGRAM SUPPORTSZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541100
541500
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
13023
15363
12976
13673
12580
15748
15760
Claims Handling Fee
Flexible Spending Account Fees
Insurance Brokerage Service (ALL)
Books & Reference Materials
Parts & Supplies
Office Supplies
Office Supplies
9,720
2,880
3,360
135
900
675
180
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.45
2.45
2.45
2.45
2.45
2.45
2.45
2.45
2.45
.36
1.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$203,022
$15,532
$23,968
$44,194
$2,989
$335
$37
$490
$627
$15,960
$135
$900
$855
.12
.12
.12
1.00
1.00
1.00
1.00
601000
101000
601000
101000
101000
101000
101000
2114308300
2114308300
2114308300
4510166000
3210136000
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: 330 of 467
PROGRAM SUPPORTSZ00
541830
542000
542100
542310
542400
543660
Oper Expense - Insurance Premiums Other Property
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
Oper Expense - Printing Services (non-outreach)
13344
13407
15666
15656
11983
15158
11982
15365
Helicoptor Insurance
Training & Conferences
Travel - Business
Travel (Non-Training/Conf)
Dues & Memberships
Amer Soc Qual Fl Soc Env Anal Nelac Inst
Licenses & Certifications
Journals & Publications
10,800
2,359
2,115
327
220
211
112
1,350
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
.12
1.00
2.00
2.00
1.00
1.00
Total PROGRAM SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$326,538
Item NameQty
$10,800
$2,359
$2,442
$431
$112
$1,350
.12
1.00
1.00
1.00
1.00
1.00
1.00
1.00
601000
101000
101000
101000
101000
101000
101000
101000
2114308300
4409160000
3301139100
4409160000
4512168100
4513169100
4510166000
3210136000
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: 331 of 467
MODELING & SCIENTIFIC SUPPORT - IT SUPPORTSZ10
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530117
530197
530601
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Maint & Repairs - Computer Hardware
18097
18081
18093
18088
18111
IT Security Outsourcing
Copier/Printer Lease
IT Consulting
SAP Services
IT Hardware Maintenance
13,920
40,620
27,000
55,265
53,775
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
19.00
17.00
17.00
19.00
19.00
19.00
17.00
17.00
17.00
1.00
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,374,179
$106,792
$152,890
$301,643
$22,419
$2,518
$255
$3,400
$4,369
$500,093
$13,920
$40,620
$82,265
$53,775
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2211113000
2213115000
2213115000
2213115000
2213115000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 332 of 467
MODELING & SCIENTIFIC SUPPORT - IT SUPPORTSZ10
530602
541504
543501
543700
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Parts,Supp - Computer
Oper Expense - Cell Phones
Oper Expense - Utilities
18197
18204
18213
18218
IT Software Maintenance
Desktop Refresh
Cellular Voice & Data
Telecommunications Services
800,223
36,000
7,491
80,095
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total MODELING & SCIENTIFIC SUPPORT - IT SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$3,582,947
Item NameQty
$800,223
$36,000
$7,491
$80,095
1.00
1.00
1.00
1.00
101000
101000
101000
101000
2213115000
2211113000
2213115000
2213115000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 333 of 467
AGENCY MANAGEMENT & COORDINATIONMA10
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
542100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
15718
13335
16273
Office Supplies
District Travel
Business Travel - Agency Mgmt
100
17,724
4,761
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
4.80
3.80
3.80
4.80
4.80
4.80
3.80
3.80
3.80
1.00
2.00
Total AGENCY MANAGEMENT & COORDINATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$866,815
Item NameQty
$564,126
$43,329
$148,282
$81,346
$4,811
$541
$58
$760
$977
$100
$22,485
1.00
1.00
1.00
101000
101000
101000
1010100000
1010100000
3301139100
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 334 of 467
MANAGE DISTRICT INVESTMENTS & DEBTMA20
510100
520900
521010
521110
521120
521130
521140
521150
521160
530601
530602
530900
543300
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Cont Serv - Professional
Oper Expense - Other Fees
14300
14219
15630
12586
Bloomberg Subscription
Sympro Maintenance
Financial Advisor
DAC Registration
27,500
7,500
31,000
2,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total MANAGE DISTRICT INVESTMENTS & DEBT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$181,001
Item NameQty
$80,142
$6,131
$8,014
$16,385
$1,220
$137
$15
$200
$257
$27,500
$7,500
$31,000
$2,500
1.00
1.00
1.00
1.00
101000
101000
101000
101000
2112110000
2112110000
2112110000
2112110000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 335 of 467
LEGAL SERVICESMA30
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530105
530111
530122
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Legal Services
Cont Serv - Science and Tech. Support Services
83
14011
14361
12300
7
12937
12938
12299
Legal Notices - Advertisements
Legal Fees
Science & Technical Support
Courier Services
Court Reporter Services - General
Investigative Services
Litigation Copying - General
Mediation Services
19,800
279,000
85,000
1,800
36,000
450
5,400
6,754
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
20.25
20.25
20.25
20.25
20.25
20.25
20.25
20.25
20.25
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,719,031
$131,503
$203,300
$343,711
$24,705
$2,774
$305
$4,050
$5,169
$374,100
$19,800
$279,000
$85,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 336 of 467
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 and Fees
Oper Expense - Other Fees
12289
12936
12288
12358
12939
12357
15705
13445
15674
88
15261
Online Research (Westlaw, Lexis)
PACER
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
39,420
1,200
5,400
2,700
1,800
13,500
3,608
24,964
20,069
10,588
1,800
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 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$3,367,901
Item NameQty
$100,924
$13,500
$3,608
$24,964
$20,069
$10,588
$1,800
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
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 337 of 467
PERFORM AUDITS & INVESTIGATIONSMA40
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
541100
541400
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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/Equipment/PPE
Oper Expense - Parts,Supp - Office
14024
5
12557
11109
99
15761
Supplemental Investigator Services
Independent Audit Svcs-GPFS
Books & Reference Materials
Subscriptions & Newspapers
Office Equipment
Office Supplies
9,000
160,000
270
270
450
765
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
1.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$456,081
$34,890
$79,122
$86,690
$6,100
$685
$75
$1,000
$1,285
$9,000
$160,000
$540
$450
$765
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: 338 of 467
PERFORM AUDITS & INVESTIGATIONSMA40
542000
542100
542310
542400
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
13444
15673
15672
81
82
Training & Conferences
Conf. Registrations
District Travel
Dues & Memberships
Professional Licenses
6,300
2,284
1,800
2,700
900
Total
Total
Total
Total
-
-
-
-
Amount
1.00
2.00
1.00
1.00
Total PERFORM AUDITS & INVESTIGATIONS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$850,667
Item NameQty
$6,300
$4,084
$2,700
$900
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: 339 of 467
BUDGET DEVELOPMENT & REPORTINGMB12
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
541510
542000
542100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
12020
15710
21004
15676
Advertising Expenses/Services
Parts, Supplies & Expense - Office
Training
Business Travel
65,000
676
2,762
652
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
14.40
13.40
13.40
14.40
14.40
14.40
13.40
13.40
13.40
1.00
1.00
1.00
1.00
Total BUDGET DEVELOPMENT & REPORTING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,531,886
Item NameQty
$958,578
$78,041
$102,011
$294,382
$21,095
$2,367
$203
$2,680
$3,439
$65,000
$676
$2,762
$652
1.00
1.00
1.00
1.00
101000
101000
101000
101000
1012502000
1012502000
2010106100
2010106100
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 340 of 467
PURCHASING SERVICESMB20
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
530900
541100
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
23002
12445
15488
12024
15716
Small Business Enterprise Program
Solicitation Advertising
NIGP Procurement Excellence Award Applic
Books & Reference Mat(FAR, DFAR, etc.)
Office Supplies
4,500
40,500
500
405
2,655
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.49
6.49
6.49
6.49
6.49
6.49
6.49
6.49
6.49
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$372,131
$28,468
$37,215
$106,339
$7,918
$889
$91
$1,298
$1,548
$4,500
$40,500
$500
$405
$2,655
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: 341 of 467
PURCHASING SERVICESMB20
542000
542100
542310
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
13450
15665
12025
Training & Conferences
District Business Travel
Memberships
6,480
1,260
3,600
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total PURCHASING SERVICES
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$615,797
Item NameQty
$6,480
$1,260
$3,600
1.00
1.00
1.00
101000
101000
101000
2010106100
2010106100
2410120100
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 342 of 467
CONTRACT SERVICESMB21
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
16.41
16.41
16.41
16.41
16.41
16.41
16.41
16.41
16.41
Total CONTRACT SERVICES
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,512,837
Item NameQty
$1,018,878
$77,944
$112,972
$273,166
$20,020
$2,248
$241
$3,282
$4,086
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 343 of 467
COMPREHENSIVE ANNUAL FINANCIAL REPORTING (CAFR)MB30
510100
520900
521010
521110
521120
521130
521140
521150
521160
530602
530900
537800
541100
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Cont Serv - Actuarial Services
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
22985
15160
12576
59
18209
CAFROnline Annual Cloud Subscription
GFOA Certificate Fee
GASB 45 Actuarial Services
Acct Pronouncement Books and Ref
Office Supplies
4,000
900
11,000
826
103
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.64
3.64
3.64
3.64
3.64
3.64
3.64
3.64
3.64
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$302,102
$23,110
$30,210
$66,789
$4,440
$499
$52
$728
$913
$4,000
$900
$11,000
$826
$103
1.00
1.00
1.00
1.00
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: 344 of 467
COMPREHENSIVE ANNUAL FINANCIAL REPORTING (CAFR)MB30
542000
542100
542310
542400
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
13448
16146
11713
58
Training & Conferences
District Travel
Professional Memberships
Professional Licenses
5,545
2,844
2,205
675
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total COMPREHENSIVE ANNUAL FINANCIAL REPORTING (CAFR)
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$456,941
Item NameQty
$5,545
$2,844
$2,205
$675
1.00
1.00
1.00
1.00
101000
101000
101000
101000
2010106100
2010106100
2112110000
2112110000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 345 of 467
ACCOUNTS PAYABLE PROCESSMB31
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
543300
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Office
Oper Expense - Other Fees
18208
19262
15161
Office Supplies
Bank Administration Fee
Monthly Bankcard Fee
967
1,000
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
6.33
6.33
6.33
6.33
6.33
6.33
6.33
6.33
6.33
1.00
2.00
Total ACCOUNTS PAYABLE PROCESS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$480,353
Item NameQty
$301,943
$23,099
$37,722
$103,717
$7,723
$867
$86
$1,266
$1,463
$967
$1,500
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: 346 of 467
PROJECT/ASSET ACCOUNTINGMB32
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
2.63
2.63
2.63
2.63
2.63
2.63
2.63
2.63
2.63
Total PROJECT/ASSET ACCOUNTING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$263,532
Item NameQty
$181,015
$13,848
$20,786
$43,094
$3,209
$361
$40
$526
$653
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 347 of 467
GRANT ACCOUNTINGMB33
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
Total GRANT ACCOUNTING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$315,425
Item NameQty
$218,566
$16,719
$21,856
$52,432
$3,904
$438
$48
$640
$822
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 348 of 467
G/L ACCOUNTINGMB34
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
Total G/L ACCOUNTING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$235,712
Item NameQty
$159,619
$12,211
$15,963
$43,345
$3,050
$343
$38
$500
$643
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 349 of 467
ASSET SURPLUS PROCESSMB39
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.70
Total ASSET SURPLUS PROCESS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$142,263
Item NameQty
$94,627
$7,239
$9,463
$27,855
$2,074
$233
$25
$340
$407
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 350 of 467
FIXED ASSET INVENTORYMB40
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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/Equipment/PPE
74 Auction Vehicles Preparation 900
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
1.00
Total FIXED ASSET INVENTORY
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$51,546
Item NameQty
$35,306
$2,701
$3,530
$8,193
$610
$69
$8
$100
$129
$900
1.00 101000 2112110000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 351 of 467
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
12944
12945
12375
21677
19291
16149
16148
23014
103
15166
12306
15165
15164
15810
11958
Move Employee Personal Effects - HQ
Moving/Systems Furniture Installation
B-1 Cooling Tower Treatment Chemicals
B-1 Electrical Switchgear
B-1 Replace Failing Roof Drain Pipes
B-1 Replace Restrm Corroded Drain Pipes
B-1 Restroom Renovation
B-270 Chiller Replacement
B-374 Pest control
B-374 Diesel Fuel Cleaning
B-374 Electrical Contractor
B-374 Environmental Lab BMS Maint
B-374 Environmental Lab Elevator Maint
B-374 Exhaust Fans - Test & Balance
B-374 Floor Mat Service
20,000
53,200
7,500
650,000
25,000
25,000
80,000
178,000
3,000
750
4,900
12,000
5,250
3,500
1,975
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
9.00
8.00
8.00
9.00
9.00
9.00
8.00
8.00
8.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$465,195
$36,136
$52,501
$143,456
$10,313
$1,158
$118
$1,600
$1,991
$73,200
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101003
101003
101003
101003
101000
101000
101000
101000
101000
101003
101000
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
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 352 of 467
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
11957
12
15811
101
15814
19287
19286
19288
19289
12955
28
15816
16150
15807
21676
15315
12374
12545
15316
30
13
13362
15361
11959
11960
11961
11707
11103
12015
11700
11962
11104
11963
15362
15813
11102
16153
11
21678
B-374 General Maintenance
B-374 Generator Maintenance
B-374 Infrared Electric Inspections
B-374 NFPA Code Compliance
B-374 Painting
B-435 Generator Service
B-435 HVAC Service
B-435 LPG Generator Fuel
B-435 Mission Critical Cleaning
B1 Building Envelope Repairs
B1 Storm Shutter Maintenance & Repair
B1 Storm Shutter Maintenance & Repair
BCB ARC Flash Analysis
Department of Corrections Work Crew
EOC Battery Replacement
EOC Switchgear Maintenance
EOC UPS Maintenance
EOC Well Maintenance
EOC infrared inspections (electric)
Environmental Lab Acid Tank Cleaning
Environmental Lab HVAC Maintenance
FOC BMS Maintenance
FOC Electric Infrared Inspections
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 Overhead Door Maintenance
FOC Painting
FOC Pest Control
FT Myers SC Replace VAV's
HQ - Generator Maintenance Service
HQ B-1 400W Generator Replacement
21,000
3,500
3,500
2,500
5,000
2,200
2,500
1,500
1,700
5,000
9,577
423
5,000
28,000
100,000
20,000
28,000
1,540
7,200
2,100
35,500
5,000
2,000
14,000
3,150
30,850
3,650
22,400
2,450
13,000
45,500
4,200
2,450
2,000
5,000
3,300
3,500
19,460
450,000
Amount
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101003
101000
101003
101003
101003
101003
101003
101000
101000
101003
101003
101003
101000
101003
101003
101000
101003
101000
101003
101000
101003
101000
101000
101003
101000
101000
101000
101000
101000
101000
101000
101003
101003
101000
101003
101000
101000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 353 of 467
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
530600 Cont Serv - Maintenance and Repairs
12272
11697
13808
12554
11705
47
12271
19
11703
21
15360
15359
16
12546
17
14
15812
18
102
20
12949
60
15
12555
12552
12551
12550
19290
12548
12547
15162
15815
12549
15808
17091
15809
20047
HQ BMS Maintenance
HQ Cafeteria Maintenance
HQ Carpet Cleaning
HQ Construction Projects
HQ Diesel Tank Fuel Cleaning
HQ Electrical Contractor
HQ Elevator Service
HQ General Maintenance Projects
HQ HVAC Repairs
HQ HVAC Service Agreements
HQ HVAC Test & Balance Service
HQ Indoor Air Quality Assessments
HQ Landscape Maintenance
HQ Maintenance
HQ Mat Cleaning Service
HQ NFPA Code Compliance
HQ Painting
HQ Parking Lot Maintenance Service
HQ Pest Control
HQ Plumbing Repairs
HQ Pressure Cleaning Services
HQ Retention Lake Maintenance
HQ Roof Maintenance
Health Safety Corrections
Okee WQM - Water Treatment
Okee WQM A/C Maintenance
Okee WQM General Maintenance
Replace A/C 4 Units BCB
SC NFPA Code Compliance
SC Site General Maintenance
Security - Lexis Nexus Access
Service Center Maintenance
Service Center Maintenance
Space Planning / Design
Space Planning / Design
Orlando Service Center - Carpet Cleaning
BCB - Handyman Services
24,500
8,000
30,000
15,000
9,200
30,000
14,750
48,720
30,000
68,000
5,000
5,000
50,350
96,000
2,000
10,000
15,000
25,000
14,000
25,800
100
7,000
7,500
6,300
1,050
1,750
5,600
16,000
4,000
3,000
4,200
7,000
5,000
40,000
10,000
2,000
7,000
Total -
Amount
89.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,568,345
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
101003
101000
101000
101003
101000
101003
101003
101003
101000
101000
101003
101003
101000
101000
101003
101003
101000
101000
101003
101000
101000
101000
101003
101000
101000
101003
101003
101003
101000
202000
101000
101003
101000
101003
203000
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
2111109260
2111109270
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
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
Page: 354 of 467
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
531100
531101
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
26
11699
13375
25
12274
12016
11105
12017
11698
12273
33
32
11970
11965
12008
12009
12007
12282
11712
12325
12010
11714
14023
14019
14018
14021
14020
14022
11979
17087
13668
12011
Okeechobee WQM Janitorial
B-374 Solid Waste Removal
Dupuis, Janitorial Services
Environmental Lab Janitorial
FOC - Special Services Janitorial
FOC Annual Waste Assessment
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
Special Pickups Solid Waste
Ft Myers Elevator Maintenance & Repair
Ft Myers Landscape Maintenance Service
Ft Myers SC A/C Maintenance
Ft Myers SC Bldg Maint Services Contract
Ft Myers SC Exterior Building Envelope
Ft Myers SC General Maint & Repairs
Ft Myers SC NFPA Inspections/Maintenance
Ft Myers SC Pest Control Services
BCB Building Envelope Repairs
BCB Building Maintenance Services
BCB HVAC Maintenance
BCB Landscape Maintenance Service
BCB NFPA Inspections & Maintenance
BCB Pest Control Services
Ft Myers SC Janitorial Services
Okeechobee Service Center Janitorial
BCB Janitorial Services
Ft Myers Security System Main & Repair
8,250
2,150
8,400
52,000
2,500
8,000
22,372
1,980
2,150
257,800
10,000
40,000
1,400
500
3,632
7,700
18,000
35,536
3,000
4,725
2,965
900
420
12,100
4,000
9,000
1,800
1,000
25,000
30,000
8,900
500
Total
Total
-
-
Amount
28.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$522,280
$63,900
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
101003
101000
101000
101000
101000
101000
101003
101000
101000
101000
101000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
203000
203000
203000
203000
202000
202000
203000
202000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109220
2111109220
2111109220
2111109220
2111109220
2111109220
2111109220
2111109220
2111109270
2111109270
2111109270
2111109270
2111109270
2111109270
2111109220
2111109250
2111109270
2111109220
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 355 of 467
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
531102
531103
540030
541200
541400
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Liquid Propane Fuel
Oper Expense - Tools/Equipment/PPE
13669
11964
15093
15167
37
11966
36
46
45
12302
13745
15168
12946
12277
11968
11969
11701
11967
44
13807
43
16099
11110
12953
BCB Security System Maintenance & Repair
Recycling & Trash Removal
Recycling & Trash Removal
B-374 Diesel Fuel
Diesel Fuel - FOC
Diesel Fuel - HQ
Natural Gas, Fuel
Safety Shoes
Uniforms
Parts & Supplies
Additional Furniture Requests
B-374 Restroom Paper Items
Cabling for Office Renovations
Electrical Parts - General
FOC Electrical Parts
FOC Facilities Supplies
FOC Replacement Parts
FOC Restroom Paper Products
HQ Facilities Supplies
HQ HVAC filters & UV lamps
HQ Replacement Parts
HQ Replacement Parts
HQ Restroom Paper Products
Okeechobee WQM Restroom Paper Products
1,500
450
1,000
3,500
2,500
12,000
5,000
600
700
140
7,500
4,200
3,500
13,950
1,350
3,640
3,500
2,800
9,565
9,500
6,492
22,182
30,000
2,100
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
2.00
3.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,000
$1,450
$18,000
$5,000
$1,300
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
202000
203000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101003
101003
101000
2111109270
2111109250
2111109270
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109100
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
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: 356 of 467
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
541500
541503
541505
541510
541600
542000
542100
542310
543650
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Space Rental
15163
11977
12369
12012
15757
12276
13443
13447
15670
48
3
2
104
11704
12018
Ft Myers SC Restroom Paper Supplies
ORL Parts & Supplies - Bldg & Grounds
ORL Parts & Supplies - Janitorial
ORL Parts & Supplies - Electrical
Office Supplies
Emergency Rental Equipment
Training & Conferences
Training & Conferences
Travel, Non-Training
Dues and Memberships
Office Lease - Okeechobee Svc Cntr
Office Lease - Orlando Svc Cntr
B-374 Water and Sewer
B270 Electric Utility
Environmenal Lab Electric Utility
2,800
1,650
1,400
1,400
1,377
10,500
521
506
1,365
700
64,000
113,850
8,900
78,000
153,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
16.00
2.00
1.00
1.00
1.00
2.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$123,219
$3,050
$1,400
$1,377
$10,500
$1,027
$1,365
$700
$177,850
1.00
1.00
1.00
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
101003
101000
101003
101000
101000
101000
202000
202000
101000
101003
101003
2111109220
2111109260
2111109260
2111109260
2111109100
2111109200
2010106100
2010106100
2010106100
2111109200
2111109250
2111109260
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 357 of 467
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
543700
543701
543702
589100
Oper Expense - Utilities
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
Capital Outlay - Buildings
11702
34
35
17086
11708
15091
11715
15092
20045
FOC Water and Sewer
HQ Electric Utilities
HQ Water & Sewer
Okeechobee Service Center Utilities
Electrical Service
Electric Service
Ft Myers SC Water & Sewer Services
Water & Sewer Services
BCB - Replace Archit Shutters & Awnings
11,000
586,400
39,900
15,000
43,805
5,500
6,500
9,000
3,500
Total
Total
Total
Total
-
-
-
-
Amount
7.00
2.00
2.00
1.00
Total PREVENTATIVE MAINT & OPERATIONAL PLAN
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$5,248,936
Item NameQty
$892,200
$49,305
$15,500
$3,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101003
101003
202000
202000
203000
202000
203000
403000
2111109200
2111109200
2111109200
2111109250
2111109220
2111109270
2111109220
2111109270
2111109270
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: 358 of 467
FACILITIES BUSINESS OPERATIONS SUPPORTMB42
510100
520900
521010
521110
521120
521130
521140
521150
521160
531200
540030
541301
541500
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
29
98
11953
80
73
15763
Mail Courier Service
Fork Lift Fuel/Maintenance
Uniforms
Copier Paper & CD/DVD Supplies
Emergency Storm Supplies
Office Supplies
67,500
1,800
150
44,055
1,827
421
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
1.00
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$173,118
$13,244
$17,312
$65,540
$4,880
$548
$52
$800
$882
$67,500
$1,800
$150
$45,882
$421
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
2111109500
2111109500
2111109500
2111109500
2111109500
2111109500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 359 of 467
FACILITIES BUSINESS OPERATIONS SUPPORTMB42
541600
543600
543660
Oper Expense - Rent/Lease Equipment
Oper Expense - Postage
Oper Expense - Printing Services (non-outreach)
12290
75
31
23
Mail Processing Machine
Postage Meter Annual Rental Expense
Postage Expense
Printing/Bindery/Duplication Services
8,795
757
31,500
37,500
Total
Total
Total
-
-
-
Amount
2.00
1.00
1.00
Total FACILITIES BUSINESS OPERATIONS SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$470,681
Item NameQty
$9,552
$31,500
$37,500
1.00
1.00
1.00
1.00
101000
101000
101000
101000
2111109500
2111109500
2111109500
2111109500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 360 of 467
COST CREDITINGMB44
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total COST CREDITING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$110,679
Item NameQty
$78,593
$6,012
$7,859
$16,385
$1,220
$137
$15
$200
$258
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 361 of 467
MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANSMB50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
12975
13023
15363
15882
12976
12974
20012
11711
15769
24232
8
13679
Annual Audiometric Hearing
Claims Handling Fee
Flexible Spending Account Fees
Insurance Brokerage Fees (ALL)
Insurance Brokerage Service (ALL)
Laboratory Analysis/Testing Services
Audit of Voluntary Retirement Plans
DHHS Drug/Alcohol Program
Health Care Consulting Services
Health Care Consulting Services
Physicals - Level B-2 (Reg)
Special Physicals
7,920
13,770
4,080
32,000
4,760
6,500
42,000
2,700
14,968
35,032
3,600
1,350
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.51
6.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$58,219
$4,454
$5,822
$16,385
$1,220
$137
$15
$200
$257
$69,030
$99,650
1.00
.17
.17
1.00
.17
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
601000
101000
601000
601000
601000
601000
101000
602000
602000
101000
101000
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
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 362 of 467
MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANSMB50
537800
541100
541810
541820
541830
541850
541880
542100
Cont Serv - Actuarial Services
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
12001
12000
12275
11998
11997
12003
15768
15765
13344
24231
15767
16083
13815
15766
13345
11955
Actuarial
Books - References
Spencer Reports
Claims Payment Automobile
Claims Payment General Liability
Boiler & Machinery
Crime/Dishonesty Insurance
Director's Insurance
Helicoptor Insurance
Property Insurance
Property Insurance
Insurance Premium Workers' Comp
Insurance Premium Workers' Comp
Workers' Compensation - Employee Payment
Business Travel
Risk & Insurance Management Society
6,500
1,200
1,500
91,000
50,000
10,000
7,500
113,000
15,300
17,719
518,281
5,000
25,000
949,000
2,700
1,300
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
2.00
1.00
1.00
5.17
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$6,500
$2,700
$91,000
$50,000
$681,800
$30,000
$949,000
$2,700
1.00
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
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
2114308300
2310117000
2310117000
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: 363 of 467
MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANSMB50
542310
590100
590110
590120
590160
590170
Oper Expense - Memberships, Dues and Fees
Internal Service Fund (ISF) - Medical Claims Paid
Internal Service Fund (ISF) - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
ISF - Actuarial Service Fees Paid
14025
14026
14027
14028
14029
Medical Claims Paid
Dental Claims Paid
Vision Claims Paid
Administrator Fees Paid
Actuarial Service Fees Paid
3,909,480
296,410
42,019
326,872
2,100
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
.14
.14
.14
.14
.14
Total MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$6,647,270
Item NameQty
$1,300
$3,909,480
$296,410
$42,019
$326,872
$2,100
.14
.14
.14
.14
.14
602000
602000
602000
602000
602000
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 364 of 467
MAINTAIN & UPDATE PAYROLLMB52
541500
542310
Oper Expense - Parts and Supplies
Oper Expense - Memberships, Dues and Fees
12968
12969
12970
13346
Standard Register Toner
W-2 Forms
American Payroll Association
IOMA
2,070
900
360
450
Total
Total
-
-
Amount
2.00
2.00
Total MAINTAIN & UPDATE PAYROLL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$3,780
Item NameQty
$2,970
$810
1.00
1.00
1.00
1.00
101000
101000
101000
601000
2310117000
2310117000
2310117000
2310117000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 365 of 467
ENTERPRISE PROJECT MANAGEMENTMB61
510100
520900
521010
521110
521120
521130
521140
521150
521160
542310
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 and Fees
13442 Memberships 400
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.10
2.10
2.10
2.10
2.10
2.10
2.10
2.10
2.10
1.00
Total ENTERPRISE PROJECT MANAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$219,744
Item NameQty
$153,924
$11,776
$15,393
$34,409
$2,562
$288
$32
$420
$540
$400
1.00 101000 1013503000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 366 of 467
ENTERPRISE PROCESS MANAGEMENTMB62
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
2.40
2.40
2.40
2.40
2.40
2.40
2.40
2.40
2.40
Total ENTERPRISE PROCESS MANAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$261,018
Item NameQty
$182,422
$13,955
$20,927
$39,324
$2,928
$329
$36
$480
$617
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 367 of 467
ENTERPRISE BUSINESS INTELLIGENCEMB63
510100
520900
521010
521110
521120
521130
521140
521150
521160
541100
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
13763
15738
Books/Subscriptions
Office Supplies
147
225
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
Total ENTERPRISE BUSINESS INTELLIGENCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$233,115
Item NameQty
$162,822
$12,456
$16,282
$37,535
$2,440
$274
$30
$400
$504
$147
$225
1.00
1.00
101000
101000
1013503000
1013503000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 368 of 467
Tax Collector/Property Appraiser FeesMB79
543100
543150
Oper Expense - Tax Collector's Fees
Oper Expense - County Appraiser's Fee
64
62
24240
15607
63
24233
15609
69
24235
67
15594
68
Tax Collector Fees - BCB
Tax Collector Fees - District
Tax Collector Fees - District
Tax Collector Fees - District
Tax Collector Fees - Okeechobee
Tax Collector Fees - Okeechobee
Tax Collector Fees - Okeechobee
Property Appraiser Fees - BCB
Property Appraiser Fees - BCB
Property Appraiser Fees - District
Property Appraiser Fees - District
Property Appraiser Fees - Okeechobee
170,182
442,737
853,117
1,000,000
198,960
1,079,040
1,000,000
51,982
122,507
825,505
243,580
776,272
Total
Total
-
-
Amount
7.00
5.00
Total Tax Collector/Property Appraiser Fees
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$6,763,882
Item NameQty
$4,744,036
$2,019,846
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
101000
101000
101000
202000
202000
202000
203000
203000
101000
101000
202000
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
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 467
FLEET SERVICESMB84
541900 Oper Expense - Other
13652 Pilot Physicals 207
Total -
Amount
.50
Total FLEET SERVICES
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$207
Item NameQty
$207
.50 101000 2114308300
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 370 of 467
MANAGEMENT & ADMINISTRATIONMB85
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
541510
542100
543900
547000
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - District Travel
Oper Expense - Central Services Indirect
Oper Expense - Self-Insurance Charges
15713
15675
15099
12488
Office Supplies
Business Travel/Training
CERP - Central Service Indirect Costs
Self Insurance Charges
226
652
-3,332,968
1,283,672
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.10
4.10
4.10
5.10
5.10
5.10
4.10
4.10
4.10
1.00
1.00
1.00
1.00
1.00
Total MANAGEMENT & ADMINISTRATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
-$1,556,291
Item NameQty
$309,057
$23,703
$52,978
$73,248
$5,062
$569
$62
$820
$1,054
$25,574
$226
$652
-$3,332,968
$1,283,672
1.00
1.00
1.00
1.00
101000
101000
101000
101000
1012502000
2010106100
9999999699
9999999999
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 371 of 467
EMPLOYMENT STAFFINGMH10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
541100
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
12951
16082
12950
12279
13328
15717
12280
ADA Interpreting Services
Salary Survey Subscription
Background Investigations
Advertising
Books & Reference Materials
Office Supplies (All Sections)
Immigration INS Charges
1,350
15,000
9,000
45,000
225
977
13,540
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.80
6.80
6.80
6.80
6.80
6.80
6.80
6.80
6.80
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$527,421
$40,350
$52,743
$116,181
$8,296
$931
$100
$1,360
$1,747
$25,350
$45,000
$225
$977
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2310117000
2310117000
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: 372 of 467
EMPLOYMENT STAFFINGMH10
541900
542000
542310
542500
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - Memberships, Dues and Fees
Oper Expense - Employee Relocation
13449
12476
15240
Training & Conferences
Dues & Memberships
Relocation
9,817
189
37,350
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total EMPLOYMENT STAFFING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$881,577
Item NameQty
$13,540
$9,817
$189
$37,350
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: 373 of 467
TRAINING & DEVELOPMENTMH11
510100
520060
520900
521010
521110
521120
521130
521140
521150
521160
530910
541100
541500
541900
Salaries and Wages - Regular
Fringe Benefits - Education/Tuition Reimbursement
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Training Services - On Site
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Other
13753
13457
27
11716
15950
Education/Tuition Reimbursement
Management Consulting Services
Salary Surveys
Training Supplies
Employee Meetings
125,000
23,680
4,340
3,150
585
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.25
1.00
1.25
1.25
1.25
1.25
1.25
1.25
1.25
1.25
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$96,136
$125,000
$7,354
$14,931
$20,482
$1,525
$172
$19
$250
$322
$23,680
$4,340
$3,150
$585
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: 374 of 467
TRAINING & DEVELOPMENTMH11
Amount
Total TRAINING & DEVELOPMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$297,946
Item NameQty Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 375 of 467
COMPENSATION MANAGEMENTMH12
510100
520070
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - Employee Cash Awards
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
15637 Instant Cash Awards 125,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.25
1.00
.25
.25
.25
.25
.25
.25
.25
.25
Total COMPENSATION MANAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$153,046
Item NameQty
$19,966
$125,000
$1,527
$1,997
$4,097
$305
$35
$4
$50
$65
1.00 101000 2310117000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 376 of 467
EMPLOYEE RELATIONS/EEOMH13
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
.45
.45
.45
.45
.45
.45
.45
.45
.45
Total EMPLOYEE RELATIONS/EEO
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$50,153
Item NameQty
$35,661
$2,728
$3,566
$7,374
$549
$62
$7
$90
$116
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 377 of 467
ORGANIZATIONAL DEVELOPMENTMH14
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
Total ORGANIZATIONAL DEVELOPMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$334,803
Item NameQty
$231,700
$17,725
$30,524
$49,824
$3,355
$376
$43
$550
$706
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 378 of 467
SAP SOLUTIONS CENTERMI10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530197
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 (NON OPS)
21728
18090
SAP S/4 Upgrade Professional Service
SAP Services
800,000
78,292
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
2.00
Total SAP SOLUTIONS CENTER
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,014,922
Item NameQty
$100,651
$7,700
$10,065
$16,385
$1,220
$137
$15
$200
$257
$878,292
1.00
1.00
101000
101000
2213115000
2213115000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 379 of 467
IT EXECUTIVE DIRECTIONMI20
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530102
530197
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - IT Consulting Services (NON OPS)
23005
13661
18098
21731
23007
23008
15633
15724
15747
Cloud Access Security Broker
Forensics
IT Security Outsourcing
IDENTITY MANAGEMENT SOFTWARE
QRADAR LICENSES
TENABLE SECURITY CENTER LICENSES
External IT Security Testing
Office Supplies
Office Supplies
57,500
3,000
19,720
350,000
70,000
30,000
45,000
902
90
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
3.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$348,650
$26,671
$63,647
$70,305
$4,880
$548
$57
$800
$973
$80,220
$450,000
$45,000
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
2211113000
2211113000
2211113000
2211113000
2211113000
2211113000
2211113000
2210112000
2211113000
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: 380 of 467
IT EXECUTIVE DIRECTIONMI20
541510
542000
542100
542310
543800
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Freight
15198
15668
12283
12588
IT Training
Business Travel
Information Technology Staff Memberships
Freight
59,359
6,629
5,400
4,680
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
1.00
Total IT EXECUTIVE DIRECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,168,811
Item NameQty
$992
$59,359
$6,629
$5,400
$4,680
1.00
1.00
1.00
1.00
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 381 of 467
IT BUSINESS SUPPORTMI21
510100
520900
521010
521110
521120
521130
521140
521150
521160
530117
530197
530601
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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)
Cont Serv - Maint & Repairs - Computer Hardware
18085
18092
18115
23405
23107
23389
23404
18198
23719
23898
Copier/Printer Lease
IT Consulting
IT Hardware Maintenance
Storage Hardware Maintenance
AVATAR Software Maintenance
Cloud Services - Infrastruct & Software
Human Resources Software Subscription
IT Software Maintenance
Regulation Software Maintenance
SAP HANA Software Maintenance
57,545
38,250
421,458
200,000
41,912
300,000
88,059
1,022,108
86,329
56,727
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.10
2.10
2.10
2.10
2.10
2.10
2.10
2.10
2.10
1.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$200,475
$15,335
$20,048
$34,409
$2,562
$288
$32
$420
$540
$57,545
$38,250
$621,458
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
2213115000
2213115000
2213115000
2213115000
2213115000
2213115000
2213115000
2213115000
2213115000
2213115000
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
101086
Page: 382 of 467
IT BUSINESS SUPPORTMI21
530602
541504
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Parts,Supp - Computer
23371
18207
e-Builder Software Subscription
Desktop Refresh
227,941
51,000
Total
Total
-
-
Amount
7.00
1.00
Total IT BUSINESS SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,865,438
Item NameQty
$1,823,076
$51,000
1.00
1.00
101000
101000
2213115000
2211113000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 383 of 467
DESKTOP TECHNOLOGYMI40
510100
520900
521010
521110
521120
521130
521140
521150
521160
530102
541504
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Oper Expense - Parts,Supp - Computer
Oper Expense - Parts,Supp - Office
15247
24005
12413
15725
ENTERPRISE DESKTOP S/W
Desktop Parts (FY21-101003)
Enterprise Parts & Fittings
Office Supplies
29,000
54,323
20,000
1,908
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
1.00
2.00
1.00
Total DESKTOP TECHNOLOGY
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$404,193
Item NameQty
$207,667
$15,886
$20,767
$49,155
$3,660
$411
$45
$600
$771
$29,000
$74,323
$1,908
1.00
1.00
1.00
1.00
101000
101003
101000
101000
2211113000
2211113000
2211113000
2212114000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 384 of 467
APPLICATION DEVELOPMENTMI50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530197
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 (NON OPS)
Oper Expense - Parts,Supp - Office
16288
15634
15729
COTS & SaaS Upgrade/Replacement
Hydro Enterprise Roadmap
Office Supplies
150,000
558,333
2,255
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
12.20
11.20
11.20
12.20
12.20
12.20
11.20
11.20
11.20
2.00
1.00
Total APPLICATION DEVELOPMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,081,811
Item NameQty
$939,262
$74,900
$97,908
$235,276
$16,735
$1,880
$168
$2,240
$2,854
$708,333
$2,255
1.00
1.00
1.00
101003
101003
101000
2213115000
2213115000
2213115000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 385 of 467
SYSTEMS ADMINISTRATIONMI60
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
589310
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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/Equipment/PPE
Capital Outlay - Equipment Computer Hardware
12407
16285
16286
16287
19283
Small Tools - Infrastructure
DESKTOP DEPLOYMENT INFRASTRUCTURE (FY21)
ENTERPRISE STORAGE (FY21)
INFRASTRUCTURE EHANCEMENTS (FY21)
SYSTEM BACKUP REPLACEMENT
6,750
311,219
305,225
525,900
175,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
1.00
4.00
Total SYSTEMS ADMINISTRATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,955,732
Item NameQty
$459,471
$35,150
$45,947
$81,925
$6,100
$685
$75
$1,000
$1,285
$6,750
$1,317,344
1.00
1.00
1.00
1.00
1.00
101000
401003
401003
401003
401003
2211113000
2211113000
2211113000
2211113000
2211113000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 386 of 467
TELECOMMUNICATIONSMI61
541500
543501
543502
543700
Oper Expense - Parts and Supplies
Oper Expense - Cell Phones
Oper Expense - Cell Phone Stipend
Oper Expense - Utilities
12590
18217
15774
14269
Telecommunications Parts
Cellular Voice & Data
IT - Cell Phone Stipend
Telecommunications Services
9,000
10,613
121,134
286,993
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total TELECOMMUNICATIONS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$427,740
Item NameQty
$9,000
$10,613
$121,134
$286,993
1.00
1.00
1.00
1.00
101000
101000
101000
101000
2213115000
2213115000
2210112000
2213115000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 387 of 467
NETWORK SUPPORTMI62
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530197
541400
541504
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Computer
12303
12958
13645
12406
12408
23006
12589
Comcast/Direct TV
Enterprise Computer Cabling Services
Video Teleconferencing Support
Small Tools - Network
Uniforms/Safety Shoes
Desktop Parts (FY21 101000)
Parts & Supplies - Network
5,000
18,000
38,398
9,000
500
3,543
19,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
2.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$171,538
$13,122
$17,154
$32,770
$2,440
$274
$30
$400
$514
$23,000
$38,398
$9,500
$23,043
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2212114000
2212114000
2211113000
2212114000
2212114000
2211113000
2212114000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 388 of 467
NETWORK SUPPORTMI62
541510
541901
589300
589310
Oper Expense - Parts,Supp - Office
Oper Expense - Meeting Expenses
Capital Outlay - Equipment
Capital Outlay - Equipment Computer Hardware
15711
12591
24004
21730
24003
19269
21729
16283
24001
24002
Office Supplies
Audio Visual Supplies
A/V Equip-Auditorium & Conference Rooms
Auditorium Camera Replacement
GOES Satellite Dishes
SCADA Telemetry Base Stations
SLERS Radio Base Stations
NETWORK END OF LIFE REPLACEMENTS (FY21)
Refurbish UP Units
Replace Out of Band Routers
361
14,436
150,000
162,500
24,880
150,000
525,000
300,000
20,000
100,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
5.00
3.00
Total NETWORK SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,779,360
Item NameQty
$361
$14,436
$1,012,380
$420,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
401000
401000
401000
401000
401000
401003
401003
401003
2212114000
2211113000
2211113000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
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: 389 of 467
GEOSPATIAL SERVICESMI70
510100
520900
521010
521110
521120
521130
521140
521150
521160
530197
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 (NON OPS)
12341 Basemap Parcel Updates 16,180
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
1.00
Total GEOSPATIAL SERVICES
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$794,293
Item NameQty
$553,009
$42,305
$55,301
$114,695
$8,540
$959
$105
$1,400
$1,799
$16,180
1.00 101000 2213115000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 390 of 467
PUBLIC RECORDS & RECORDS MGMTMR80
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530117
542000
543300
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Conference Registrations
Oper Expense - Other Fees
12961
12960
12959
21726
13292
15088
15356
Micrographics & Imaging Services
Offsite Records Storage
Policy and Procedures Municipal Code-MCC
Records Management Consulting
Copy Services - Public Records
Training & Conferences
Bank Card Fees
10,000
40,000
4,000
125,000
1,000
900
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
4.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$81,349
$6,224
$8,135
$21,301
$1,586
$178
$20
$260
$334
$179,000
$1,000
$900
$1,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
6210240000
6210240000
6710247000
6710247000
6210240000
6710247000
6710247000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 391 of 467
PUBLIC RECORDS & RECORDS MGMTMR80
Amount
Total PUBLIC RECORDS & RECORDS MGMT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$301,287
Item NameQty Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 392 of 467
ADMINISTRATION - GB & EXECMR82
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
541100
541510
541901
542100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
12287
12512
15719
12027
13288
Advertising - FAW Notices
Books / Subscriptions / References
Office Supplies
Meeting Expenses - GB Services
Business Travel - Governing Board
4,000
575
1,902
14,000
33,450
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$264,470
$20,231
$26,446
$53,919
$3,660
$411
$45
$600
$766
$4,000
$575
$1,902
$14,000
$33,450
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: 393 of 467
ADMINISTRATION - GB & EXECMR82
542310 Oper Expense - Memberships, Dues and Fees
12441 Dues & Memberships 745
Total -
Amount
1.00
Total ADMINISTRATION - GB & EXEC
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$425,220
Item NameQty
$745
1.00 101000 6710247000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 394 of 467
ADMINISTRATION - WRACMR83
510100
520900
521010
521110
521120
521130
521140
521150
521160
541901
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
12440 Meeting Expenses - WRAC 2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
1.00
Total ADMINISTRATION - WRAC
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$73,043
Item NameQty
$49,547
$3,791
$4,955
$11,470
$854
$96
$10
$140
$180
$2,000
1.00 101000 6710247000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 395 of 467
INTERGOVERNMENTAL PROGRAMS - GOV & COMM AFFAIRSMR91
510100
520900
521010
521110
521120
521130
521140
521150
521160
542100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
13290 Business Travel 2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
6.40
6.40
6.40
6.40
6.40
6.40
6.40
6.40
6.40
1.00
Total INTERGOVERNMENTAL PROGRAMS - GOV & COMM AFFAIRS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$817,694
Item NameQty
$564,610
$43,191
$69,411
$126,782
$7,808
$875
$93
$1,280
$1,644
$2,000
1.00 101000 6511440000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 396 of 467
PUBLIC INFORMATION & MEDIAMR95
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530102
530103
530600
530810
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Computer Software Licenses
Cont Serv - Photographic Services
Cont Serv - Maintenance and Repairs
Cont Serv - Exter Educ., Outreach & Public Info Partnerships
17083
61
14316
21121
21003
POLITICO Pro
Photographic Services
Video Equipment
Public Engagement & Outreach Materials
Intergovernmental & Local Community Outr
2,880
4,000
15,000
14,350
4,700
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
9.90
9.90
9.90
9.90
9.90
9.90
9.90
9.90
9.90
1.00
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$798,149
$61,057
$108,785
$166,977
$12,078
$1,356
$148
$1,980
$2,519
$24,000
$2,880
$4,000
$15,000
$19,050
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
6210240000
6310242000
6310242000
6310242000
6511440000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 397 of 467
PUBLIC INFORMATION & MEDIAMR95
541100
541510
542000
542100
542310
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
15357
23023
21682
15723
15734
15262
23022
21683
15660
15677
13245
15244
Newspaper Subscriptions/Books
Office Supplies
Office Supplies
Office Supplies
Office Supplies
Training & Conferences
Business Travel
Business Travel
Business Travel
Business Travel
Production Services
Dues & Memberships
1,625
3,500
100
1,225
300
1,000
1,500
400
1,500
1,365
750
200
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
4.00
1.00
4.00
2.00
Total PUBLIC INFORMATION & MEDIA
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,231,444
Item NameQty
$1,625
$5,125
$1,000
$4,765
$950
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
6310242000
6010100000
6210240000
6310242000
6511440000
6210240000
6010100000
6210240000
6310242000
6511440000
6310242000
6511440000
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: 398 of 467
LOBBYING/LEGISLATIVE AFFAIRSMR96
530602 Cont Serv - Maint & Repairs - Computer Software
13692 Lobby Tools 4,500
Total -
Amount
1.00
Total LOBBYING/LEGISLATIVE AFFAIRS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$4,500
Item NameQty
$4,500
1.00 101000 6710247000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 399 of 467
FEDERAL & TRIBAL AFFAIRSMR97
510100
520900
521010
521110
521120
521130
521140
521150
521160
542000
542100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Conference Registrations
Oper Expense - District Travel
15831
15366
Training and Conference - Cultural Resrs
Business Travel - Cultural Resrs
450
450
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
1.00
1.00
Total FEDERAL & TRIBAL AFFAIRS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$83,143
Item NameQty
$60,616
$4,637
$6,062
$9,831
$732
$82
$9
$120
$154
$450
$450
1.00
1.00
101000
101000
3301139100
3301139100
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 400 of 467
EMERGENCY MANAGEMENTMS10
510100
520900
521010
521110
521120
521130
521140
521150
521160
542300
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Travel for Training
13503
13446
EM-Training & Conference
Training & Conferences
350
999
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
2.00
Total EMERGENCY MANAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$136,651
Item NameQty
$95,472
$7,304
$9,547
$21,150
$1,220
$137
$15
$200
$257
$1,349
1.00
1.00
101000
101000
2011107000
2011107000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 401 of 467
SAFETY MANAGEMENTMS20
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530900
541100
541400
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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/Equipment/PPE
13703
13704
13708
13706
13707
13709
13710
Safety Electronic Monitoring Equip.
Industrial Hygiene Services
Books & Reference Materials
Codes and Standards
National Safety Council - DDC (Lease)
Safety Shoes
Small Tools/Equip/Gauges
3,600
5,000
200
1,166
450
150
3,350
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.30
2.30
2.30
2.30
2.30
2.30
2.30
2.30
2.30
1.00
1.00
3.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$151,001
$11,552
$24,445
$37,685
$2,806
$315
$33
$460
$577
$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
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 402 of 467
SAFETY MANAGEMENTMS20
541500
542100
542310
542400
Oper Expense - Parts and Supplies
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
15454
15212
15648
15453
15679
15662
13502
13722
13723
EOC Part & Supplies
EOC Supplies
Office Supplies
Other Parts & Supplies
Business Travel
EM - Business Travel
EM - Dues & Memberships
Safety Dues/Memberships
Professional Licenses
900
337
451
450
1,455
913
67
1,600
3,500
Total
Total
Total
Total
-
-
-
-
Amount
4.00
2.00
2.00
1.00
Total SAFETY MANAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$252,463
Item NameQty
$2,138
$2,368
$1,667
$3,500
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
601000
601000
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
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: 403 of 467
SECURITY MANAGEMENTMS30
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
12964
12965
12568
12565
12567
12971
12566
13702
16155
16171
16154
12570
Security - Dist. Security Systems
Security - District Access Control
Dist. Locksmith Services
Security - Dist CCTV Maint
Security - Dist Intrusion Alarm Maint
Security - District Gate Maintenance
Security - HQ Security Sytems Maint
Security - Win-PackSystem Maint.
Security Access Control Software Upgrade
Security HQ Replace Access Control Panel
Security Replace Analog & IP Cameras
Security - Special Security Guard Svcs.
16,125
13,312
10,000
16,000
13,312
9,250
22,500
16,875
2,677
12,402
10,037
8,445
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.90
1.90
1.90
1.90
1.90
1.90
1.90
1.90
1.90
2.00
9.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$121,823
$9,320
$12,183
$31,132
$2,318
$260
$29
$380
$488
$29,437
$113,053
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
101003
101003
101003
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: 404 of 467
SECURITY MANAGEMENTMS30
531100
541500
541510
589100
589300
Cont Serv - General Maintenance
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Capital Outlay - Buildings
Capital Outlay - Equipment
12569
17090
12572
12571
15746
16156
16157
Security Guard Contract
Security Guard Contract
Security - Maint & Repair Supplies
Security - Parts & Fittings
Security - Office Supplies
Security SC's Replace Access Control Pan
Security HQ B1 - Replace DVR
215,000
40,000
2,250
6,465
1,002
12,402
9,500
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.00
2.00
1.00
1.00
1.00
Total SECURITY MANAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$615,487
Item NameQty
$263,445
$8,715
$1,002
$12,402
$9,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101003
101000
101000
101000
101000
401003
401003
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 405 of 467
MISSION SUPPORT - FLEETMV01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541100
541250
541500
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Books/Subscriptions
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Parts and Supplies
15216
17340
15612
18200
15217
18224
Oil Change Services & Repairs-Adm Fleet
Pumping Operations - Fleet
Mission Support - Fleet
Sectional Navigational Charts
Mission Support - Fleet
Parts & Supplies
23,735
5,178
79,164
230
50,000
16,642
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$5,837
$447
$991
$1,639
$122
$14
$2
$20
$26
$28,913
$79,164
$230
$50,000
$16,642
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
202000
101000
202000
101000
5005170400
5210173100
5210173100
2110108500
5005170400
2110108500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 406 of 467
MISSION SUPPORT - FLEETMV01
541502
541510
541600
542100
542310
542400
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
17801
15712
13691
13693
13401
97
18229
Pumping Operations - Fleet
Office Supplies
Motor Pool Lease
Rental Vehicles (Motor Pool Overages)
SUN PASS TOLL FUNDING
Dues & Memberships
Bell Helicopter Recurrent Trng
19,000
271
25,080
7,405
64,000
585
12,150
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
1.00
2.00
1.00
1.00
1.00
Total MISSION SUPPORT - FLEET
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$312,538
Item NameQty
$19,000
$271
$32,485
$64,000
$585
$12,150
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
101000
101000
101000
101000
101000
101000
5210173100
2110108500
5005170400
5005170400
5003170600
2110108500
2110108500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 407 of 467
WATER SUPPLY PLAN DEVELOPMENTDA01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
542310
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 and Fees
21717
15642
15627
Update to WS Cost Estimation Study
Alliance for Water Efficiency Dues
WateReuse Association Dues
300,000
450
325
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
8.15
8.15
8.15
8.15
8.15
8.15
8.15
8.15
8.15
1.00
2.00
Total WATER SUPPLY PLAN DEVELOPMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,279,537
Item NameQty
$696,950
$53,322
$78,119
$135,452
$9,943
$1,119
$130
$1,630
$2,097
$300,000
$775
1.00
1.00
1.00
101000
101000
101000
4315450000
4315450000
4315450000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 408 of 467
COMPREHENSIVE PLAN & RELATED DOCUMENT REVIEWSDA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
Total COMPREHENSIVE PLAN & RELATED DOCUMENT REVIEWS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$178,892
Item NameQty
$123,601
$9,456
$16,691
$26,216
$1,952
$220
$24
$320
$412
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 409 of 467
CENTRAL FLORIDA WATER INITIATIVEDA03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
542100
580800
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - District Travel
Capital Outlay - Water Control Structures
15901
22984
22983
22982
22981
CFWI Contractual Support
R/B CFWI Expense
R/B CFWI Expense
R/B CFWI Expense
R/B CFWI - Capital Outlay
25,000
73,152
120,654
14,112
1,060,132
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.45
4.45
4.45
4.45
4.45
4.45
4.45
4.45
4.45
2.00
1.00
1.00
1.00
Total CENTRAL FLORIDA WATER INITIATIVE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,837,775
Item NameQty
$381,921
$29,219
$51,561
$73,872
$5,429
$612
$75
$890
$1,146
$98,152
$120,654
$14,112
$1,060,132
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
401000
4315450000
4315450000
4314189000
4314189000
4314189000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
Fund Prg Grant
100795
100795
100795
100795
100795
Page: 410 of 467
TECHNICAL ASSISTANCE TO LOCAL GOVTDA04
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
Total TECHNICAL ASSISTANCE TO LOCAL GOVT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$44,722
Item NameQty
$30,901
$2,364
$4,173
$6,554
$488
$54
$6
$80
$102
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 411 of 467
WATER SUPPLY PLAN IMPLEMENTATIONDB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
542000
542100
542400
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Professional Licenses
15741
15159
15696
12859
Office Supplies
Training & Conferences
District Business Travel
Professional Licenses
902
1,800
2,425
900
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.90
1.90
1.90
1.90
1.90
1.90
1.90
1.90
1.90
1.00
1.00
1.00
1.00
Total WATER SUPPLY PLAN IMPLEMENTATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$242,903
Item NameQty
$165,377
$12,653
$21,387
$33,992
$2,318
$261
$29
$380
$479
$902
$1,800
$2,425
$900
1.00
1.00
1.00
1.00
101000
101000
101000
101000
4310156000
4409160000
4409160000
4315450000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 412 of 467
WATER RESERVATIONS - KISSIMMEEDC01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
1.35
1.35
1.35
1.35
1.35
1.35
1.35
1.35
1.35
Total WATER RESERVATIONS - KISSIMMEE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$173,718
Item NameQty
$121,290
$9,278
$16,650
$24,026
$1,647
$187
$21
$270
$349
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 413 of 467
MFL WATER RESERVATION RULES STATUSDC09
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
1.45
1.45
1.45
1.45
1.45
1.45
1.45
1.45
1.45
Total MFL WATER RESERVATION RULES STATUS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$180,124
Item NameQty
$125,658
$9,612
$18,442
$23,760
$1,769
$198
$23
$290
$372
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 414 of 467
REGULATORY INITIATIVESDD01
510100
520900
521010
521110
521120
521130
521140
521150
521160
545040
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15300 FAWN 75,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.35
2.35
2.35
3.35
3.35
3.35
2.35
2.35
2.35
1.00
Total REGULATORY INITIATIVES
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$347,045
Item NameQty
$159,376
$14,606
$19,092
$71,965
$5,300
$595
$37
$470
$604
$75,000
1.00 101000 4315450000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
100721
Page: 415 of 467
OUTREACH, EDUCATION & MARKETINGDD08
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 OUTREACH, EDUCATION & MARKETING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$11,061
Item NameQty
$7,852
$601
$785
$1,639
$122
$14
$2
$20
$26
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 416 of 467
ALTERNATIVE WATER SUPPLY - DISTRICT WIDEDE01
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
24263
24262
24264
2020 Alt Water Supply Prgm WPSTF Match
2020 SA1622 Alt Water Supply Prgm
2020 SA1622 Alt Water Supply Prgm
540,000
15,000,000
540,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.75
.75
.75
.75
.75
.75
.75
.75
.75
3.00
Total ALTERNATIVE WATER SUPPLY - DISTRICT WIDE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$16,161,093
Item NameQty
$57,313
$4,385
$5,731
$12,290
$915
$103
$13
$150
$193
$16,080,000
1.00
1.00
1.00
101001
205000
205001
4310156000
4310156000
4310156000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
Fund Prg Grant
101220
101220
101220
Page: 417 of 467
HYDROGEOLOGIC DATA GATHERINGDF01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
541100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Books/Subscriptions
14328
18259
14329
14330
18261
21716
15113
14326
13805
Geophysical Logging
Groundwater Monitor Contractual Services
Hydrogeologic Data Archiving
Monthly GW Level Measurements
Regional Floridan Groundwater Network
USGS Monitor Well Network, Wellhead Surv
Cont Serv - GW Maint/Repair
Emergency Wellhead Repairs
Books / Subscriptions / References
17,004
129,632
15,000
14,400
20,000
600,000
43,551
50,000
270
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.65
8.65
8.65
8.65
8.65
8.65
8.65
8.65
8.65
7.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$670,076
$51,258
$84,864
$144,600
$10,553
$1,190
$138
$1,730
$2,209
$839,587
$50,000
$270
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
4314189000
4314189000
4314189000
4314189000
4314189000
4314189000
5511184600
4314189000
4314189000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 418 of 467
HYDROGEOLOGIC DATA GATHERINGDF01
541500
542000
542400
545020
Oper Expense - Parts and Supplies
Oper Expense - Conference Registrations
Oper Expense - Professional Licenses
Oper Expense - Interagency Federal Matching
14327
15085
15082
15101
16041
15102
Parts & Supplies - Field Equipment
Training & Conferences
Professional Licenses
FTL USGS GW CORE NETWORK (WS)
FTL USGS GW CORE NETWORK (WS)
ORL USGS GW CORE NETWORK
22,500
2,700
1,877
215,889
687
94,400
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
3.00
Total HYDROGEOLOGIC DATA GATHERING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,194,528
Item NameQty
$22,500
$2,700
$1,877
$310,976
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
202000
101000
4314189000
4409160000
4314189000
5512185500
5512185500
5512185500
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
101247
101247
101247
Page: 419 of 467
SUB REGIONAL WATER SUPPLYDF02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
14294 GW Model Peer Reviews 75,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
1.00
Total SUB REGIONAL WATER SUPPLY
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$952,786
Item NameQty
$621,602
$47,552
$69,247
$125,482
$9,272
$1,041
$117
$1,520
$1,953
$75,000
1.00 101000 4314189000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
NR
Page: 420 of 467
S MIAMI-DADE HYDROLOGIC ANALYSISDF06
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
Total S MIAMI-DADE HYDROLOGIC ANALYSIS
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$54,454
Item NameQty
$39,508
$3,022
$4,636
$6,555
$488
$55
$7
$80
$103
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 421 of 467
POST-PROCESSING MODEL RUNDF07
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
Total POST-PROCESSING MODEL RUN
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$79,762
Item NameQty
$55,216
$4,224
$7,571
$11,470
$854
$96
$11
$140
$180
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 422 of 467
INTERGOVERNMENTAL SUPPORTDZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
590100
590110
590120
590160
590170
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Internal Service Fund (ISF) - Medical Claims Paid
Internal Service Fund (ISF) - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
ISF - Actuarial Service Fees Paid
14025
14026
14027
14028
14029
Medical Claims Paid
Dental Claims Paid
Vision Claims Paid
Administrator Fees Paid
Actuarial Service Fees Paid
9,215,204
698,681
99,045
770,484
4,950
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.75
.75
.75
.75
.75
.75
.75
.75
.75
.33
.33
.33
.33
.33
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$68,120
$5,212
$12,432
$13,479
$915
$104
$11
$150
$194
$9,215,204
$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: 423 of 467
INTERGOVERNMENTAL SUPPORTDZ00
Amount
Total INTERGOVERNMENTAL SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$10,888,981
Item NameQty Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 424 of 467
ENVIRONMENTAL RESOURCE PERMITTINGHA00
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530105
530190
530602
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Advertising Services
Cont Serv - External Provider (OPS)
Cont Serv - Maint & Repairs - Computer Software
14314
15364
14315
12537
15267
Scanning - Large Volume
Advertising - Legal Ads
Contract Staff Application Processing
BART Maintenance
Pilot Services
17,775
8,150
39,466
2,500
43,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$4,045,439
$309,481
$442,255
$1,008,841
$73,200
$8,233
$885
$12,000
$14,978
$334,200
$17,775
$8,150
$39,466
$2,500
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101003
4213153000
4213153000
4213153000
2110108500
2110108500
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 425 of 467
ENVIRONMENTAL RESOURCE PERMITTINGHA00
530900
540030
541100
541400
541500
541506
541510
Cont Serv - Professional
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
16158
21679
18202
15077
85
12355
12278
18243
71
87
15080
11978
42
19297
18226
86
77
15148
15707
15721
15755
15754
Aircraft Fuel
Aicraft Data Subscriptions
XM Satelitte Renewal
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Uniforms
Small Tools & Equipment
Small Tools & Equipment
Small Tools & Equipment
Small Tools & Equipment
Small Tools & Equipment
407 Main Rotor Gearbox Overhaul
Parts & Supplies
Parts & Supplies - Other Equipment
Parts & Supplies - Other Equipment
Turbidity Samples
Office Supplies
Office Supplies
Office Supplies
Office Supplies
118,547
5,000
1,205
279
90
90
360
1,500
900
180
405
1,620
1,458
50,000
41,605
720
450
450
4,500
1,128
1,128
1,263
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
1.00
6.00
6.00
4.00
1.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$43,000
$118,547
$7,024
$6,063
$92,775
$450
$8,019
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
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
101003
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101003
101000
101000
101000
101000
101000
101000
101000
101000
2110108500
2110108500
2110108500
4212152000
4213153000
4214333000
4216330000
2110108500
4212152000
4213153000
4214333000
4216330000
4218332000
2110108500
2110108500
4213153000
4216330000
4216330000
4213153000
4214333000
4216330000
4218332000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
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: 426 of 467
ENVIRONMENTAL RESOURCE PERMITTINGHA00
541900
542100
542400
543300
543301
543600
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Other Fees
Oper Expense - Permits & Fees
Oper Expense - Postage
12540
15650
15661
18228
12650
12346
15079
13287
38
PBIA I.D. Background Check Renewals
Business Travel
Business Travel - Pilot Duty
Bell Helicopter Recurrent Trng
Credit Card Processing Fees for E Permit
Permit Recording in County Public Rcds
Postage
Postage
Postage
450
1,680
877
17,010
34,000
15,000
1,800
3,600
1,395
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
2.00
1.00
1.00
1.00
3.00
Total ENVIRONMENTAL RESOURCE PERMITTING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$6,669,093
Item NameQty
$450
$2,557
$17,010
$34,000
$15,000
$6,795
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
2110108500
4200154000
5003170600
2110108500
4213153000
4213153000
4214333000
4216330000
4218332000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 427 of 467
ENVIRONMENTAL RESOURCE PERMITTING COMPLIANCEHA01
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
541500
542100
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - District Travel
56
55
15653
Small Tools & Equipment
Parts & Supplies - Other Equipment
Business Travel
1,205
1,530
1,957
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
26.85
26.85
26.85
26.85
26.85
26.85
26.85
26.85
26.85
1.00
1.00
1.00
Total ENVIRONMENTAL RESOURCE PERMITTING COMPLIANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,671,889
Item NameQty
$1,837,693
$140,583
$192,335
$447,564
$32,757
$3,678
$403
$5,370
$6,814
$1,205
$1,530
$1,957
1.00
1.00
1.00
101000
101000
101000
4212152000
4212152000
4200154000
Fund FundCenter
REGULATION
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 428 of 467
WATER USE PERMITTINGHB00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
530190
541400
541510
542000
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
84
15764
13806
15740
21721
Advertising - Legal Ads
Contract Staff - Scanning Prep
Small Tools & Equipment
Office Supplies
Training - Groundwater Modeling
29,850
24,000
225
751
6,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
35.40
35.40
35.40
35.40
35.40
35.40
35.40
35.40
35.40
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$2,335,838
$178,689
$246,110
$588,600
$43,188
$4,843
$510
$7,080
$8,775
$29,850
$24,000
$225
$751
$6,000
1.00
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: 429 of 467
WATER USE PERMITTINGHB00
542100 Oper Expense - District Travel
15685 Business Travel 2,407
Total -
Amount
1.00
Total WATER USE PERMITTING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$3,476,866
Item NameQty
$2,407
1.00 101000 4200154000
Fund FundCenter
REGULATION
NR
Fund Prg Grant
NR
Page: 430 of 467
WATER USE COMPLIANCEHB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
542000
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15743
21722
Office Supplies
Training - Pump calibration and well ins
180
1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
21.25
21.25
21.25
21.25
21.25
21.25
21.25
21.25
21.25
1.00
1.00
Total WATER USE COMPLIANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,923,491
Item NameQty
$1,293,523
$98,953
$138,869
$351,756
$25,925
$2,909
$314
$4,250
$5,312
$180
$1,500
1.00
1.00
101000
101000
4311157000
4311157000
Fund FundCenter
REGULATION
NR
NR
Fund Prg Grant
NR
NR
Page: 431 of 467
REGULATION SUPPORTHZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530900
541510
541830
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Parts,Supp - Office
Oper Expense - Insurance Premiums Other Property
13023
15363
12976
9
15759
13344
Claims Handling Fee
Flexible Spending Account Fees
Insurance Brokerage Service (ALL)
Physicals -Level A-1 (Reg)
Office Supplies
Helicoptor Insurance
10,530
3,120
3,640
5,062
1,202
11,700
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
2.75
1.00
.39
1.00
1.00
.13
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$353,676
$27,056
$63,728
$51,731
$3,355
$378
$43
$550
$708
$104,758
$17,290
$5,062
$1,202
$11,700
.13
.13
.13
1.00
1.00
.13
601000
101000
601000
101000
101000
601000
2114308300
2114308300
2114308300
2114308300
4200154000
2114308300
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 432 of 467
REGULATION SUPPORTHZ00
541860
541901
542000
542100
542310
542400
590100
590110
590120
590160
590170
Oper Expense - Unemployment Tax
Oper Expense - Meeting Expenses
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
Internal Service Fund (ISF) - Medical Claims Paid
Internal Service Fund (ISF) - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
ISF - Actuarial Service Fees Paid
13754
72
15084
15652
15075
15147
14025
14026
14027
14028
14029
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
Actuarial Service Fees Paid
26,010
900
7,276
1,957
2,051
3,339
3,350,983
254,066
36,016
280,176
1,800
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.34
1.00
1.00
1.00
1.00
1.00
.12
.12
.12
.12
.12
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$26,010
$900
$7,276
$1,957
$2,051
$3,339
$3,350,983
$254,066
$36,016
$280,176
$1,800
.34
1.00
1.00
1.00
1.00
1.00
.12
.12
.12
.12
.12
101000
101000
101000
101000
101000
101000
602000
602000
602000
602000
602000
2310117000
4200154000
4200154000
4200154000
4200154000
4200154000
2114308300
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: 433 of 467
REGULATION SUPPORTHZ00
Amount
Total REGULATION SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$4,605,811
Item NameQty Fund FundCenter
REGULATION
Fund Prg Grant
Page: 434 of 467
REGULATION IT SUPPORTHZ10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530117
530197
530601
530602
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
18099
18082
18094
18087
18112
18195
IT Security Outsourcing
Copier/Printer Lease
IT Consulting
SAP Services
IT Hardware Maintenance
IT Software Maintenance
15,080
44,005
29,250
59,870
58,257
764,881
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
17.00
17.00
17.00
17.00
17.00
17.00
17.00
17.00
17.00
1.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$1,295,420
$99,100
$141,851
$278,545
$20,740
$2,329
$255
$3,400
$4,369
$15,080
$44,005
$89,120
$58,257
$764,881
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
2211113000
2213115000
2213115000
2213115000
2213115000
2213115000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 435 of 467
REGULATION IT SUPPORTHZ10
541504
543501
543700
Oper Expense - Parts,Supp - Computer
Oper Expense - Cell Phones
Oper Expense - Utilities
18205
18215
18220
Desktop Refresh
Cellular Voice & Data
Telecommunications Services
39,000
8,114
86,770
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total REGULATION IT SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$2,951,236
Item NameQty
$39,000
$8,114
$86,770
1.00
1.00
1.00
101000
101000
101000
2211113000
2213115000
2213115000
Fund FundCenter
REGULATION
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 436 of 467
LOCAL INITIATIVES - IRLITJA01
545000 Oper Expense - Interagency Local
24308
23030
Indian River Lagoon WQ Projects
FIND - SLC Taylor Creek Dredging
12,500,000
1,800,000
Total -
Amount
2.00
Total LOCAL INITIATIVES - IRLIT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$14,300,000
Item NameQty
$14,300,000
1.00
1.00
205000
214000
3302139300
6511440000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
Fund Prg Grant
NR
NR
Page: 437 of 467
IRL LICENSE TAG PROGRAMJA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
16046
23027
23029
16048
23028
16047
23024
23026
23025
IRL Tag Program - Martin
IRL Tag Program - Martin
IRL Tag Program - Palm Beach
IRL Tag Program - Palm Beach
IRL Tag Program - St. Lucie
IRL Tag Program - St. Lucie
R/B IRL Tag Program - Martin
R/B IRL Tag Program - Palm Beach
R/B IRL Tag Program - St. Lucie
28,400
8,600
5,000
23,744
5,000
18,000
57,000
54,256
100,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.30
.30
.30
.30
.30
.30
.30
.30
.30
9.00
Total IRL LICENSE TAG PROGRAM
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$335,814
Item NameQty
$24,579
$1,881
$2,457
$6,345
$366
$42
$6
$60
$78
$300,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
212000
212000
212000
212000
212000
212000
212000
212000
212000
6511440000
6511440000
6511440000
6511440000
6511440000
6511440000
6511440000
6511440000
6511440000
Fund FundCenter
COASTAL WATERSHEDS
79
79
79
79
79
79
79
79
79
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 438 of 467
LOCAL INITIATIVES - SLRITJA06
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - SLRIT
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$11,938
Item NameQty
$8,193
$627
$819
$2,115
$122
$14
$2
$20
$26
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 439 of 467
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJA10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541506
545020
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Interagency Federal Matching
17143
17144
15105
Estuary Phytoplankton Study
Estuary Phytoplankton Study
FTL USGS SW INDIAN RIVER LAGOON
30,000
5,000
57,198
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.55
5.55
5.55
5.55
5.55
5.55
5.55
5.55
5.55
1.00
1.00
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$695,862
Item NameQty
$424,492
$32,473
$45,127
$91,418
$6,771
$759
$89
$1,110
$1,425
$30,000
$5,000
$57,198
1.00
1.00
1.00
202003
202003
202000
4411161000
4411161000
5512185500
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
Fund Prg Grant
NR
NR
101247
Page: 440 of 467
ESTUARY PROTECTION PLANJA50
510100
520900
521010
521110
521120
521130
521140
521150
521160
545020
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15103 FTL USGS SW ST. LUCIE ESTUARY 35,720
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.35
1.35
1.35
1.35
1.35
1.35
1.35
1.35
1.35
1.00
Total ESTUARY PROTECTION PLAN
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$198,376
Item NameQty
$117,346
$8,977
$11,735
$22,123
$1,647
$187
$22
$270
$349
$35,720
1.00 101000 5512185500
Fund FundCenter
COASTAL WATERSHEDS
NR
Fund Prg Grant
101247
Page: 441 of 467
ST. LUCIE RIVER/EST PROJJA51
580800 Capital Outlay - Water Control Structures
24321
24304
Water Quality Projects Local Grant
Water Quality Projects State Grant
600,000
5,700,000
Total -
Amount
2.00
Total ST. LUCIE RIVER/EST PROJ
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$6,300,000
Item NameQty
$6,300,000
1.00
1.00
424000
405000
3302139300
3302139300
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
Fund Prg Grant
NR
NR
Page: 442 of 467
ST. LUCIE SOURCE CONTROLJA58
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
.45
.45
.45
.45
.45
.45
.45
.45
.45
Total ST. LUCIE SOURCE CONTROL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$44,501
Item NameQty
$30,857
$2,360
$3,085
$7,374
$549
$62
$8
$90
$116
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 443 of 467
SLRW UPSTREAM MONITORINGJA59
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530122
541500
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Science and Tech. Support Services
Oper Expense - Parts and Supplies
21073
17104
15157
21072
21075
15156
21076
N Everglades Exp Upstream Monit Cont Srv
SLR WQ Monitoring
St. Lucie Tributaries WQM
N Everglades Exp Upstream Monit Cont Srv
N Everg Exp Upstream Monit WQMS Fld Sup
Lab P/S SLT WQM
N Everglades Exp Upstream Monit Lab Sup
50,000
13,500
62,100
38,189
1,300
32,000
4,160
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.95
1.95
1.95
1.95
1.95
1.95
1.95
1.95
1.95
3.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$114,394
$8,751
$11,439
$31,954
$2,379
$268
$30
$390
$477
$125,600
$38,189
$1,300
1.00
1.00
1.00
1.00
1.00
1.00
1.00
205000
101000
101000
205000
205000
101000
205000
4513169600
4513169600
4513169600
4511167100
4513169200
4511167100
4511167100
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
101236
NR
NR
101236
101236
NR
101236
Page: 444 of 467
SLRW UPSTREAM MONITORINGJA59
541506 Oper Expense - Parts,Supp - LaboratoryTotal -
Amount
2.00
Total SLRW UPSTREAM MONITORING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$371,331
Item NameQty
$36,160
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 445 of 467
LOCAL INITIATIVES -LRPIJB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 LOCAL INITIATIVES -LRPI
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$24,785
Item NameQty
$16,964
$1,298
$2,881
$3,277
$244
$27
$3
$40
$51
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 446 of 467
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJB10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
545020
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15525
15104
Loxahatchee Sci Plan Impl Repair/Maint
FTL USGS SW LOXAHATCHEE MFLS
2,500
23,673
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.90
.90
.90
.90
.90
.90
.90
.90
.90
1.00
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$111,699
Item NameQty
$58,759
$4,494
$5,876
$14,749
$1,098
$124
$16
$180
$230
$2,500
$23,673
1.00
1.00
202000
101000
4411161000
5512185500
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
Fund Prg Grant
101144
101247
Page: 447 of 467
LOCAL INITIATIVES - LAKE WORTH LAGOONJC01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
580800
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Capital Outlay - Water Control Structures
21725
20011
24305
C-51 Sediment Trap Analysis
C-51 Sediment Trap Survey
Water Quality Projects State Grant
93,000
6,300
1,500,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
2.00
1.00
Total LOCAL INITIATIVES - LAKE WORTH LAGOON
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,684,668
Item NameQty
$58,798
$4,498
$8,841
$11,947
$854
$97
$12
$140
$181
$99,300
$1,500,000
1.00
1.00
1.00
101000
101000
405000
6510243000
6510243000
3302139300
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 448 of 467
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJC10
510100
520900
521010
521110
521120
521130
521140
521150
521160
541500
541506
589720
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Capital Outlay - Proj Systems Equip Purchases
23047
23046
23048
23049
RB LWL Exp Monit WQMS Field Sup
RB Lk Worth Lagoon Exp Monit Lab Supp
RB LWL Exp Monit WQMS Field Equip
RB Lk Worth Lagoon SCADA Equipment
2,000
2,000
10,000
120,778
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
1.00
1.00
2.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$173,241
Item NameQty
$26,497
$2,027
$2,650
$6,556
$488
$56
$7
$80
$102
$2,000
$2,000
$130,778
1.00
1.00
1.00
1.00
101000
101000
401000
402000
4513169200
4511167100
4513169600
5511184600
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
Fund Prg Grant
101231
101231
101231
101231
Page: 449 of 467
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJD10
510100
520900
521010
521110
521120
521130
521140
521150
521160
541506
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15072 Lab P/S Biscayne Bay 3,900
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.25
.25
.25
.25
.25
.25
.25
.25
.25
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$31,405
Item NameQty
$18,938
$1,448
$2,563
$4,097
$305
$35
$4
$50
$65
$3,900
1.00 101000 4511167100
Fund FundCenter
COASTAL WATERSHEDS
NR
Fund Prg Grant
NR
Page: 450 of 467
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJE10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
541500
541506
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
15511
15500
15502
15498
15515
15494
24227
15628
14182
FL Bay Maintenanace
FLBay - Equipment Maintenance
FL Bay - Field & Lab Supplies
Nitrogen Assessment
Sediment Dynamics - Parts/Supplies
Sediment Dynamics - Lab Supplies
Southern Everglades - Lab Supplies
Southern Everglades - Lab Supplies
Lab P/S FL Bay
3,000
6,000
7,033
5,000
10,000
50,000
3,153
26,847
15,250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.80
4.80
4.80
4.80
4.80
4.80
4.80
4.80
4.80
1.00
1.00
3.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$331,282
$25,344
$33,129
$79,367
$5,856
$659
$76
$960
$1,231
$3,000
$6,000
$22,033
$95,250
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
228000
228000
228000
228000
228000
228000
228000
228000
228000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4511167100
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100281
100281
100281
100281
100281
100281
100281
100281
NR
Page: 451 of 467
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJE10
541506
542100
545010
545020
545040
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Interagency State of FL
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
15504
20987
15490
15510
15499
15887
24243
15496
FL Bay - Field Work & Meeting
Florida Bay SAV Monitoring
ENP Coop Agreement
Sediment Dynamics
Lake Eco Hydrology
Lakes Trophic Dynamics
SAV Assessments
SAV Assessments
10,000
115,000
15,000
8,000
90,000
122,000
8,112
31,888
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
2.00
4.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$1,004,187
Item NameQty
$10,000
$115,000
$23,000
$252,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
228000
228000
228000
228000
228000
228000
228000
228000
4409160000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100281
100281
100281
100281
100281
100281
100281
100281
Page: 452 of 467
PROGRAM SUPPORT BCBJG00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530820
541000
541500
541507
541510
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
Oper Expense - Maps and Blueprints
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
13667
13671
13681
14324
13680
District Education / Outreach
Maps & Blueprints
Parts & Supplies - Other
Parts & Supplies - Photographic
Office Supplies
1,500
50
100
50
1,200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$239,189
$18,298
$23,919
$57,197
$3,904
$438
$47
$640
$802
$1,500
$50
$100
$50
$1,200
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
203000
203000
6180238000
6180238000
6180238000
6180238000
6180238000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 453 of 467
PROGRAM SUPPORT BCBJG00
541901
542000
542100
542300
542400
543600
589300
Oper Expense - Meeting Expenses
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Travel for Training
Oper Expense - Professional Licenses
Oper Expense - Postage
Capital Outlay - Equipment
15631
15087
14346
20033
15170
22963
22964
Meeting Expenses
Training & Conferences
District Business Travel
Travel Training
PE Licenses
Postage
Done Program Equipment Purchase
210
3,000
2,400
500
820
50
12,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total PROGRAM SUPPORT BCB
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$366,314
Item NameQty
$210
$3,000
$2,400
$500
$820
$50
$12,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
203000
203000
203000
403000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 454 of 467
BIG CYPRESS BASINJG03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530500
545000
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Government Provider
Oper Expense - Interagency Local
15778
15460
15593
15459
24007
20031
24008
Groundwater Monitoring
Surface WQ Monitoring - Collier County
Collier County Settlement Agreement
Lake Trafford Watershed Monitoring
R/B Regional Partnerships Projects
Regional Partnerships Projects
Regional Partnerships Projects
68,000
68,000
1,000,000
250,000
24,900
1,140,455
359,545
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
5.00
Total BIG CYPRESS BASIN
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$3,021,468
Item NameQty
$78,499
$6,005
$7,850
$16,385
$1,220
$137
$15
$200
$257
$136,000
$2,774,900
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
203000
203000
203000
203000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100990
100990
100197
100984
NR
NR
NR
Page: 455 of 467
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJG10
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
2.30
2.30
2.30
2.30
2.30
2.30
2.30
2.30
2.30
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$285,060
Item NameQty
$206,270
$15,780
$20,628
$38,166
$2,806
$318
$38
$460
$594
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 456 of 467
LOCAL INITIATIVES - LOWER CHARLOTTE HARBORJH01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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
.30
.30
.30
.30
.30
.30
.30
.30
.30
Total LOCAL INITIATIVES - LOWER CHARLOTTE HARBOR
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$31,212
Item NameQty
$21,884
$1,674
$2,189
$4,916
$366
$41
$5
$60
$77
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 457 of 467
LOCAL INITIATIVES - CALOOSAHATCHEE RIVER & ESTUARYJI01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 LOCAL INITIATIVES - CALOOSAHATCHEE RIVER & ESTUARY
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$20,805
Item NameQty
$14,589
$1,116
$1,458
$3,277
$244
$27
$3
$40
$51
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 458 of 467
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJI10
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$153,354
Item NameQty
$105,769
$8,092
$11,691
$25,056
$1,830
$206
$25
$300
$385
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 459 of 467
ESTUARY PROTECTION PLANJI50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541400
541506
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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/Equipment/PPE
Oper Expense - Parts,Supp - Laboratory
15116
15526
14187
Cont Serv - Caloosahatchee Riv M/R
WQ Instrumentation
Lab P/S Caloosahatchee River Flowway
12,600
3,500
3,600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.85
1.85
1.85
1.85
1.85
1.85
1.85
1.85
1.85
1.00
1.00
1.00
Total ESTUARY PROTECTION PLAN
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$225,924
Item NameQty
$145,473
$11,130
$15,444
$30,793
$2,257
$255
$32
$370
$470
$12,600
$3,500
$3,600
1.00
1.00
1.00
101000
101000
101000
5511184600
4411161000
4511167100
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
Fund Prg Grant
NR
101146
NR
Page: 460 of 467
CALOOSAHATCHEE RIVER/ESTUARY PROJJI51
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
545000
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Interagency Local
24307
16224
16223
24197
22748
22701
24201
Water Quality Projects State Grant
R/B BOMA FEB
R/B BOMA FEB (FDOT)
RB 2019SA1641 NEEPP Restoration Project
2020 SA1621 NEEPP C43Bio&MesPhII BomaFEB
2020 SA1621 NEEPP Lake Hicpo Hydro Enhan
RB C-43 WQTTF Ph II Test Cells
1,500,000
230,301
31,639
3,000,000
10,000,000
2,500,000
1,014,505
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.10
3.10
3.10
3.10
3.10
3.10
3.10
3.10
3.10
1.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$215,599
$16,493
$21,563
$51,275
$3,782
$427
$52
$620
$792
$1,500,000
$261,940
$3,000,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
205000
222100
202100
205000
425000
425000
401000
3302139300
5613222000
5613222000
4210150000
5613222000
5613222000
5613222000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
2053
NR
NR
NR
Fund Prg Grant
NR
101155
101155
NR
101155
100771
101238
Page: 461 of 467
CALOOSAHATCHEE RIVER/ESTUARY PROJJI51
580720
580800
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Water Control Structures
24306
20907
Water Quality Projects State Grant
RB 2019 SA1641 NEEPP - Lake Hicpochee
100,000
254,460
Total
Total
-
-
Amount
3.00
2.00
Total CALOOSAHATCHEE RIVER/ESTUARY PROJ
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$18,941,508
Item NameQty
$13,514,505
$354,460
1.00
1.00
405000
425000
3302139300
5613222000
Fund FundCenter
COASTAL WATERSHEDS
NR
2052
Fund Prg Grant
NR
100771
Page: 462 of 467
CALOOSAHATCHEE SOURCE CONTROLJI58
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
Total CALOOSAHATCHEE SOURCE CONTROL
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$43,961
Item NameQty
$31,171
$2,385
$3,117
$6,555
$488
$55
$7
$80
$103
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 463 of 467
CRW UPSTREAM MONITORINGJI59
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530122
541500
541506
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Science and Tech. Support Services
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
21071
21068
21069
21066
N Everg Exp Upstream Monit WQMS ContSrv
N Everglades Exp Upstream Monit Cont Srv
N Everg Exp Upstream Monit WQMS Fld Sup
N Everglades Exp Upstream Monit Lab Sup
100,000
38,189
1,300
4,437
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.30
2.30
2.30
2.30
2.30
2.30
2.30
2.30
2.30
1.00
1.00
1.00
1.00
Total CRW UPSTREAM MONITORING
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$321,237
Item NameQty
$115,152
$8,808
$11,517
$37,690
$2,806
$317
$34
$460
$527
$100,000
$38,189
$1,300
$4,437
1.00
1.00
1.00
1.00
205000
205000
205000
205000
4513169600
4511167100
4513169200
4511167100
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
Fund Prg Grant
101235
101235
101235
101235
Page: 464 of 467
STORMWATER PLANNING & IMPLEMENTATIONJJ03
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 STORMWATER PLANNING & IMPLEMENTATION
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$24,785
Item NameQty
$16,964
$1,298
$2,881
$3,277
$244
$27
$3
$40
$51
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 465 of 467
COASTAL WATERSHEDS PROGRAM SUPPORTJZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
541100
541500
541510
542000
Salaries and Wages - Regular
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - 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 - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
15522
14288
13717
15737
15834
13491
Coastal-Maintenance/Repair - Vehicles
Books/Subscriptions
Parts Supplies & Exp
Office Supplies
Training & Conference - Coastal/Strmwtr
Training & Conferences
750
450
11,925
451
900
7,826
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
1.00
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
Item NameQty
$343,707
$26,294
$41,515
$72,423
$5,002
$563
$64
$820
$1,050
$750
$450
$11,925
$451
$8,726
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
4411161000
4411161000
4411161000
4411161000
3301139100
4409160000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 466 of 467
COASTAL WATERSHEDS PROGRAM SUPPORTJZ00
542100
542400
543800
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Freight
15477
15693
15152
13724
Business Travel - Coastal/Stormwater
Travel - Field Work
Professional Licenses
Freight Charges
450
5,936
178
315
Total
Total
Total
-
-
-
Amount
2.00
1.00
1.00
Total COASTAL WATERSHEDS PROGRAM SUPPORT
Grand Total
South Florida Water Management DistrictFY 2020-2021 Budget
Functional Area Line Item Report
11 SEP 202011:30
$520,619
Item NameQty
$1,225,810,244
$6,386
$178
$315
1.00
1.00
1.00
1.00
101000
101000
101000
101000
3301139100
4409160000
4410160100
4411161000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 467 of 467