Upload
others
View
0
Download
0
Embed Size (px)
Citation preview
Fiscal Year 2020-2021
Tentative Budget
July/August, 2020
Organizational
Division
Line Item Detail
EXECUTIVE MANAGEMENT STAFF1010100000
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
21049 Executive Priorities 700,000
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
1.00
2.00
1.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$292,446
$700,000
Item NameQty
$175,011
$23,716
$47,761
$42,300
$2,440
$274
$30
$400
$514
$700,000
1.00 P100
FuncAreaFund
202000 NR NR
FPrg Grant
Page: 2 of 362
EXECUTIVE MANAGEMENT STAFF1010100000
541510
542100
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
15718
13335
Office Supplies
District Travel
100
17,724
Operating Expenses
Total
Total
-
-
Total
Amount
1.00
1.00
Total EXECUTIVE MANAGEMENT STAFF
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$17,824
$1,010,270
Item NameQty
$100
$17,724
1.00
1.00
MA10
MA10
FuncAreaFund
101000
101000
NR
NR
NR
NR
FPrg Grant
Page: 3 of 362
ASSISTANT EXECUTIVE DIRECTOR STAFF1010200000
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
24222
24281
24285
24286
24287
24288
Governing Board & EXO Priorities
RB District Resiliency Iniatives
RB Governing Board & EXO Priorities
RB Governing Board & EXO Priorities
RB Governing Board & EXO Priorities
RB Governing Board & EXO Priorities
1,302,500
2,300,000
1,389,174
1,468,316
142,510
250,000
Personal Services
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
3.00
3.00
3.00
1.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$744,126
Item NameQty
$536,037
$41,006
$80,404
$79,835
$4,880
$548
$45
$600
$771
$1,302,500
$5,550,000
1.00
1.00
1.00
1.00
1.00
1.00
CA70
CA55
CA70
CA70
BB47
BB47
FuncAreaFund
202000
204001
101000
202000
217000
217003
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 4 of 362
ASSISTANT EXECUTIVE DIRECTOR STAFF1010200000
542000
580800
Oper Expense - Conference Registrations
Capital Outlay - Water Control Structures
22693
24283
24284
Training & Conferences
RB Governing Board & EXO Priorities
RB Governing Board & EXO Priorities
2,000
2,620,873
1,429,127
Contracts
Operating Expenses
Capital - Construction
Total
Total
-
-
Total
Total
Total
Amount
1.00
2.00
Total ASSISTANT EXECUTIVE DIRECTOR STAFF
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$6,852,500
$2,000
$4,050,000
$11,648,626
Item NameQty
$2,000
$4,050,000
1.00
1.00
1.00
CZ99
CA70
CA70
FuncAreaFund
202000
401000
410000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 5 of 362
BUDGET BUREAU1012502000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
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 - Advertising Services
Cont Serv - Professional
12020
12377
Advertising Expenses/Services
Ag Tax Roll Admin & Cert Process Coordin
65,000
1,750
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,513,578
$66,750
Item NameQty
$1,061,660
$81,220
$106,165
$238,925
$17,080
$1,919
$215
$2,800
$3,594
$65,000
$1,750
1.00
1.00
MB12
BZ00
FuncAreaFund
101000
217000
NR
NR
NR
NR
FPrg Grant
Page: 6 of 362
BUDGET BUREAU1012502000
541510 Oper Expense - Parts,Supp - Office
15713
15710
Office Supplies
Parts, Supplies & Expense - Office
226
676
Operating Expenses
Total -
Total
Amount
2.00
Total BUDGET BUREAU
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$902
$1,581,230
Item NameQty
$902
1.00
1.00
MB85
MB12
FuncAreaFund
101000
101000
NR
NR
NR
NR
FPrg Grant
Page: 7 of 362
PROCESS & PROJECT CONTROLS SECTION1013503000
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
13442
Books/Subscriptions
Office Supplies
Memberships
147
225
400
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$770,159
Item NameQty
$537,638
$41,130
$59,134
$119,461
$8,540
$960
$106
$1,400
$1,790
$147
$225
1.00
1.00
1.00
MB63
MB63
MB61
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 8 of 362
PROCESS & PROJECT CONTROLS SECTION1013503000
542310 Oper Expense - Memberships, Dues and Fees
Operating Expenses
Total -
Total
Amount
Total PROCESS & PROJECT CONTROLS SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$772
$770,931
Item NameQty
$400
FuncAreaFund FPrg Grant
Page: 9 of 362
INSPECTOR GENERAL1210104000
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
14024
5
Supplemental Investigator Services
Independent Audit Svcs-GPFS
9,000
160,000
Personal Services
Contracts
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
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$665,928
$169,000
Item NameQty
$456,081
$34,890
$79,122
$86,690
$6,100
$685
$75
$1,000
$1,285
$9,000
$160,000
1.00
1.00
MA40
MA40
FuncAreaFund
101000
101000
NR
NR
NR
NR
FPrg Grant
Page: 10 of 362
INSPECTOR GENERAL1210104000
541100
541400
541510
542000
542100
542310
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
12557
11109
99
15761
13444
15673
15672
81
82
Books & Reference Materials
Subscriptions & Newspapers
Office Equipment
Office Supplies
Training & Conferences
Conf. Registrations
District Travel
Dues & Memberships
Professional Licenses
270
270
450
765
6,300
2,284
1,800
2,700
900
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$540
$450
$765
$6,300
$4,084
$2,700
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MA40
MA40
MA40
MA40
MA40
MA40
MA40
MA40
MA40
FuncAreaFund
101000
101000
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 11 of 362
INSPECTOR GENERAL1210104000
542400 Oper Expense - Professional Licenses
Operating Expenses
Total -
Total
Amount
1.00
Total INSPECTOR GENERAL
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$15,739
$850,667
Item NameQty
$900
FuncAreaFund FPrg Grant
Page: 12 of 362
GENERAL COUNSEL1310105000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
530111
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 - Legal Services
83
14011
14361
Legal Notices - Advertisements
Legal Fees
Science & Technical Support
19,800
279,000
85,000
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
29.00
29.00
29.00
29.00
29.00
29.00
29.00
29.00
29.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,722,461
Item NameQty
$2,669,968
$204,251
$300,989
$494,234
$35,380
$3,974
$446
$5,800
$7,419
$19,800
$279,000
1.00
1.00
1.00
MA30
MA30
MA30
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 13 of 362
GENERAL COUNSEL1310105000
530122
530900
541100
541510
542000
Cont Serv - Science and Tech. Support Services
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
12300
7
12937
12938
12299
12289
12936
12288
12358
12939
12357
15705
13445
15674
Courier Services
Court Reporter Services - General
Investigative Services
Litigation Copying - General
Mediation Services
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
1,800
36,000
450
5,400
6,754
39,420
1,200
5,400
2,700
1,800
13,500
3,608
24,964
20,069
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
10.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$484,724
Item NameQty
$85,000
$100,924
$13,500
$3,608
$24,964
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MA30
MA30
MA30
MA30
MA30
MA30
MA30
MA30
MA30
MA30
MA30
MA30
MA30
MA30
FuncAreaFund
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 14 of 362
GENERAL COUNSEL1310105000
542100
542310
543300
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Other Fees
88
15261
FL Bar Dues & Memberships
Other Fees
10,588
1,800
Operating Expenses
Total
Total
Total
-
-
-
Total
Amount
1.00
1.00
1.00
Total GENERAL COUNSEL
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$74,529
$4,281,714
Item NameQty
$20,069
$10,588
$1,800
1.00
1.00
MA30
MA30
FuncAreaFund
101000
101000
NR
NR
NR
NR
FPrg Grant
Page: 15 of 362
ADMINISTRATIVE SERVICES2010106100
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Amount
7.00
2.00
2.00
7.00
7.00
7.00
2.00
2.00
2.00
6.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$823,653
Item NameQty
$111,060
$13,917
$40,186
$112,378
$7,882
$884
$30
$400
$514
$536,402
FuncAreaFund FPrg Grant
Page: 16 of 362
ADMINISTRATIVE SERVICES2010106100
542000
542100
Oper Expense - Conference Registrations
Oper Expense - District Travel
21004
13450
13448
13443
13447
15676
15675
15665
16146
15670
Training
Training & Conferences
Training & Conferences
Training & Conferences
Training & Conferences
Business Travel
Business Travel/Training
District Business Travel
District Travel
Travel, Non-Training
2,762
6,480
5,545
521
506
652
652
1,260
2,844
1,365
Operating Expenses
Total
Total
-
-
Total
Amount
5.00
5.00
Total ADMINISTRATIVE SERVICES
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$22,587
$846,240
Item NameQty
$15,814
$6,773
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MB12
MB20
MB30
MB41
MB41
MB12
MB85
MB20
MB30
MB41
FuncAreaFund
101000
101000
101000
101003
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 17 of 362
EMERGENCY MANAGEMENT SECTION2011107000
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
Personal Services
Operating Expenses
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
2.00
Total EMERGENCY MANAGEMENT SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$135,302
$1,349
$136,651
Item NameQty
$95,472
$7,304
$9,547
$21,150
$1,220
$137
$15
$200
$257
$1,349
1.00
1.00
MS10
MS10
FuncAreaFund
101000
101000
NR
NR
NR
NR
FPrg Grant
Page: 18 of 362
FLIGHT OPERATIONS UNIT2110108500
510100
520900
521010
521110
521120
521130
521140
521150
521160
530602
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 - Maint & Repairs - Computer Software
Cont Serv - Professional
12537
15267
BART Maintenance
Pilot Services
2,500
43,000
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$689,181
$45,500
Item NameQty
$480,210
$36,738
$58,182
$103,076
$7,320
$822
$91
$1,200
$1,542
$2,500
$43,000
1.00
1.00
HA00
HA00
FuncAreaFund
101000
101003
NR
NR
NR
NR
FPrg Grant
Page: 19 of 362
FLIGHT OPERATIONS UNIT2110108500
540030
541100
541400
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
16167
16159
16158
11696
21679
18245
18244
18200
18199
18201
18202
18242
18243
17092
19297
16162
12026
16161
18224
18223
18225
18226
Aircraft Fuel
Aircraft Fuel
Aircraft Fuel
Aircraft Fuel (Float)
Aicraft Data Subscriptions
Engine Maintenance Manuals
Engine Maintenance Manuals
Sectional Navigational Charts
Sectional Navigational Charts
XM Satelitte Renewal
XM Satelitte Renewal
Uniforms
Uniforms
407 - Unscheduled Maintenance
407 Main Rotor Gearbox Overhaul
407- Unscheduled Maintenance
Float - 4th Statge Turbine Wheel
Float Unscheduled Maintenance
Parts & Supplies
Parts & Supplies
Parts & Supplies
Parts & Supplies
36,503
84,115
118,547
57,445
5,000
480
320
230
230
1,205
1,205
500
1,500
30,307
50,000
70,981
80,000
144,236
16,642
8,321
16,642
41,605
Operating Expenses
Total
Total
Total
-
-
-
Total
Amount
4.00
7.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$296,610
$8,670
$2,000
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
BJ02
SB11
HA00
BZ00
HA00
AZ00
SB11
MV01
AZ00
AZ00
HA00
AZ00
HA00
BZ00
HA00
BZ00
BZ00
BZ00
MV01
SB11
AZ00
HA00
FuncAreaFund
217000
101000
101000
217000
101003
101000
101000
101000
101000
101000
101000
101000
101000
217000
101003
101003
217000
101003
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 20 of 362
FLIGHT OPERATIONS UNIT2110108500
541500
541510
541900
542310
542400
543650
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
Oper Expense - Space Rental
15712
12540
97
18229
18230
18227
18228
13655
16160
13656
Office Supplies
PBIA I.D. Background Check Renewals
Dues & Memberships
Bell Helicopter Recurrent Trng
Bell Helicopter Recurrent Trng
Bell Helicopter Recurrent Trng
Bell Helicopter Recurrent Trng
Bell Helicopter Recurret Trng - Float
Hangar/Office Rental
Hangar/Office Rental
271
450
585
12,150
14,580
4,860
17,010
16,200
56,001
18,123
Operating Expenses
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Total
Amount
9.00
1.00
1.00
1.00
5.00
2.00
Total FLIGHT OPERATIONS UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$906,244
$1,640,925
Item NameQty
$458,734
$271
$450
$585
$64,800
$74,124
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MV01
HA00
MV01
MV01
AZ00
SB11
HA00
BZ00
BZ00
BZ00
FuncAreaFund
101000
101000
101000
101000
101000
101000
101000
217000
101003
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 21 of 362
GENERAL SERVICES SECTION2111109100
510100
520900
521010
521110
521120
521130
521140
521150
521160
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
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
12302
15757
Parts & Supplies
Office Supplies
140
1,377
Personal Services
Operating Expenses
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
Total GENERAL SERVICES SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$506,013
$1,517
$507,530
Item NameQty
$344,427
$26,349
$39,426
$86,691
$6,100
$685
$75
$1,000
$1,260
$140
$1,377
1.00
1.00
MB41
MB41
FuncAreaFund
101000
101003
NR
NR
NR
NR
FPrg Grant
Page: 22 of 362
FACILITIES UNIT2111109200
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$500,100
Item NameQty
$327,746
$25,072
$38,038
$98,311
$7,320
$822
$89
$1,200
$1,502
FuncAreaFund FPrg Grant
Page: 23 of 362
FACILITIES UNIT2111109200
530100 Cont Serv - External Provider
12944
12945
12964
12965
12375
21677
19291
16149
16148
23014
103
15166
12306
15165
15164
15810
11958
11957
12
15811
101
15814
19287
19286
19288
19289
12955
15816
28
16150
15807
12568
12446
Move Employee Personal Effects - HQ
Moving/Systems Furniture Installation
Security - Dist. Security Systems
Security - District Access Control
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
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
Dist. Locksmith Services
Dupuis Reserve - A/C Maintenance
20,000
53,200
16,125
13,312
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
21,000
3,500
3,500
2,500
5,000
2,200
2,500
1,500
1,700
5,000
423
9,577
5,000
28,000
10,000
2,450
Total -
Amount
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$102,637
$102,637
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MB41
MB41
MS30
MS30
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MS30
AA11
FuncAreaFund
101000
101000
101000
101000
101000
101000
101003
101003
101003
101003
101000
101000
101000
101000
101000
101003
101000
101000
101000
101003
101000
101003
101003
101003
101003
101003
101000
101003
101000
101003
101003
101000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 24 of 362
FACILITIES UNIT2111109200
12439
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
12272
11697
13808
12554
11705
47
12271
19
11703
21
15360
15359
Dupuis Reserve-General Maintenance
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
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
3,150
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
24,500
8,000
30,000
15,000
9,200
30,000
14,750
48,720
30,000
68,000
5,000
5,000
Amount
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
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
AA11
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
FuncAreaFund
202000
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
101000
101000
101003
101000
101000
101003
101000
101003
101003
101003
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 25 of 362
FACILITIES UNIT2111109200
530600 Cont Serv - Maintenance and Repairs
16
12546
17
14
15812
18
102
20
12949
60
15
12555
12552
12551
12550
19290
12548
12547
12565
12567
12971
12566
15162
13702
16155
16171
16154
12549
15815
15808
17091
26
11699
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 - Dist CCTV Maint
Security - Dist Intrusion Alarm Maint
Security - District Gate Maintenance
Security - HQ Security Sytems Maint
Security - Lexis Nexus Access
Security - Win-PackSystem Maint.
Security Access Control Software Upgrade
Security HQ Replace Access Control Panel
Security Replace Analog & IP Cameras
Service Center Maintenance
Service Center Maintenance
Space Planning / Design
Space Planning / Design
Okeechobee WQM Janitorial
B-374 Solid Waste Removal
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
16,000
13,312
9,250
22,500
4,200
16,875
2,677
12,402
10,037
5,000
7,000
40,000
10,000
8,250
2,150
Total -
Amount
98.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$2,677,998
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MS30
MS30
MS30
MS30
MB41
MS30
MS30
MS30
MS30
MB41
MB41
MB41
MB41
MB41
MB41
FuncAreaFund
101003
101003
101000
101000
101003
101003
101000
101000
101003
101000
101000
101000
101003
101000
101000
101003
101003
101003
101000
101000
101000
101000
101000
101000
101003
101003
101003
101000
202000
101003
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 26 of 362
FACILITIES UNIT2111109200
531100
540030
541200
Cont Serv - General Maintenance
Oper Expense - Inventory Other Fuels
Oper Expense - Liquid Propane Fuel
13375
25
12274
12016
11105
12017
11698
12273
33
32
11970
12570
12569
17090
11965
15167
37
11966
36
46
45
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
Security - Special Security Guard Svcs.
Security Guard Contract
Security Guard Contract
Special Pickups Solid Waste
B-374 Diesel Fuel
Diesel Fuel - FOC
Diesel Fuel - HQ
Natural Gas, Fuel
Safety Shoes
Uniforms
8,400
52,000
2,500
8,000
22,372
1,980
2,150
257,800
10,000
40,000
1,400
8,445
215,000
40,000
500
3,500
2,500
12,000
5,000
600
700
Contracts
Total
Total
Total
-
-
-
Total
Amount
17.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,461,582
Item NameQty
$680,947
$18,000
$5,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MS30
MS30
MS30
MB41
MB41
MB41
MB41
MB41
MB41
MB41
FuncAreaFund
101000
101003
101000
101000
101000
101000
101000
101003
101000
101000
101000
101000
101003
101000
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 27 of 362
FACILITIES UNIT2111109200
541400
541500
541510
541600
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
13745
15168
12946
12277
11968
11969
11701
11967
44
13807
43
16099
11110
12953
12572
12571
15746
12276
48
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
Security - Maint & Repair Supplies
Security - Parts & Fittings
Security - Office Supplies
Emergency Rental Equipment
Dues and Memberships
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
2,250
6,465
1,002
10,500
700
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
2.00
16.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$1,300
$128,994
$1,002
$10,500
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
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MS30
MS30
MS30
MB41
MB41
FuncAreaFund
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101003
101003
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 28 of 362
FACILITIES UNIT2111109200
542310
543700
589300
589100
Oper Expense - Memberships, Dues and Fees
Oper Expense - Utilities
Capital Outlay - Equipment
Capital Outlay - Buildings
104
11704
12018
11702
34
35
16157
16156
B-374 Water and Sewer
B270 Electric Utility
Environmenal Lab Electric Utility
FOC Water and Sewer
HQ Electric Utilities
HQ Water & Sewer
Security HQ B1 - Replace DVR
Security SC's Replace Access Control Pan
8,900
78,000
153,000
11,000
586,400
39,900
9,500
12,402
Operating Expenses
Capital - Operating
Capital - Construction
Total
Total
Total
Total
-
-
-
-
Total
Total
Total
Amount
1.00
6.00
1.00
1.00
Total FACILITIES UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,042,696
$9,500
$12,402
$5,026,280
Item NameQty
$700
$877,200
$9,500
$12,402
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MB41
MB41
MB41
MB41
MB41
MB41
MS30
MS30
FuncAreaFund
101000
101003
101003
101000
101003
101003
401003
401003
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 29 of 362
GEN SVCS-LWC SVC CENTER2111109220
531100
531101
531102
541500
543701
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
Cont Serv - Security Services
Oper Expense - Parts and Supplies
Oper Expense - Electrical Service
12008
12009
12007
12282
11712
12325
12010
11714
11979
12011
15163
11708
11715
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
Ft Myers SC Janitorial Services
Ft Myers Security System Main & Repair
Ft Myers SC Restroom Paper Supplies
Electrical Service
Ft Myers SC Water & Sewer Services
3,632
7,700
18,000
35,536
3,000
4,725
2,965
900
25,000
500
2,800
43,805
6,500
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
8.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$101,958
Item NameQty
$76,458
$25,000
$500
$2,800
$43,805
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 30 of 362
GEN SVCS-LWC SVC CENTER2111109220
543702 Oper Expense - Water/Sewer Service
Operating Expenses
Total -
Total
Amount
1.00
Total GEN SVCS-LWC SVC CENTER
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$53,105
$155,063
Item NameQty
$6,500
FuncAreaFund FPrg Grant
Page: 31 of 362
GEN SVCS-OKEECHOBEE SVC CENTER2111109250
531101
531103
543650
543700
Cont Serv - Janitorial Services
Cont Serv - Waste Disposal Services
Oper Expense - Space Rental
Oper Expense - Utilities
17087
11964
3
17086
Okeechobee Service Center Janitorial
Recycling & Trash Removal
Office Lease - Okeechobee Svc Cntr
Okeechobee Service Center Utilities
30,000
450
64,000
15,000
Contracts
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Total
Amount
1.00
1.00
1.00
1.00
Total GEN SVCS-OKEECHOBEE SVC CENTER
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$30,450
$79,000
$109,450
Item NameQty
$30,000
$450
$64,000
$15,000
1.00
1.00
1.00
1.00
MB41
MB41
MB41
MB41
FuncAreaFund
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 32 of 362
GEN SVCS-ORLANDO SVC CENTER2111109260
530600
541503
541505
543650
Cont Serv - Maintenance and Repairs
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Space Rental
15809
11977
12369
12012
2
Orlando Service Center - Carpet Cleaning
ORL Parts & Supplies - Bldg & Grounds
ORL Parts & Supplies - Janitorial
ORL Parts & Supplies - Electrical
Office Lease - Orlando Svc Cntr
2,000
1,650
1,400
1,400
113,850
Contracts
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Total
Amount
1.00
2.00
1.00
1.00
Total GEN SVCS-ORLANDO SVC CENTER
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,000
$118,300
$120,300
Item NameQty
$2,000
$3,050
$1,400
$113,850
1.00
1.00
1.00
1.00
1.00
MB41
MB41
MB41
MB41
MB41
FuncAreaFund
101003
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 33 of 362
GEN SVCS-BCB SVC CENTER2111109270
530600
531100
531101
531102
531103
Cont Serv - Maintenance and Repairs
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
20047
14023
14019
14018
14021
14020
14022
13668
13669
15093
BCB - Handyman Services
BCB Building Envelope Repairs
BCB Building Maintenance Services
BCB HVAC Maintenance
BCB Landscape Maintenance Service
BCB NFPA Inspections & Maintenance
BCB Pest Control Services
BCB Janitorial Services
BCB Security System Maintenance & Repair
Recycling & Trash Removal
7,000
420
12,100
4,000
9,000
1,800
1,000
8,900
1,500
1,000
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
1.00
6.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$46,720
Item NameQty
$7,000
$28,320
$8,900
$1,500
$1,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
MB41
FuncAreaFund
203000
203000
203000
203000
203000
203000
203000
203000
203000
203000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 34 of 362
GEN SVCS-BCB SVC CENTER2111109270
543701
543702
589100
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
Capital Outlay - Buildings
15091
15092
20045
Electric Service
Water & Sewer Services
BCB - Replace Archit Shutters & Awnings
5,500
9,000
3,500
Operating Expenses
Capital - Construction
Total
Total
Total
-
-
-
Total
Total
Amount
1.00
1.00
1.00
Total GEN SVCS-BCB SVC CENTER
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$14,500
$3,500
$64,720
Item NameQty
$5,500
$9,000
$3,500
1.00
1.00
1.00
MB41
MB41
MB41
FuncAreaFund
203000
203000
403000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 35 of 362
BUSINESS SUPPORT UNIT2111109500
510100
520900
521010
521110
521120
521130
521140
521150
521160
531200
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
29 Mail Courier Service 67,500
Personal Services
Contracts
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
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$202,261
$67,500
Item NameQty
$125,590
$9,608
$12,559
$49,155
$3,660
$411
$38
$600
$640
$67,500
1.00 MB42
FuncAreaFund
101000 NR NR
FPrg Grant
Page: 36 of 362
BUSINESS SUPPORT UNIT2111109500
540030
541301
541500
541510
541600
543600
Oper Expense - Inventory Other Fuels
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
Oper Expense - Postage
98
11953
80
73
15763
12290
75
31
23
Fork Lift Fuel/Maintenance
Uniforms
Copier Paper & CD/DVD Supplies
Emergency Storm Supplies
Office Supplies
Mail Processing Machine
Postage Meter Annual Rental Expense
Postage Expense
Printing/Bindery/Duplication Services
1,800
150
44,055
1,827
421
8,795
757
31,500
37,500
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
1.00
2.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$1,800
$150
$45,882
$421
$9,552
$31,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MB42
MB42
MB42
MB42
MB42
MB42
MB42
MB42
MB42
FuncAreaFund
101000
101000
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 37 of 362
BUSINESS SUPPORT UNIT2111109500
543660 Oper Expense - Printing Services (non-outreach)
Operating Expenses
Total -
Total
Amount
1.00
Total BUSINESS SUPPORT UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$126,805
$396,566
Item NameQty
$37,500
FuncAreaFund FPrg Grant
Page: 38 of 362
FINANCE BUREAU2112110000
510100
520900
521010
521110
521120
521130
521140
521150
521160
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 - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
14300
22985
14219
15630
15160
Bloomberg Subscription
CAFROnline Annual Cloud Subscription
Sympro Maintenance
Financial Advisor
GFOA Certificate Fee
27,500
4,000
7,500
31,000
900
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
21.00
21.00
21.00
21.00
21.00
21.00
21.00
21.00
21.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,014,061
Item NameQty
$1,372,446
$104,991
$144,771
$353,617
$25,620
$2,878
$308
$4,200
$5,230
$27,500
$11,500
1.00
1.00
1.00
1.00
1.00
MA20
MB30
MA20
MA20
MB30
FuncAreaFund
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 39 of 362
FINANCE BUREAU2112110000
530900
537800
541100
541400
541510
542310
542400
Cont Serv - Professional
Cont Serv - Actuarial Services
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Office
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
12576
59
74
18208
18209
11713
58
GASB 45 Actuarial Services
Acct Pronouncement Books and Ref
Auction Vehicles Preparation
Office Supplies
Office Supplies
Professional Memberships
Professional Licenses
11,000
826
900
967
103
2,205
675
Contracts
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Total
Amount
2.00
1.00
1.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$81,900
Item NameQty
$31,900
$11,000
$826
$900
$1,070
$2,205
$675
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MB30
MB30
MB40
MB31
MB30
MB30
MB30
FuncAreaFund
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 40 of 362
FINANCE BUREAU2112110000
543300 Oper Expense - Other Fees
19262
12586
15161
Bank Administration Fee
DAC Registration
Monthly Bankcard Fee
1,000
2,500
500
Operating Expenses
Total -
Total
Amount
3.00
Total FINANCE BUREAU
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$9,676
$2,105,637
Item NameQty
$4,000
1.00
1.00
1.00
MB31
MA20
MB31
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 41 of 362
HR INFORMATION SYSTEMS & PAYROLL SERVICE2114308300
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
Personal Services
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
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$929,585
Item NameQty
$642,387
$49,145
$74,123
$147,466
$10,980
$1,234
$136
$1,800
$2,314
FuncAreaFund FPrg Grant
Page: 42 of 362
HR INFORMATION SYSTEMS & PAYROLL SERVICE2114308300
530100
530600
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
12975
13023
13023
13023
13023
13023
15363
15363
15363
15363
15363
15882
12976
12976
12976
12976
12976
12974
13703
20012
11711
54
13678
15805
15769
24232
13704
8
Annual Audiometric Hearing
Claims Handling Fee
Claims Handling Fee
Claims Handling Fee
Claims Handling Fee
Claims Handling Fee
Flexible Spending Account Fees
Flexible Spending Account Fees
Flexible Spending Account Fees
Flexible Spending Account Fees
Flexible Spending Account Fees
Insurance Brokerage Fees (ALL)
Insurance Brokerage Service (ALL)
Insurance Brokerage Service (ALL)
Insurance Brokerage Service (ALL)
Insurance Brokerage Service (ALL)
Insurance Brokerage Service (ALL)
Laboratory Analysis/Testing Services
Safety Electronic Monitoring Equip.
Audit of Voluntary Retirement Plans
DHHS Drug/Alcohol Program
DOT Drug/Alcohol Program
Dive Physicals
Gehring Group Administrative Services
Health Care Consulting Services
Health Care Consulting Services
Industrial Hygiene Services
Physicals - Level B-2 (Reg)
7,920
10,530
38,880
9,720
8,100
13,770
3,120
2,880
4,080
11,520
2,400
32,000
3,360
2,800
3,640
13,440
4,760
6,500
3,600
42,000
2,700
11,542
2,925
49,000
14,968
35,032
5,000
3,600
Total
Total
-
-
Amount
6.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$179,420
$3,600
1.00
.13
.48
.12
.10
.17
.13
.12
.17
.48
.10
1.00
.12
.10
.13
.48
.17
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MB50
HZ00
CZ99
SZ00
IZ00
MB50
HZ00
SZ00
MB50
CZ99
IZ00
MB50
SZ00
IZ00
HZ00
CZ99
MB50
MB50
MS20
MB50
MB50
CZ99
CZ99
CZ99
MB50
MB50
MS20
MB50
FuncAreaFund
101000
601000
601000
601000
601000
601000
101000
101000
101000
101000
101000
601000
601000
601000
601000
601000
601000
601000
601000
601000
101000
101000
101000
101000
602000
602000
601000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 43 of 362
HR INFORMATION SYSTEMS & PAYROLL SERVICE2114308300
530900
530910
537800
541100
541400
Cont Serv - Professional
Cont Serv - Training Services - On Site
Cont Serv - Actuarial Services
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
53
9
23004
13679
13333
23003
12001
13708
13706
13707
13709
13710
15454
Physicals - Level C-3 (Reg)
Physicals -Level A-1 (Reg)
Safety Training Coordinator
Special Physicals
District-wide Safety Training
Safety Training
Actuarial
Books & Reference Materials
Codes and Standards
National Safety Council - DDC (Lease)
Safety Shoes
Small Tools/Equip/Gauges
EOC Part & Supplies
5,625
5,062
65,000
1,350
22,050
25,000
6,500
200
1,166
450
150
3,350
900
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
13.00
2.00
1.00
3.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$480,374
Item NameQty
$243,804
$47,050
$6,500
$1,816
$3,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
IZ00
HZ00
CZ99
MB50
CZ99
CZ99
MB50
MS20
MS20
MS20
MS20
MS20
MS20
FuncAreaFund
101000
101000
601000
101000
101000
601000
601000
601000
601000
601000
601000
601000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 44 of 362
HR INFORMATION SYSTEMS & PAYROLL SERVICE2114308300
541500
541810
541820
541830
Oper Expense - Parts and Supplies
Oper Expense - Insurance Claims Automobile
Oper Expense - Insurance Claims General Liability
Oper Expense - Insurance Premiums Other Property
15212
15648
15453
11998
11997
12003
15768
15765
13344
13344
13344
13344
13344
24231
15767
16084
12977
16083
13815
EOC Supplies
Office Supplies
Other Parts & Supplies
Claims Payment Automobile
Claims Payment General Liability
Boiler & Machinery
Crime/Dishonesty Insurance
Director's Insurance
Helicoptor Insurance
Helicoptor Insurance
Helicoptor Insurance
Helicoptor Insurance
Helicoptor Insurance
Property Insurance
Property Insurance
Storage Tanks Policy
Storage Tanks policy
Insurance Premium Workers' Comp
Insurance Premium Workers' Comp
337
451
450
91,000
50,000
10,000
7,500
113,000
9,000
43,200
11,700
15,300
10,800
17,719
518,281
5,000
56,267
5,000
25,000
Total
Total
Total
Total
-
-
-
-
Amount
4.00
1.00
1.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$2,138
$91,000
$50,000
$817,767
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.10
.48
.13
.17
.12
1.00
1.00
1.00
1.00
1.00
1.00
MS20
MS20
MS20
MB50
MB50
MB50
MB50
MB50
IZ00
CZ99
HZ00
MB50
SZ00
MB50
MB50
CZ99
CZ99
MB50
MB50
FuncAreaFund
101000
101000
101000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 45 of 362
HR INFORMATION SYSTEMS & PAYROLL SERVICE2114308300
541850
541880
541900
542100
542310
542400
Oper Expense - Insurance Premium Workmen's Comp
Oper Expense - Worker's Comp Employee Payments
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
15766
13653
13652
13652
15679
13345
15662
13502
11955
13722
13723
14025
Workers' Compensation - Employee Payment
Pilot Physical - Float
Pilot Physicals
Pilot Physicals
Business Travel
Business Travel
EM - Business Travel
EM - Dues & Memberships
Risk & Insurance Management Society
Safety Dues/Memberships
Professional Licenses
Medical Claims Paid
949,000
103
207
207
1,455
2,700
913
67
1,300
1,600
3,500
11,449,193
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
1.00
2.00
3.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$30,000
$949,000
$517
$5,068
$2,967
$3,500
1.00
1.00
.50
.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.41
MB50
BZ00
MB84
AZ00
MS20
MB50
MS20
MS20
MB50
MS20
MS20
CZ99
FuncAreaFund
601000
217000
101000
101000
101000
601000
101000
101000
601000
601000
601000
602000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 46 of 362
HR INFORMATION SYSTEMS & PAYROLL SERVICE2114308300
590100
590110
590120
590160
Internal Service Fund (ISF) - Medical Claims Paid
Internal Service Fund (ISF) - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
14025
14025
14025
14026
14026
14026
14026
14027
14027
14027
14027
14028
14028
14028
14028
14029
14029
14029
14029
Medical Claims Paid
Medical Claims Paid
Medical Claims Paid
Dental Claims Paid
Dental Claims Paid
Dental Claims Paid
Dental Claims Paid
Vision Claims Paid
Vision Claims Paid
Vision Claims Paid
Vision Claims Paid
Administrator Fees Paid
Administrator Fees Paid
Administrator Fees Paid
Administrator Fees Paid
Actuarial Service Fees Paid
Actuarial Service Fees Paid
Actuarial Service Fees Paid
Actuarial Service Fees Paid
9,215,204
3,350,983
3,909,480
254,066
698,681
868,059
296,410
42,019
99,045
36,016
123,056
326,872
280,176
770,484
957,268
2,100
6,150
4,950
1,800
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$27,924,860
$2,117,216
$300,136
$2,334,800
.33
.12
.14
.12
.33
.41
.14
.14
.33
.12
.41
.14
.12
.33
.41
.14
.41
.33
.12
DZ00
HZ00
MB50
HZ00
DZ00
CZ99
MB50
MB50
DZ00
HZ00
CZ99
MB50
HZ00
DZ00
CZ99
MB50
CZ99
DZ00
HZ00
FuncAreaFund
602000
602000
602000
602000
602000
602000
602000
602000
602000
602000
602000
602000
602000
602000
602000
602000
602000
602000
602000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 47 of 362
HR INFORMATION SYSTEMS & PAYROLL SERVICE2114308300
590170 ISF - Actuarial Service Fees Paid
Operating Expenses
Total -
Total
Amount
1.00
Total HR INFORMATION SYSTEMS & PAYROLL SERVICE
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$34,649,285
$36,059,244
Item NameQty
$15,000
FuncAreaFund FPrg Grant
Page: 48 of 362
INFORMATION TECHNOLOGY2210112000
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
23009 Rain Gauges LWDD 90,000
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
12.00
3.00
3.00
12.00
12.00
12.00
3.00
3.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$445,409
$90,000
Item NameQty
$126,534
$22,300
$52,013
$225,263
$16,128
$1,813
$42
$600
$716
$90,000
1.00 CZ10
FuncAreaFund
214000 NR NR
FPrg Grant
Page: 49 of 362
INFORMATION TECHNOLOGY2210112000
541510
542000
542100
542310
543502
543800
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Cell Phone Stipend
Oper Expense - Freight
15724
15198
15668
15112
15689
15690
12283
15774
12588
Office Supplies
IT Training
Business Travel
Opr Exp - BCB Travel Expense
Opr Exp - Travel Expense
Opr Exp - Travel Expense
Information Technology Staff Memberships
IT - Cell Phone Stipend
Freight
902
59,359
6,629
14,300
1,422
5,832
5,400
121,134
4,680
Operating Expenses
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Total
Amount
1.00
1.00
4.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$219,658
Item NameQty
$902
$59,359
$28,183
$5,400
$121,134
$4,680
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MI20
MI20
MI20
CJ05
CJ07
CJ05
MI20
MI61
MI20
FuncAreaFund
101000
101000
101000
203000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 50 of 362
INFORMATION TECHNOLOGY2210112000
Amount
Total INFORMATION TECHNOLOGY
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$755,067
Item NameQty FuncAreaFund FPrg Grant
Page: 51 of 362
IT SECURITY SECTION2211113000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,251,512
Item NameQty
$1,625,222
$124,329
$169,344
$299,695
$21,960
$2,466
$270
$3,600
$4,626
FuncAreaFund FPrg Grant
Page: 52 of 362
IT SECURITY SECTION2211113000
530100
530102
530197
Cont Serv - External Provider
Cont Serv - Computer Software Licenses
Cont Serv - IT Consulting Services (NON OPS)
23005
13661
18100
18099
18096
18098
18097
15247
21731
23007
23008
15633
13645
Cloud Access Security Broker
Forensics
IT Security Outsourcing
IT Security Outsourcing
IT Security Outsourcing
IT Security Outsourcing
IT Security Outsourcing
ENTERPRISE DESKTOP S/W
IDENTITY MANAGEMENT SOFTWARE
QRADAR LICENSES
TENABLE SECURITY CENTER LICENSES
External IT Security Testing
Video Teleconferencing Support
57,500
3,000
11,600
15,080
55,680
19,720
13,920
29,000
350,000
70,000
30,000
45,000
38,398
Contracts
Total
Total
Total
-
-
-
Total
Amount
7.00
4.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$738,898
Item NameQty
$176,500
$479,000
$83,398
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MI20
MI20
IZ10
HZ10
CZ10
MI20
SZ10
MI40
MI20
MI20
MI20
MI20
MI62
FuncAreaFund
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 53 of 362
IT SECURITY SECTION2211113000
541400
541504
541510
541901
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Computer
Oper Expense - Parts,Supp - Office
Oper Expense - Meeting Expenses
12407
23006
24005
18207
15260
18204
18205
18206
12413
15747
12591
Small Tools - Infrastructure
Desktop Parts (FY21 101000)
Desktop Parts (FY21-101003)
Desktop Refresh
Desktop Refresh
Desktop Refresh
Desktop Refresh
Desktop Refresh
Enterprise Parts & Fittings
Office Supplies
Audio Visual Supplies
6,750
3,543
54,323
51,000
544,000
36,000
39,000
30,000
20,000
90
14,436
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
1.00
8.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$799,142
Item NameQty
$6,750
$777,866
$90
$14,436
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MI60
MI62
MI40
MI21
CZ10
SZ10
HZ10
IZ10
MI40
MI20
MI62
FuncAreaFund
101000
101000
101003
101000
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 54 of 362
IT SECURITY SECTION2211113000
589300
589310
Capital Outlay - Equipment
Capital Outlay - Equipment Computer Hardware
24004
16285
16286
16287
19283
A/V Equip-Auditorium & Conference Rooms
DESKTOP DEPLOYMENT INFRASTRUCTURE (FY21)
ENTERPRISE STORAGE (FY21)
INFRASTRUCTURE EHANCEMENTS (FY21)
SYSTEM BACKUP REPLACEMENT
150,000
311,219
305,225
525,900
175,000
Capital - Operating
Total
Total
-
-
Total
Amount
1.00
4.00
Total IT SECURITY SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,467,344
$5,256,896
Item NameQty
$150,000
$1,317,344
1.00
1.00
1.00
1.00
1.00
MI62
MI60
MI60
MI60
MI60
FuncAreaFund
401000
401003
401003
401003
401003
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 55 of 362
IT OPERATIONS SECTION2212114000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
48.00
48.00
48.00
48.00
48.00
48.00
48.00
48.00
49.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$5,453,448
Item NameQty
$3,877,557
$296,636
$399,961
$791,245
$58,560
$6,576
$720
$9,600
$12,593
FuncAreaFund FPrg Grant
Page: 56 of 362
IT OPERATIONS SECTION2212114000
530100
530600
541400
541500
541504
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Computer
12303
12958
14272
14271
12410
12412
14270
11710
12649
12406
12408
14017
12589
Comcast/Direct TV
Enterprise Computer Cabling Services
FCC Licensing
Tower Inspections
Building Maintenance & Repair
DC Power Plant Maintenance
Equipment Calibration Service
Radio Repairs - All Types
Tower Crew Maintenance
Small Tools - Network
Uniforms/Safety Shoes
Parts & Supplies Microwave
Parts & Supplies - Network
5,000
18,000
13,500
13,500
4,500
22,500
15,660
18,000
18,000
9,000
500
135,000
19,500
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
4.00
5.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$128,660
Item NameQty
$50,000
$78,660
$9,500
$135,000
$19,500
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
MI62
MI62
CZ10
CZ10
CZ10
CZ10
CZ10
CZ10
CZ10
MI62
MI62
CA01
MI62
FuncAreaFund
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
202000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 57 of 362
IT OPERATIONS SECTION2212114000
541510
589300
589310
Oper Expense - Parts,Supp - Office
Capital Outlay - Equipment
Capital Outlay - Equipment Computer Hardware
15711
15725
21730
24003
19269
21729
16283
24001
24002
Office Supplies
Office Supplies
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
1,908
162,500
24,880
150,000
525,000
300,000
20,000
100,000
Operating Expenses
Capital - Operating
Total
Total
Total
-
-
-
Total
Total
Amount
2.00
4.00
3.00
Total IT OPERATIONS SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$166,269
$1,282,380
$7,030,757
Item NameQty
$2,269
$862,380
$420,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MI62
MI40
MI62
MI62
MI62
MI62
MI62
MI62
MI62
FuncAreaFund
101000
101000
401000
401000
401000
401000
401003
401003
401003
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 58 of 362
APPLICATIONS SECTION2213115000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
63.00
63.00
63.00
63.00
63.00
63.00
63.00
63.00
62.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$7,311,035
Item NameQty
$5,216,335
$399,051
$543,685
$1,037,020
$76,860
$8,631
$944
$12,600
$15,909
FuncAreaFund FPrg Grant
Page: 59 of 362
APPLICATIONS SECTION2213115000
530117
530197
Cont Serv - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
18084
18083
18082
18081
18085
12341
16288
14268
15634
18092
18093
18094
18091
18095
17139
21728
18088
18089
18090
18086
18087
23900
18113
18114
18111
18112
18115
23405
Copier/Printer Lease
Copier/Printer Lease
Copier/Printer Lease
Copier/Printer Lease
Copier/Printer Lease
Basemap Parcel Updates
COTS & SaaS Upgrade/Replacement
Gartner Services
Hydro Enterprise Roadmap
IT Consulting
IT Consulting
IT Consulting
IT Consulting
IT Consulting
Operations Decision Support System
SAP S/4 Upgrade Professional Service
SAP Services
SAP Services
SAP Services
SAP Services
SAP Services
SCADA System - Software Monitoring
IT Hardware Maintenance
IT Hardware Maintenance
IT Hardware Maintenance
IT Hardware Maintenance
IT Hardware Maintenance
Storage Hardware Maintenance
162,480
33,850
44,005
40,620
57,545
16,180
150,000
72,140
558,333
38,250
27,000
29,250
22,500
108,000
200,000
800,000
55,265
46,053
78,292
221,059
59,870
99,131
44,813
215,099
53,775
58,257
421,458
200,000
Total
Total
-
-
Amount
5.00
17.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$338,500
$2,581,323
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CZ10
IZ10
HZ10
SZ10
MI21
MI70
MI50
CZ10
MI50
MI21
SZ10
HZ10
IZ10
CZ10
CA70
MI10
SZ10
IZ10
MI10
CZ10
HZ10
CZ10
IZ10
CZ10
SZ10
HZ10
MI21
MI21
FuncAreaFund
101000
101000
101000
101000
101000
101000
101003
101000
101003
101000
101000
101000
101000
101000
202000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 60 of 362
APPLICATIONS SECTION2213115000
530601
530602
541500
541510
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
14211
14278
23107
23389
23404
15786
18197
17121
18194
18195
20034
18198
23719
23898
23899
23371
12590
15729
18215
18217
ANSYS Fluent Maint
ANSYS Software Maint
AVATAR Software Maintenance
Cloud Services - Infrastruct & Software
Human Resources Software Subscription
IT Software Maintenance
IT Software Maintenance
IT Software Maintenance
IT Software Maintenance
IT Software Maintenance
IT Software Maintenance
IT Software Maintenance
Regulation Software Maintenance
SAP HANA Software Maintenance
SCADA System - Software Maintenance
e-Builder Software Subscription
Telecommunications Parts
Office Supplies
Cellular Voice & Data
Cellular Voice & Data
36,747
51,968
41,912
300,000
88,059
589,444
800,223
60,814
402,950
764,881
1,778,704
1,022,108
86,329
56,727
129,482
227,941
9,000
2,255
8,114
10,613
Contracts
Total
Total
Total
Total
-
-
-
-
Total
Amount
6.00
16.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$10,351,514
Item NameQty
$993,402
$6,438,289
$9,000
$2,255
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BE01
PH99
MI21
MI21
MI21
CZ10
SZ10
IZ10
IZ10
HZ10
CZ10
MI21
MI21
MI21
CZ10
MI21
MI61
MI50
HZ10
MI61
FuncAreaFund
217000
101000
101000
101000
101000
101003
101000
101003
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
101086
100774
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 61 of 362
APPLICATIONS SECTION2213115000
543501
543700
Oper Expense - Cell Phones
Oper Expense - Utilities
18216
18214
18213
18219
18221
18218
18220
14269
Cellular Voice & Data
Cellular Voice & Data
Cellular Voice & Data
Telecommunications Services
Telecommunications Services
Telecommunications Services
Telecommunications Services
Telecommunications Services
29,964
6,243
7,491
66,746
320,380
80,095
86,770
286,993
Operating Expenses
Total
Total
-
-
Total
Amount
5.00
5.00
Total APPLICATIONS SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$914,664
$18,577,213
Item NameQty
$62,425
$840,984
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CZ10
IZ10
SZ10
IZ10
CZ10
SZ10
HZ10
MI61
FuncAreaFund
101000
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 62 of 362
HUMAN RESOURCES BUREAU2310117000
510100
520060
520070
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - Education/Tuition Reimbursement
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
13753
15637
Education/Tuition Reimbursement
Instant Cash Awards
125,000
125,000
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
3.00
1.00
1.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$557,360
Item NameQty
$204,568
$125,000
$125,000
$15,649
$27,811
$53,920
$3,660
$411
$41
$600
$700
1.00
1.00
MH11
MH12
FuncAreaFund
101000
101000
NR
NR
NR
NR
FPrg Grant
Page: 63 of 362
HUMAN RESOURCES BUREAU2310117000
530100
530910
541100
541500
541510
Cont Serv - External Provider
Cont Serv - Training Services - On Site
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
12951
16082
13457
13328
12000
27
12275
12968
11716
12969
15717
13754
13754
ADA Interpreting Services
Salary Survey Subscription
Management Consulting Services
Books & Reference Materials
Books - References
Salary Surveys
Spencer Reports
Standard Register Toner
Training Supplies
W-2 Forms
Office Supplies (All Sections)
Unemployment Compensation Insurance
Unemployment Compensation Insurance
1,350
15,000
23,680
225
1,200
4,340
1,500
2,070
3,150
900
977
50,490
26,010
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
2.00
1.00
4.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$40,030
Item NameQty
$16,350
$23,680
$7,265
$6,120
$977
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.66
.34
MH10
MH10
MH11
MH10
MB50
MH11
MB50
MB52
MH11
MB52
MH10
CZ99
HZ00
FuncAreaFund
101000
101000
101000
101000
601000
101000
601000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 64 of 362
HUMAN RESOURCES BUREAU2310117000
541860
541900
542000
542310
Oper Expense - Unemployment Tax
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - Memberships, Dues and Fees
15950
13449
12970
12476
13346
Employee Meetings
Training & Conferences
American Payroll Association
Dues & Memberships
IOMA
585
9,817
360
189
450
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
1.00
1.00
1.00
3.00
Total HUMAN RESOURCES BUREAU
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$102,263
$699,653
Item NameQty
$76,500
$585
$9,817
$999
1.00
1.00
1.00
1.00
1.00
MH11
MH10
MB52
MH10
MB52
FuncAreaFund
101000
101000
101000
101000
601000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 65 of 362
HR OPERATIONS & EMPLOYMENT SERVICES2311118000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
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
12950
12279
Background Investigations
Advertising
9,000
45,000
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$676,357
$54,000
Item NameQty
$473,429
$36,218
$52,661
$103,075
$7,320
$822
$90
$1,200
$1,542
$9,000
$45,000
1.00
1.00
MH10
MH10
FuncAreaFund
101000
101000
NR
NR
NR
NR
FPrg Grant
Page: 66 of 362
HR OPERATIONS & EMPLOYMENT SERVICES2311118000
541900
542500
Oper Expense - Other
Oper Expense - Employee Relocation
12280
15266
15240
Immigration INS Charges
Relocation
Relocation
13,540
28,800
37,350
Operating Expenses
Total
Total
-
-
Total
Amount
1.00
2.00
Total HR OPERATIONS & EMPLOYMENT SERVICES
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$79,690
$810,047
Item NameQty
$13,540
$66,150
1.00
1.00
1.00
MH10
CZ99
MH10
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 67 of 362
PROCUREMENT BUREAU2410120100
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
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
23002
12445
15488
Small Business Enterprise Program
Solicitation Advertising
NIGP Procurement Excellence Award Applic
4,500
40,500
500
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
23.00
23.00
23.00
23.00
23.00
23.00
23.00
23.00
23.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,082,804
Item NameQty
$1,401,014
$107,177
$151,188
$381,620
$28,060
$3,151
$334
$4,600
$5,660
$4,500
$40,500
1.00
1.00
1.00
MB20
MB20
MB20
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 68 of 362
PROCUREMENT BUREAU2410120100
530900
541100
541510
542310
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Memberships, Dues and Fees
12024
15716
12025
Books & Reference Mat(FAR, DFAR, etc.)
Office Supplies
Memberships
405
2,655
3,600
Contracts
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Total
Amount
1.00
1.00
1.00
Total PROCUREMENT BUREAU
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$45,500
$6,660
$2,134,964
Item NameQty
$500
$405
$2,655
$3,600
1.00
1.00
1.00
MB20
MB20
MB20
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 69 of 362
HYDROLOGY & HYDRAULICS BUREAU3210136000
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
18254
18260
13700
Model Archive (Local-WMD)
Model Archive (State-FDEP)
Modeling Technical Review Support
100,000
60,000
48,841
Personal Services
Contracts
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
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$164,769
$208,841
Item NameQty
$120,515
$9,220
$12,051
$21,150
$1,220
$138
$17
$200
$258
$208,841
1.00
1.00
1.00
SA11
SA11
SA11
FuncAreaFund
214000
214000
101000
101247
101247
101247
NR
NR
NR
FPrg Grant
Page: 70 of 362
HYDROLOGY & HYDRAULICS BUREAU3210136000
541100
541500
541510
542310
543660
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Memberships, Dues and Fees
Oper Expense - Printing Services (non-outreach)
12579
12580
15748
12581
15365
Books & Subscriptions
Parts & Supplies
Office Supplies
Dues and Memberships
Journals & Publications
540
900
675
225
1,350
Operating Expenses
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
1.00
1.00
1.00
1.00
1.00
Total HYDROLOGY & HYDRAULICS BUREAU
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,690
$377,300
Item NameQty
$540
$900
$675
$225
$1,350
1.00
1.00
1.00
1.00
1.00
SA11
SZ00
SZ00
SA11
SZ00
FuncAreaFund
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 71 of 362
APPLIED HYDRAULICS SECTION3210136100
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530113
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 - Flow Monitoring Services
19265
17126
19266
17088
12710
15145
BCB LOS Modeling Refinement
Canal Conveyance Program
Regional Storage Modeling & Feasibility
Streamguaging for BCB Structure
Flow Rating at C&SF Structures
Flow Rating at STA Structures
250,000
300,000
125,000
61,000
122,223
41,875
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
21.00
21.00
21.00
21.00
21.00
21.00
21.00
21.00
21.00
4.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,488,966
Item NameQty
$1,777,032
$135,942
$188,686
$348,876
$25,620
$2,882
$336
$4,200
$5,392
$736,000
$164,098
1.00
1.00
1.00
1.00
1.00
1.00
SA14
CA07
CJ06
CJ06
CJ06
BB63
FuncAreaFund
203000
202000
203000
203000
101000
217000
NR
101078
NR
101139
101247
101247
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 72 of 362
APPLIED HYDRAULICS SECTION3210136100
ContractsTotal
Amount
Total APPLIED HYDRAULICS SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$900,098
$3,389,064
Item NameQty FuncAreaFund FPrg Grant
Page: 73 of 362
MODELING SECTION3210136200
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,662,564
Item NameQty
$2,644,087
$202,279
$301,390
$463,574
$34,160
$3,836
$442
$5,600
$7,196
FuncAreaFund FPrg Grant
Page: 74 of 362
MODELING SECTION3210136200
530100
530900
Cont Serv - External Provider
Cont Serv - Professional
20029
21019
21694
17133
21693
23017
15307
23018
10-year Stormwater Master Plan Update
Coastal Resil- Sea Lev Rise & FPLOS
Emergency Modeling Tool Enhancement
Flood Protection Level of Service
Water Quality Modeling Support
Coastal Collier County Resiliency Grant
MODEL ARCHIVE (MMS)
Model Archive (SWFWMD)
100,000
800,000
100,000
800,000
250,000
60,000
30,000
100,000
Contracts
Total
Total
-
-
Total
Amount
5.00
3.00
Total MODELING SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,240,000
$5,902,564
Item NameQty
$2,050,000
$190,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CJ06
SA14
SA12
SA14
BE05
SA14
P209
SA11
FuncAreaFund
203000
101000
101000
101000
217000
214000
101000
214000
NR
100962
101247
100962
101247
100970
101247
101247
NR
NR
NR
NR
NR
2061
NR
NR
FPrg Grant
Page: 75 of 362
EVERGLADES POLICY & COORDINATION3301139100
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Amount
12.00
2.00
2.00
12.00
12.00
12.00
2.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$750,264
Item NameQty
$18,591
$19,218
$47,599
$252,212
$18,147
$2,044
$36
$400
$517
$391,500
FuncAreaFund FPrg Grant
Page: 76 of 362
EVERGLADES POLICY & COORDINATION3301139100
542000
542100
Oper Expense - Conference Registrations
Oper Expense - District Travel
20023
16050
15834
15482
13406
13438
15465
15086
15480
16052
15831
15479
15832
15833
13286
16273
15686
15835
15477
15366
15263
15694
15243
15242
20019
18210
18212
15695
15666
15658
Conference Registrations
Training & Conference - CERP NC
Training & Conference - Coastal/Strmwtr
Training & Conference - Rest. Strategies
Training & Conferences
Training & Conferences
Training & Conferences (Ops Eng & Const)
Training & Conferences - CERP Proj
Training & Conferences - DWM
Training and Conference - CERP Pgm Spt
Training and Conference - Cultural Resrs
Training and Conference - EFA
Training and Conference - NEEPP
Training and Conference - PK03
BCB Travel
Business Travel - Agency Mgmt
Business Travel - CERP Pgm Spt
Business Travel - CERP Proj
Business Travel - Coastal/Stormwater
Business Travel - Cultural Resrs
Business Travel - Dispersed Wtr Mgmt
Business Travel - EFA
Business Travel - Northern Everglades
Business Travel - Rest.Strategies
Business Travel - Survey & Mapping
Business Travel - Survey & Mapping
Business Travel - Survey & Mapping
District Projects Travel
Travel - Business
Travel - District Business
1,350
2,970
900
1,200
13,250
3,009
8,989
1,800
900
2,610
450
1,781
900
1,000
5,100
4,761
7,830
3,600
450
450
2,700
522
1,224
2,000
1,500
271
134
5,537
2,115
391
Total
Total
-
-
Amount
14.00
16.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$41,109
$38,585
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
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
AZ00
PH99
JZ00
B199
CZ99
SA11
CZ99
P100
IS04
P201
MR97
BD08
IP50
PK03
CZ99
MA10
P201
P100
JZ00
MR97
IS04
BD08
IP50
B199
CG04
AZ00
CZ99
CZ99
SZ00
CJ06
FuncAreaFund
202000
101000
101000
217000
101000
101000
202000
101000
202000
101000
101000
217000
202000
101000
203000
101000
101000
101000
101000
101000
202000
217000
202000
217000
203000
202000
202000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100283
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 77 of 362
EVERGLADES POLICY & COORDINATION3301139100
542300 Oper Expense - Travel for Training
20025
20018
Training Travel
Travel for Training
900
900
Operating Expenses
Total -
Total
Amount
2.00
Total EVERGLADES POLICY & COORDINATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$81,494
$831,758
Item NameQty
$1,800
1.00
1.00
SA11
AZ00
FuncAreaFund
101000
202000
NR
NR
NR
NR
FPrg Grant
Page: 78 of 362
STATE POLICY & AG COORDINATION3302139300
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
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 - Professional Licenses
15708
15744
15481
90
16053
22993
22992
Office Supplies - EFA
Office Supplies - Northern Everglades
PE License Recertification - DWM
PE License Recertification - EFA
PE License Recertification - NEEPP
PMP Certiications - DWM
PMP Certiications - EFA
900
1,125
270
630
270
900
2,700
Personal Services
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
2.00
2.00
2.00
2.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$172,149
Item NameQty
$119,309
$9,127
$20,259
$21,150
$1,220
$137
$32
$400
$515
$2,025
$4,770
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BD08
IP50
IS04
BD08
IP50
IS04
BD08
FuncAreaFund
217000
202000
202000
217000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 79 of 362
STATE POLICY & AG COORDINATION3302139300
Operating ExpensesTotal
Amount
Total STATE POLICY & AG COORDINATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$6,795
$178,944
Item NameQty FuncAreaFund FPrg Grant
Page: 80 of 362
ECOSYSTEM RESTORATION PLANNING3310110000
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
19332 RB RS Source Control 200,000
Personal Services
Contracts
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
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$245,772
$200,000
Item NameQty
$173,888
$13,302
$17,389
$37,535
$2,440
$274
$30
$400
$514
$200,000
1.00 B199
FuncAreaFund
101000 100801 NR
FPrg Grant
Page: 81 of 362
ECOSYSTEM RESTORATION PLANNING3310110000
541400
541510
542400
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Office
Oper Expense - Professional Licenses
16051
15059
15647
15478
22988
CERP Monitoring Equipment
Small Tools & Field Supplies
Office Supplies - CERP
PE License Recertification - CERP
PMP Certifications
900
900
2,160
180
5,400
Operating Expenses
Total
Total
Total
-
-
-
Total
Amount
2.00
1.00
2.00
Total ECOSYSTEM RESTORATION PLANNING
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$9,540
$455,312
Item NameQty
$1,800
$2,160
$5,580
1.00
1.00
1.00
1.00
1.00
P100
PH99
P201
P100
P100
FuncAreaFund
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 82 of 362
OFC OF EVERGLADES POLICY & COORDINATION3310139000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
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
Capital Outlay - AUC Design/Engineering Contracts
22698
22990
22989
15632
2020 SA1620 CERP Everglades Rest Plannin
RB BBCW Phase 2 Planning - 2017GA1606A
RB BBCW Project Enhancements
Picayune Strand Rest'n Proj Mgmt Support
4,000,000
1,300,000
912,135
50,000
Personal Services
Contracts
Capital - Operating
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Total
Total
Amount
13.00
13.00
13.00
13.00
13.00
13.00
12.00
12.00
12.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,497,128
$6,212,135
$50,000
Item NameQty
$1,062,048
$81,247
$112,729
$217,781
$15,860
$1,785
$191
$2,400
$3,087
$6,212,135
$50,000
1.00
1.00
1.00
1.00
P100
P128
P128
P130
FuncAreaFund
225000
205000
101414
401000
NR
101174
100561
100397
NR
2055
NR
NR
FPrg Grant
Page: 83 of 362
OFC OF EVERGLADES POLICY & COORDINATION3310139000
Amount
Total OFC OF EVERGLADES POLICY & COORDINATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$7,759,263
Item NameQty FuncAreaFund FPrg Grant
Page: 84 of 362
PERMITTING ACQUISITION & COMPLIANCE SECT3316207100
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
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 - External Provider
Oper Expense - Permits & Fees
23903
13757
23483
Southern CREW - Mitigation Monitoring
Annual NPDES Survelliance Fee
L63N ASR Well - Permitting (NPDES)
3,500
5,800
5,750
Personal Services
Contracts
Operating Expenses
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Total
Total
Amount
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$809,628
$3,500
$11,550
Item NameQty
$570,626
$43,658
$63,029
$119,476
$8,540
$968
$123
$1,400
$1,808
$3,500
$11,550
1.00
1.00
1.00
AA05
BB80
CE03
FuncAreaFund
101000
217000
202000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 85 of 362
PERMITTING ACQUISITION & COMPLIANCE SECT3316207100
Amount
Total PERMITTING ACQUISITION & COMPLIANCE SECT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$824,678
Item NameQty FuncAreaFund FPrg Grant
Page: 86 of 362
REAL ESTATE3510144000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
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
15783
16068
14293
Contractual Expenses
Advertising for Leases & Surplus
Maintenance and Repairs
25,000
8,000
200,000
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,330,076
Item NameQty
$1,631,738
$124,829
$194,949
$342,005
$24,400
$2,743
$309
$4,000
$5,103
$25,000
$8,000
1.00
1.00
1.00
AC07
AC07
AC07
FuncAreaFund
101000
202000
202000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 87 of 362
REAL ESTATE3510144000
530600
530900
530921
530922
531103
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
Cont Serv - Non Capital Appraisal Fees
Cont Serv - Non Capital Env Risk Assessment
Cont Serv - Waste Disposal Services
16038
13353
15060
13356
15587
15456
15458
15590
15455
15589
16296
Contractual Obligations
Records Prep/Retention/Recordation
Title Info Service
Title Services/other County Records
Appraisals (Leasing & Surplus)
Appraisals (Leasing & Surplus)
Appraisals (Leasing & Surplus)
Pennsuco Property Appraisals
Environmental Assessment for Leases
Environmental Assessment for Leases
Waste & Stormwater Fees
588,000
1,350
45,000
4,050
103,094
6,400
200
20,000
3,000
25,000
7,000
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
4.00
4.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,036,094
Item NameQty
$200,000
$638,400
$129,694
$28,000
$7,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CZ99
CL03
AC07
CL03
AC07
AC07
AC07
AC07
AC07
AC07
AC07
FuncAreaFund
204001
202000
101000
202000
202000
204000
222000
219000
204000
202000
204001
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
95
NR
NR
NR
NR
FPrg Grant
Page: 88 of 362
REAL ESTATE3510144000
541510
541900
542100
542310
543645
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Payment In Lieu of Taxes (PILT)
13733
13734
15687
15204
13372
13323
18246
18247
13732
16129
15588
15275
17130
15273
15274
Parts, Supplies & Expense - Office
Appraisal License Renewal
Business Travel
Business Travel-Program Wide
Certifications & Training
Training - herb.appl. CEUs-all techs
Travel - District Business
Travel - District Business
Memberships & Dues
PILT-Glades
PILT-Hendry
PILT-Hendry
PILT-Hendry
PILT-Highland
PILT-Okeechobee
2,705
2,974
2,839
3,000
900
900
1,362
479
1,620
56,041
78,590
41,702
129,000
2,767
11,297
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
6.00
1.00
6.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$2,705
$2,974
$9,480
$1,620
$319,397
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
AC07
AC07
AC07
AZ00
AA01
AA02
CK01
CG04
AC07
AC06
AC06
AC06
AC06
AC06
AC06
FuncAreaFund
101000
101000
101000
204000
202000
202000
202000
202000
101000
222000
204001
222000
204000
204000
204000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
95
NR
95
NR
NR
NR
FPrg Grant
Page: 89 of 362
REAL ESTATE3510144000
580014
580020
Capital Outlay - Land Acquisition Associated Costs
Capital Outlay - Land
15782
23041
23043
23042
24230
15779
Pennsuco Land Acq. -Assoc Cost (40 ac)
CERP
CERP
CERP
Pennsuco Land Acq.-Willing Seller(40 ac)
Pennsuco Land Acq.-Willing Seller(40 ac)
15,890
3,790,585
363,039
11,122,108
41,751
278,249
Operating Expenses
Capital - Land Acquisition
Total
Total
-
-
Total
Total
Amount
1.00
5.00
Total REAL ESTATE
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$336,176
$15,611,622
$19,313,968
Item NameQty
$15,890
$15,595,732
1.00
1.00
1.00
1.00
1.00
1.00
AC07
P100
P100
P100
AC07
AC07
FuncAreaFund
419000
402100
412100
404100
419000
419000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 90 of 362
REGULATION DIVISION4200154000
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
541510
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
Fringe Benefits - Other Personnel Benefits
Oper Expense - Parts,Supp - Office
Oper Expense - Meeting Expenses
15759
72
15084
Office Supplies
Meeting - Rulemaking Workshops
Training & Conferences
1,202
900
7,276
Personal Services
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
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$881,197
Item NameQty
$378,952
$28,990
$70,118
$63,450
$3,660
$411
$45
$600
$771
$334,200
$1,202
$900
1.00
1.00
1.00
HZ00
HZ00
HZ00
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 91 of 362
REGULATION DIVISION4200154000
542000
542100
542310
542400
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
15652
15653
15650
15685
15075
15147
Business Travel
Business Travel
Business Travel
Business Travel
Dues & Memberships
Professional Licenses - Division
1,957
1,957
1,680
2,407
2,051
3,339
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
1.00
4.00
1.00
1.00
Total REGULATION DIVISION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$22,769
$903,966
Item NameQty
$7,276
$8,001
$2,051
$3,339
1.00
1.00
1.00
1.00
1.00
1.00
HZ00
HA01
HA00
HB00
HZ00
HZ00
FuncAreaFund
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 92 of 362
NORTHERN EVERGLADES SECTION4210150000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
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
Oper Expense - Interagency Local
22695
22704
22703
17140
15318
23982
24197
2020 SA1616 Dispersed Water Mgmt
2020 SA1621 NEEPP DWM Interim Storage
2020 SA1621 NEEPP Dispersed Water Mgmt
NEEPP Research & WQ Program
NEEPP Research & WQ Program
Taylor Crk/Nubbin Slough/S191 Basin ASRs
RB 2019SA1641 NEEPP Restoration Project
5,000,000
5,743,220
22,800,000
54,726
5,934
10,000,000
3,000,000
Personal Services
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
6.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,101,000
Item NameQty
$792,411
$60,623
$79,237
$152,244
$10,980
$1,238
$149
$1,800
$2,318
$43,603,880
$3,000,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
IS04
IS04
IS04
IP50
IP50
IS01
JI51
FuncAreaFund
225000
225000
225000
101000
202000
205000
205000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
2053
FPrg Grant
Page: 93 of 362
NORTHERN EVERGLADES SECTION4210150000
540050 Oper Expense - Inventory Parts and Supplies
23406 IRL-S Sec C - Monitoring Equip 2,000
Contracts
Operating Expenses
Total -
Total
Total
Amount
1.00
Total NORTHERN EVERGLADES SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$46,603,880
$2,000
$47,706,880
Item NameQty
$2,000
1.00 CJ05
FuncAreaFund
202000 NR NR
FPrg Grant
Page: 94 of 362
ENVIRONMENTAL RESOURCE BUREAU4212152000
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
15077
56
71
55
Books / Subscriptions / References
Small Tools & Equipment
Small Tools & Equipment
Parts & Supplies - Other Equipment
279
1,205
900
1,530
Personal Services
Operating Expenses
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,178,708
Item NameQty
$2,210,659
$169,114
$238,302
$505,847
$36,600
$4,111
$449
$6,000
$7,626
$279
$2,105
1.00
1.00
1.00
1.00
HA00
HA01
HA00
HA01
FuncAreaFund
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 95 of 362
ENVIRONMENTAL RESOURCE BUREAU4212152000
541500 Oper Expense - Parts and Supplies
Operating Expenses
Total -
Total
Amount
1.00
Total ENVIRONMENTAL RESOURCE BUREAU
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,914
$3,182,622
Item NameQty
$1,530
FuncAreaFund FPrg Grant
Page: 96 of 362
REGULATORY SUPPORT SECTION4213153000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
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
14314
84
15364
15764
14315
Scanning - Large Volume
Advertising - Legal Ads
Advertising - Legal Ads
Contract Staff - Scanning Prep
Contract Staff Application Processing
17,775
29,850
8,150
24,000
39,466
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,982,435
Item NameQty
$1,286,276
$98,403
$138,079
$414,391
$30,500
$3,426
$355
$5,000
$6,005
$17,775
$38,000
1.00
1.00
1.00
1.00
1.00
HA00
HB00
HA00
HB00
HA00
FuncAreaFund
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 97 of 362
REGULATORY SUPPORT SECTION4213153000
530190
541100
541400
541500
541510
543300
543301
Cont Serv - External Provider (OPS)
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Other Fees
Oper Expense - Permits & Fees
85
87
86
15707
12650
12346
Books / Subscriptions / References
Small Tools & Equipment
Parts & Supplies - Other Equipment
Office Supplies
Credit Card Processing Fees for E Permit
Permit Recording in County Public Rcds
90
180
720
4,500
34,000
15,000
Contracts
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Total
Amount
2.00
1.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$119,241
Item NameQty
$63,466
$90
$180
$720
$4,500
$34,000
$15,000
1.00
1.00
1.00
1.00
1.00
1.00
HA00
HA00
HA00
HA00
HA00
HA00
FuncAreaFund
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 98 of 362
REGULATORY SUPPORT SECTION4213153000
Operating ExpensesTotal
Amount
Total REGULATORY SUPPORT SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$54,490
$2,156,166
Item NameQty FuncAreaFund FPrg Grant
Page: 99 of 362
OKEECHOBEE REGULATORY OFFICE4214333000
510100
520900
521010
521110
521120
521130
521140
521150
521160
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 - Maint & Repairs - Vehicles
12354 Maintenance & Repair - Vehicles 1,000
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
8.00
8.00
8.00
8.00
8.00
8.00
8.00
8.00
8.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$775,800
$1,000
Item NameQty
$535,594
$40,972
$53,559
$131,080
$9,760
$1,096
$118
$1,600
$2,021
$1,000
1.00 CI03
FuncAreaFund
101000 NR NR
FPrg Grant
Page: 100 of 362
OKEECHOBEE REGULATORY OFFICE4214333000
541100
541400
541510
543600
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Office
Oper Expense - Postage
12355
15080
15721
15079
Books / Subscriptions / References
Small Tools & Equipment
Office Supplies
Postage
90
405
1,128
1,800
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
1.00
1.00
1.00
1.00
Total OKEECHOBEE REGULATORY OFFICE
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,423
$780,223
Item NameQty
$90
$405
$1,128
$1,800
1.00
1.00
1.00
1.00
HA00
HA00
HA00
HA00
FuncAreaFund
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 101 of 362
EVERGLADES TECHNICAL SUPPORT4215155000
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
16282
21723
15818
21724
EFA Source Controls
NEEPP LOK
NEEPP LOK
Southern Everglades Source Control
28,964
19,400
5,600
6,200
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
4.00
Total EVERGLADES TECHNICAL SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,032,693
$60,164
$1,092,857
Item NameQty
$719,264
$55,023
$76,251
$163,854
$12,200
$1,373
$155
$2,000
$2,573
$60,164
1.00
1.00
1.00
1.00
BD08
IR01
IR01
BD08
FuncAreaFund
217000
101000
202000
101000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 102 of 362
FORT MYERS SERVICE CENTER4216330000
510100
520900
521010
521110
521120
521130
521140
521150
521160
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 - Maint & Repairs - Vehicles
15524
76
LWC - Maint/Repair - Vehicles
Maintenance & Repair - Vehicles
4,500
7,500
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
21.00
21.00
21.00
21.00
21.00
21.00
21.00
21.00
21.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,983,375
$12,000
Item NameQty
$1,356,766
$103,794
$135,678
$348,852
$25,620
$2,877
$312
$4,200
$5,276
$12,000
1.00
1.00
CI03
CI03
FuncAreaFund
202000
101000
NR
NR
NR
NR
FPrg Grant
Page: 103 of 362
FORT MYERS SERVICE CENTER4216330000
541100
541400
541500
541502
541506
541510
543600
Oper Expense - Books/Subscriptions
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
Oper Expense - Postage
12278
11978
77
12356
15148
15755
13287
Books / Subscriptions / References
Small Tools & Equipment
Parts & Supplies - Other Equipment
Parts & Supplies - Vehicles
Turbidity Samples
Office Supplies
Postage
360
1,620
450
7,200
450
1,128
3,600
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$360
$1,620
$450
$7,200
$450
$1,128
1.00
1.00
1.00
1.00
1.00
1.00
1.00
HA00
HA00
HA00
CI03
HA00
HA00
HA00
FuncAreaFund
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 104 of 362
FORT MYERS SERVICE CENTER4216330000
543600 Oper Expense - Postage
Operating Expenses
Total -
Total
Amount
Total FORT MYERS SERVICE CENTER
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$14,808
$2,010,183
Item NameQty
$3,600
FuncAreaFund FPrg Grant
Page: 105 of 362
ORLANDO SERVICE CENTER4218332000
510100
520900
521010
521110
521120
521130
521140
521150
521160
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 - Maint & Repairs - Vehicles
12019 Maintenance & Repair - Vehicles 1,260
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,572,744
$1,260
Item NameQty
$1,072,100
$82,016
$127,350
$262,161
$19,520
$2,192
$234
$3,200
$3,971
$1,260
1.00 CI03
FuncAreaFund
101000 NR NR
FPrg Grant
Page: 106 of 362
ORLANDO SERVICE CENTER4218332000
541400
541510
543600
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Office
Oper Expense - Postage
42
15754
38
Small Tools & Equipment
Office Supplies
Postage
1,458
1,263
1,395
Operating Expenses
Total
Total
Total
-
-
-
Total
Amount
1.00
1.00
1.00
Total ORLANDO SERVICE CENTER
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$4,116
$1,578,120
Item NameQty
$1,458
$1,263
$1,395
1.00
1.00
1.00
HA00
HA00
HA00
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 107 of 362
WATER SUPPLY BUREAU4310156000
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
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 - Interagency Local
Oper Expense - Parts,Supp - Office
24263
24262
24264
15741
2020 Alt Water Supply Prgm WPSTF Match
2020 SA1622 Alt Water Supply Prgm
2020 SA1622 Alt Water Supply Prgm
Office Supplies
540,000
11,556,600
540,000
902
Personal Services
Contracts
Operating Expenses
Total
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
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$167,269
$12,636,600
$902
Item NameQty
$115,773
$8,857
$19,659
$21,150
$1,220
$137
$16
$200
$257
$12,636,600
$902
1.00
1.00
1.00
1.00
DE01
DE01
DE01
DB01
FuncAreaFund
101001
205000
205001
101000
101220
101220
101220
NR
NR
NR
NR
NR
FPrg Grant
Page: 108 of 362
WATER SUPPLY BUREAU4310156000
Amount
Total WATER SUPPLY BUREAU
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$12,804,771
Item NameQty FuncAreaFund FPrg Grant
Page: 109 of 362
WATER USE BUREAU4311157000
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
13806
15740
15743
21721
21722
Small Tools & Equipment
Office Supplies
Office Supplies
Training - Groundwater Modeling
Training - Pump calibration and well ins
225
751
180
6,000
1,500
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
39.00
39.00
39.00
39.00
39.00
39.00
39.00
39.00
39.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,816,609
Item NameQty
$2,619,552
$200,394
$276,988
$648,545
$47,580
$5,344
$576
$7,800
$9,830
$225
$931
1.00
1.00
1.00
1.00
1.00
HB00
HB00
HB01
HB00
HB01
FuncAreaFund
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 110 of 362
WATER USE BUREAU4311157000
542000 Oper Expense - Conference Registrations
Operating Expenses
Total -
Total
Amount
2.00
Total WATER USE BUREAU
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$8,656
$3,825,265
Item NameQty
$7,500
FuncAreaFund FPrg Grant
Page: 111 of 362
RESOURCE EVALUATION SECTION4314189000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,395,388
Item NameQty
$1,686,676
$129,033
$210,585
$332,483
$24,400
$2,745
$321
$4,000
$5,145
FuncAreaFund FPrg Grant
Page: 112 of 362
RESOURCE EVALUATION SECTION4314189000
530100
530600
530900
541100
541500
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
14328
18259
14329
14330
18261
21716
14326
14294
22983
13805
14327
22982
Geophysical Logging
Groundwater Monitor Contractual Services
Hydrogeologic Data Archiving
Monthly GW Level Measurements
Regional Floridan Groundwater Network
USGS Monitor Well Network, Wellhead Surv
Emergency Wellhead Repairs
GW Model Peer Reviews
R/B CFWI Expense
Books / Subscriptions / References
Parts & Supplies - Field Equipment
R/B CFWI Expense
17,004
129,632
15,000
14,400
20,000
600,000
50,000
75,000
120,654
270
22,500
14,112
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
6.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,041,690
Item NameQty
$796,036
$50,000
$195,654
$270
$22,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
DF01
DF01
DF01
DF01
DF01
DF01
DF01
DF02
DA03
DF01
DF01
DA03
FuncAreaFund
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
100795
NR
NR
100795
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 113 of 362
RESOURCE EVALUATION SECTION4314189000
542100
542400
580800
Oper Expense - District Travel
Oper Expense - Professional Licenses
Capital Outlay - Water Control Structures
15082
22981
Professional Licenses
R/B CFWI - Capital Outlay
1,877
1,060,132
Operating Expenses
Capital - Construction
Total
Total
Total
-
-
-
Total
Total
Amount
1.00
1.00
1.00
Total RESOURCE EVALUATION SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$38,759
$1,060,132
$4,535,969
Item NameQty
$14,112
$1,877
$1,060,132
1.00
1.00
DF01
DA03
FuncAreaFund
101000
401000
NR
100795
NR
NR
FPrg Grant
Page: 114 of 362
WATER SUPPLY DEVELOPMENT SECTION4315450000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
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
Cont Serv - External Provider
Oper Expense - Interagency Public Univ
15901
23484
22984
21717
15300
CFWI Contractual Support
L63N ASR Well - Monitoring
R/B CFWI Expense
Update to WS Cost Estimation Study
FAWN
25,000
25,000
73,152
300,000
75,000
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
4.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,643,881
$498,152
Item NameQty
$1,169,894
$89,504
$129,455
$229,402
$17,080
$1,922
$222
$2,800
$3,602
$423,152
$75,000
1.00
1.00
1.00
1.00
1.00
DA03
CE03
DA03
DA01
DD01
FuncAreaFund
101000
202000
101000
101000
101000
100795
NR
100795
NR
100721
NR
NR
NR
NR
NR
FPrg Grant
Page: 115 of 362
WATER SUPPLY DEVELOPMENT SECTION4315450000
542310
542400
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
15642
15627
12859
Alliance for Water Efficiency Dues
WateReuse Association Dues
Professional Licenses
450
325
900
Operating Expenses
Total
Total
-
-
Total
Amount
2.00
1.00
Total WATER SUPPLY DEVELOPMENT SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,675
$2,143,708
Item NameQty
$775
$900
1.00
1.00
1.00
DA01
DA01
DB01
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 116 of 362
WATER RESOURCES DIVISION4409160000
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
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
Fringe Benefits - Other Personnel Benefits
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
12442
15731
15159
Books & Reference Materials
Office Supplies
Training & Conferences
90
301
1,800
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
10.00
2.00
2.00
10.00
10.00
10.00
2.00
2.00
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$798,102
Item NameQty
-$18,346
$14,442
$41,355
$240,431
$17,240
$1,936
$30
$400
$514
$500,100
$90
$301
1.00
1.00
1.00
BZ00
BZ00
DB01
FuncAreaFund
217000
217000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 117 of 362
WATER RESOURCES DIVISION4409160000
542000
542100
Oper Expense - Conference Registrations
Oper Expense - District Travel
15085
15081
13491
13489
13441
13407
14013
17085
23266
15678
15696
15682
15659
15504
15680
15704
15691
15683
15656
15693
15657
Training & Conferences
Training & Conferences
Training & Conferences
Training & Conferences
Training & Conferences
Training & Conferences
Training & Conferences
Training and Conferences
C-111 Spreader - Business Travel
District Business Travel
District Business Travel
District Business Travel
District Travel - Non Training WQM
FL Bay - Field Work & Meeting
Field Travel to KCOL
Field Travel to Kiss Rvr
QOT Travel
Travel
Travel (Non-Training/Conf)
Travel - Field Work
Travel - Field/Business
2,700
4,057
7,826
1,819
2,903
2,359
7,206
6,300
1,000
2,369
2,425
270
10,114
10,000
2,387
9,288
327
2,434
327
5,936
196
Operating Expenses
Total
Total
-
-
Total
Amount
9.00
13.00
Total WATER RESOURCES DIVISION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$84,434
$882,536
Item NameQty
$36,970
$47,073
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
DF01
IZ00
JZ00
FZ00
SB11
SZ00
BZ00
SB31
SU01
BZ00
DB01
IZ00
SB11
JE10
FB01
FA12
P207
BJ03
SZ00
JZ00
SB51
FuncAreaFund
101000
202000
101000
202000
101000
101000
217000
101000
101000
217000
101000
202000
101000
228000
202000
202000
101000
217000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100281
101147
100651
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3006
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 118 of 362
APPLIED SCIENCE BUREAU4410160100
510100
520900
521010
521110
521120
521130
521140
521150
521160
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
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
15842
15840
15151
Parts & Supplies - Other
Office Supplies
Memberships, Dues and/or Fees
135
215
135
Personal Services
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
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$532,904
Item NameQty
$386,981
$29,605
$38,697
$70,306
$4,880
$547
$61
$800
$1,027
$135
$215
1.00
1.00
1.00
IZ00
IZ00
BZ00
FuncAreaFund
202000
202000
217000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 119 of 362
APPLIED SCIENCE BUREAU4410160100
542310
542400
543660
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
Oper Expense - Printing Services (non-outreach)
15154
15152
15153
13759
Professional Licenses
Professional Licenses
Professional Licenses
Printing / Publication Services
369
178
430
3,015
Operating Expenses
Total
Total
Total
-
-
-
Total
Amount
3.00
1.00
Total APPLIED SCIENCE BUREAU
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$4,477
$537,381
Item NameQty
$135
$977
$3,015
1.00
1.00
1.00
1.00
FZ00
JZ00
IZ00
BZ00
FuncAreaFund
202000
101000
202000
217000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 120 of 362
COASTAL ECOSYSTEMS SECTION4411161000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
19.00
19.00
19.00
19.00
19.00
19.00
19.00
19.00
19.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,023,635
Item NameQty
$1,407,689
$107,684
$157,384
$316,102
$23,180
$2,610
$306
$3,800
$4,880
FuncAreaFund FPrg Grant
Page: 121 of 362
COASTAL ECOSYSTEMS SECTION4411161000
530100
530600
530608
545010
545040
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Interagency State of FL
Oper Expense - Interagency Public Univ
23053
23061
17143
23635
23634
15525
15522
15519
21707
15493
23055
23059
23127
15495
BBCW Cutler - Install Staff Gauge
BBCW Deering - Vegetation Monitoring
Estuary Phytoplankton Study
Merritt PS - Aquatic Fauna Monitoring
Merritt PS - Vegetation Monitoring
Loxahatchee Sci Plan Impl Repair/Maint
Coastal-Maintenance/Repair - Vehicles
RECOVER-Maintenance Repair-Vehicles
Lake O Benthic Macroinvertebrate Study
RECOVER Northern Estuary Map'g/Monitor'g
BBCW Cutler - Baseline Monitoring
BBCW Deering - L-31E Culverts Coop Agrmt
BBCW L31E - Periphyton & Veg Monitoring
RECOVER Northern Estuary Oyster Monitorg
3,750
5,000
30,000
80,518
15,850
2,500
750
750
75,000
177,150
14,750
12,672
13,400
226,210
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
5.00
1.00
2.00
2.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$658,300
Item NameQty
$135,118
$2,500
$1,500
$252,150
$267,032
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
SU01
SU01
JA10
SU01
SU01
JB10
JZ00
P210
P210
P210
SU01
SU01
SU01
P210
FuncAreaFund
101000
101000
202003
101002
101002
202000
101000
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
101144
NR
100686
100686
100686
NR
NR
NR
100686
NR
3007
NR
3008
3008
NR
NR
NR
NR
NR
NR
3007
3007
NR
FPrg Grant
Page: 122 of 362
COASTAL ECOSYSTEMS SECTION4411161000
541100
541400
541500
541506
541510
541513
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Other
14288
15526
23056
23060
13717
17144
15737
15491
13724
Books/Subscriptions
WQ Instrumentation
BBCW Cutler - Parts & Supplies
BBCW Deering - Parts & Supplies
Parts Supplies & Exp
Estuary Phytoplankton Study
Office Supplies
Recover - Project Operating Expenses
Freight Charges
450
3,500
750
1,150
11,925
5,000
451
500
315
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
1.00
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$450
$3,500
$13,825
$5,000
$451
$500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
JZ00
JI50
SU01
SU01
JZ00
JA10
JZ00
P210
JZ00
FuncAreaFund
101000
101000
101000
101000
101000
202003
101000
101000
101000
NR
101146
NR
NR
NR
NR
NR
100686
NR
NR
NR
NR
3007
NR
NR
NR
NR
NR
FPrg Grant
Page: 123 of 362
COASTAL ECOSYSTEMS SECTION4411161000
543800
589340
Oper Expense - Freight
Capital Outlay - Equipment Water Measurement
23054 BBCW Cutler - Field equipment 12,000
Operating Expenses
Capital - Operating
Total
Total
-
-
Total
Total
Amount
1.00
1.00
Total COASTAL ECOSYSTEMS SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$24,041
$12,000
$2,717,976
Item NameQty
$315
$12,000
1.00 SU01
FuncAreaFund
401000 NR NR
FPrg Grant
Page: 124 of 362
WQ TREATMENT TECHNOLOGIES SECTION4412162000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,731,269
Item NameQty
$1,206,639
$92,311
$136,129
$266,939
$19,520
$2,193
$255
$3,200
$4,083
FuncAreaFund FPrg Grant
Page: 125 of 362
WQ TREATMENT TECHNOLOGIES SECTION4412162000
530100
530103
530608
Cont Serv - External Provider
Cont Serv - Photographic Services
Cont Serv - Maint & Repairs - Vehicles
23339
23501
23531
23967
23966
23965
23968
23970
23971
23973
23753
17107
19325
19324
15947
23974
19326
17105
21742
16054
23972
23969
23910
14171
14164
C-44 STA - Scientific Support WQTT
Lakeside Ranch N - Scientific Support
Lakeside Ranch S - Scientific Support
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 L-8 Reservoir - Scientific Support
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
RS Science Plan - Soil Amendments
RS Science Plan-SAV Ecophysiology Study
Ten Mile Creek - Scientific Support WQTT
Aerial Imagery - STAs
Vehicle Maintenance and Repair
10,000
100,000
10,000
200,000
9,500
148,500
200,000
8,444
19,211
9,809
10,000
211,000
172,677
350,453
199,239
761
200,000
94,487
105,513
96,899
93,292
72,345
10,000
29,500
4,000
Total
Total
Total
-
-
-
Amount
23.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$2,332,130
$29,500
$4,000
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
P107
SB32
SB32
B199
B199
B199
B199
B199
B199
B199
SB32
B199
B199
B199
B199
B199
B199
B199
B199
B199
B199
B199
SB32
BE05
BE05
FuncAreaFund
101000
101000
101000
217000
101003
202003
217000
217000
101003
101003
101000
101003
202003
202003
202003
217003
202003
217003
217003
101003
217003
217000
202000
217000
217000
100548
NR
NR
101027
101129
101129
101127
NR
NR
100861
NR
100870
101125
101125
101130
101130
101128
100869
100869
100861
100861
NR
NR
101150
101150
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 126 of 362
WQ TREATMENT TECHNOLOGIES SECTION4412162000
530610
541100
541301
541400
541506
541510
Cont Serv - Maint and Repairs Environmental
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
14170
15069
16274
12474
14016
14167
15727
13311
Applied Science STA Maintenance
Books & Reference Materials
District Uniforms
Supplies
Tools & Equipment
Field & Laboratory Supplies
Office Supplies
Freight
1,500
162
653
835
1,000
2,000
540
45
Contracts
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Total
Amount
1.00
1.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,367,130
Item NameQty
$1,500
$162
$653
$1,835
$2,000
$540
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BE05
IZ00
BE05
IP14
BE05
BE05
IZ00
IZ00
FuncAreaFund
217000
202000
217000
202000
217000
217000
202000
202000
101150
NR
101150
101150
101150
101150
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 127 of 362
WQ TREATMENT TECHNOLOGIES SECTION4412162000
543800 Oper Expense - Freight
12620 Shipping Costs 250
Operating Expenses
Total -
Total
Amount
2.00
Total WQ TREATMENT TECHNOLOGIES SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$5,485
$4,103,884
Item NameQty
$295
1.00 BE05
FuncAreaFund
217000 101150 NR
FPrg Grant
Page: 128 of 362
EVERGLADES SYSTEMS ASSESSMENT SECTION4413163000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,885,129
Item NameQty
$1,319,595
$100,956
$131,962
$299,710
$21,960
$2,470
$281
$3,600
$4,595
FuncAreaFund FPrg Grant
Page: 129 of 362
EVERGLADES SYSTEMS ASSESSMENT SECTION4413163000
530100
530103
530108
530122
530300
Cont Serv - External Provider
Cont Serv - Photographic Services
Cont Serv - Lab Services
Cont Serv - Science and Tech. Support Services
Cont Serv - Aquatic Spraying
15061
23263
15503
15511
15899
23010
15150
17150
15505
13737
15520
15501
24022
24021
15513
Active Marsh Improvement
C-111 Spreader - Annual Bird Surveys
DPM/CEPP Adaptive Management
FL Bay Maintenanace
Lygodium tree island surveys - WCA-3
RB WCA
Vegetation Responses
WCA
LILA Imagery
Marsh Ecology - Ecological Responses
DPM Biogeochemical
DPM Field/Lab Sampling & Analy Support
Decomp Physical Model
Decomp Physical Model
LILA Vegetation Management
48,000
17,500
50,000
3,000
50,000
163,869
4,500
350,000
6,000
16,000
90,539
70,176
35,000
255,000
7,500
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
8.00
1.00
1.00
4.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$686,869
$6,000
$16,000
$450,715
$7,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BJ02
SU01
P112
JE10
BJ01
BJ02
BJ03
BJ02
P203
BJ02
P112
P112
P112
P112
P203
FuncAreaFund
217000
101000
228000
228000
217000
211035
217000
211035
101000
217000
228000
228000
202000
202000
101000
100954
NR
100595
100281
100960
100954
NR
100954
100803
100954
100595
100595
100595
100595
100803
NR
3006
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 130 of 362
EVERGLADES SYSTEMS ASSESSMENT SECTION4413163000
530600
530608
530900
545000
545010
545020
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Professional
Oper Expense - Interagency Local
Oper Expense - Interagency State of FL
Oper Expense - Interagency Federal Matching
15500
15514
14238
13408
23262
23011
15523
20987
15490
15516
15510
FLBay - Equipment Maintenance
LILA Maintenance
Marsh Ecology - Equipment Repair & Maint
Marsh Ecology - Airboat Maint & Repair
C-111 Spreader - Downstream Impacts
LILA Management
FHAP Part 1
Florida Bay SAV Monitoring
ENP Coop Agreement
LILA COOP with LNWR
Sediment Dynamics
6,000
25,000
8,329
5,000
75,000
115,500
160,192
115,000
15,000
13,000
8,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
3.00
1.00
1.00
1.00
2.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$39,329
$5,000
$75,000
$115,500
$275,192
$36,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
JE10
P203
BJ02
BJ02
P210
P203
P210
JE10
JE10
P203
JE10
FuncAreaFund
228000
101000
217000
217000
101000
220000
101000
228000
228000
101000
228000
100281
100803
100954
100954
100686
100803
100686
100281
100281
100803
100281
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 131 of 362
EVERGLADES SYSTEMS ASSESSMENT SECTION4413163000
545040
540030
541100
541301
Oper Expense - Interagency Public Univ
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
23264
23259
16228
16132
24023
15521
15836
16209
15499
15887
24243
15496
15506
15507
13317
13305
15509
C-111 Spreader - Monitoring S Everg
C-111 Spreader - Taylor Slough Monitor
DPM/CEPP Fish Responses to Flow
DPM/CEPP Water Quality/Quantity Tradeoff
Decomp Physical Model
Faunal Responses to Hydrology LILA - FAU
LILA Herp - UM
LILA Micro Biology - UM
Lake Eco Hydrology
Lakes Trophic Dynamics
SAV Assessments
SAV Assessments
Tree Island Plant Community WCA-3a Monit
LILA - Pump Fuel
Books & Reference Materials
Uniforms/Safety Shoes
LILA Tools & Equipment
67,500
38,903
8,000
108,790
125,000
70,000
65,000
65,000
90,000
122,000
8,112
31,888
87,350
1,500
180
380
6,000
Contracts
Total
Total
Total
Total
-
-
-
-
Total
Amount
13.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,600,648
Item NameQty
$887,543
$1,500
$180
$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
1.00
1.00
1.00
1.00
1.00
SU01
SU01
P112
P112
P112
P203
P203
P203
JE10
JE10
JE10
JE10
P210
P203
BJ03
BJ03
P203
FuncAreaFund
101000
101000
228000
228000
202000
220000
220000
220000
228000
228000
228000
228000
101000
101000
217000
217000
101000
NR
NR
100595
100595
100595
100803
100803
100803
100281
100281
100281
100281
100686
100803
NR
NR
100803
3006
3006
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 132 of 362
EVERGLADES SYSTEMS ASSESSMENT SECTION4413163000
541400
541500
541506
541510
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
15452
23265
15508
15502
13321
14248
15498
13760
15515
23260
23261
12792
20013
15494
24227
15628
15735
15512
Tree Island Tools & Equipment
C-111 Spreader - Field Supplies
DPM Supplies
FL Bay - Field & Lab Supplies
Marsh Ecology - Field Supplies
Marsh Ecology - Wildlife Supplies
Nitrogen Assessment
Parts & Supplies
Sediment Dynamics - Parts/Supplies
C-111 Spreader - Taylor Slough Monitor
C-111 Spreader - Taylor Slough Supplies
Marsh Ecology - Lab Supplies
Parts and Supplies Laboratory
Sediment Dynamics - Lab Supplies
Southern Everglades - Lab Supplies
Southern Everglades - Lab Supplies
Office Supplies
LILA FPL Pump Utilities Electric
9,000
1,000
15,000
7,033
6,500
4,000
5,000
8,344
10,000
23,597
12,500
8,000
12,835
50,000
3,153
26,847
1,052
8,800
Total
Total
Total
Total
-
-
-
-
Amount
2.00
8.00
7.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$15,000
$56,877
$136,932
$1,052
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BJ01
SU01
P112
JE10
BJ02
BJ02
JE10
BJ03
JE10
SU01
SU01
BJ02
P112
JE10
JE10
JE10
BJ03
P203
FuncAreaFund
217000
101000
228000
228000
217000
217000
228000
217000
228000
101000
101000
217000
228000
228000
228000
228000
217000
101000
100960
NR
100595
100281
100954
100954
100281
NR
100281
NR
NR
100954
100595
100281
100281
100281
NR
100803
NR
3006
NR
NR
NR
NR
NR
NR
NR
3006
3006
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 133 of 362
EVERGLADES SYSTEMS ASSESSMENT SECTION4413163000
543701
543800
589720
Oper Expense - Electrical Service
Oper Expense - Freight
Capital Outlay - Proj Systems Equip Purchases
13762
15517
Shipping
DPM Biogeochemistry Equipment
900
10,000
Operating Expenses
Capital - Operating
Total
Total
Total
-
-
-
Total
Total
Amount
1.00
1.00
1.00
Total EVERGLADES SYSTEMS ASSESSMENT SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$221,621
$10,000
$4,717,398
Item NameQty
$8,800
$900
$10,000
1.00
1.00
BJ03
P112
FuncAreaFund
217000
408000
NR
100595
NR
NR
FPrg Grant
Page: 134 of 362
LAKE & RIVER ECOSYSTEMS SECTION4415165000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
19.00
19.00
19.00
19.00
19.00
19.00
19.00
19.00
19.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,056,347
Item NameQty
$1,443,250
$110,414
$151,836
$316,088
$23,180
$2,602
$293
$3,800
$4,884
FuncAreaFund FPrg Grant
Page: 135 of 362
LAKE & RIVER ECOSYSTEMS SECTION4415165000
530100
530103
530600
530608
531103
Cont Serv - External Provider
Cont Serv - Photographic Services
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Waste Disposal Services
24196
23480
17131
15489
15898
15155
21708
19330
12468
15486
12750
15066
23479
15487
Innovative Technologies
KRREP - Wading Bird Tracking
KRREP Fish Telemetry Study
KRREP WB & WF Food Avail Study
SCADA Well Maint for KRR
Taxonomic Support Services
AS FY20-FY21 Lake Okee Ecological Assess
Headwaters Lakes Aerial Imagery
Lake Okeechobee Misc Lab Equipment Maint
YSI Sonde Repairs & Maintenance
KRREP Vehicle, Boat, Trailer Repairs & M
Lake Okeechobee Vehicle,Boat,Trailer Re
KRREP - Waste Removal
KRREP Riverwoods Field Lab
1,056,600
141,000
69,000
5,000
39,960
91,010
51,250
37,500
4,000
6,000
2,500
2,500
6,000
298,190
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
6.00
2.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$1,402,570
$88,750
$10,000
$5,000
$6,000
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
IP06
FA12
FA12
FA12
FA08
IP01
IP01
FA12
IP01
FA12
FZ00
IP01
FA12
FA12
FuncAreaFund
205000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
101023
100651
100651
100651
100828
101148
101148
100651
101148
100651
NR
101148
100651
100651
2063
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 136 of 362
LAKE & RIVER ECOSYSTEMS SECTION4415165000
545040
540040
541100
541400
541500
541506
Oper Expense - Interagency Public Univ
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
12472
12363
15070
15485
12470
15068
15484
14303
15067
15722
Oils/Lubricants
Books & Reference Materials
Lake Okeechobee Small Tools
Small Tools & Equipment
Lake Okeechobee Equipment&Supplies Biomo
Lake Okeechobee General Field Supplies
Parts/Supplies-Other
Small Tools & Equipment
Lake Okeechobee General Lab Supplies
Office Supplies
200
405
300
2,000
4,000
2,000
3,350
350
7,500
947
Contracts
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Total
Amount
1.00
1.00
1.00
2.00
4.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,810,510
Item NameQty
$298,190
$200
$405
$2,300
$9,700
$7,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
FZ00
FZ00
IP01
FA12
IP01
IP01
FA12
FB01
IP01
FZ00
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
101148
100651
101148
101148
100651
101147
101148
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 137 of 362
LAKE & RIVER ECOSYSTEMS SECTION4415165000
541510
543701
543800
589340
589500
589510
589720
Oper Expense - Parts,Supp - Office
Oper Expense - Electrical Service
Oper Expense - Freight
Capital Outlay - Equipment Water Measurement
Capital Outlay - Vehicles
Capital Outlay - Boats
Capital Outlay - Proj Systems Equip Purchases
12966
15065
21054
23481
23482
21706
Riverwoods Field Facility Electric
Lake Okeechobee Freight
Lake Okee In-Lake Monit AS Equipment
KRREP - Truck 4WD w/topper
KRREP - Airboat with Trailer
Lake Okeechobee Sediment Corer
12,100
250
7,000
47,250
63,800
8,000
Operating Expenses
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Total
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$33,402
Item NameQty
$947
$12,100
$250
$7,000
$47,250
$63,800
$8,000
1.00
1.00
1.00
1.00
1.00
1.00
FZ00
IP01
IP01
CZ99
FA12
IP01
FuncAreaFund
202000
202000
405000
402000
402000
402000
NR
101148
101233
100651
100651
101148
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 138 of 362
LAKE & RIVER ECOSYSTEMS SECTION4415165000
Capital - OperatingTotal
Amount
Total LAKE & RIVER ECOSYSTEMS SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$126,050
$4,026,309
Item NameQty FuncAreaFund FPrg Grant
Page: 139 of 362
WATER QUALITY BUREAU4510166000
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
13673
15760
11982
Books & Reference Materials
Office Supplies
Licenses & Certifications
135
180
112
Personal Services
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
2.00
2.00
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$163,015
Item NameQty
$118,622
$9,077
$11,861
$21,150
$1,220
$138
$32
$400
$515
$135
$180
1.00
1.00
1.00
SZ00
SZ00
SZ00
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 140 of 362
WATER QUALITY BUREAU4510166000
542400 Oper Expense - Professional Licenses
Operating Expenses
Total -
Total
Amount
Total WATER QUALITY BUREAU
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$427
$163,442
Item NameQty
$112
FuncAreaFund FPrg Grant
Page: 141 of 362
ANALYTICAL SERVICES SECTION4511167100
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,173,034
Item NameQty
$2,145,648
$164,141
$221,286
$578,246
$42,700
$4,794
$520
$7,000
$8,699
FuncAreaFund FPrg Grant
Page: 142 of 362
ANALYTICAL SERVICES SECTION4511167100
530100
530122
530197
530500
Cont Serv - External Provider
Cont Serv - Science and Tech. Support Services
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Government Provider
23343
23341
21094
23587
23532
23628
23637
16063
16061
23754
23829
16065
23911
21092
21097
21072
21068
21057
21720
23678
C-44 STA - ASD (Lab) Analysis Contract
C-44 STA - ASD (Private Lab) Contracts
C-51W Upstream Monitoring Lab Contracts
Faka Union PS - Lab Analysis Contract
Lakeside Ranch S - GS Lab - HG-Water
Manatee Mitigation - Isotope Analysis
Merritt PS - Lab Analysis Contract
Nubbin Slough STA Lab Analys-Hg-Water
Nubbin Slough STA Lab Analys-Org-Tissue
RS L-8 Reservoir - Lab Analysis Contract
RS STA 1W1 - ASD (Private Lab) Contracts
STA Comp Lab Anlys- Org & Hg Fish/Water
Ten Mile Creek - Lab Analyses-Hg & Other
C-51W Upstream Monitoring Lab CS
Lake O Monitoring Lab Contract Services
N Everglades Exp Upstream Monit Cont Srv
N Everglades Exp Upstream Monit Cont Srv
N Everglades Exp Upstream Monit Cont Srv
IT Support Horizon Field App LMS Upgrade
Miller PS - WQ Sample Collection
17,500
9,500
9,100
1,500
3,750
600
1,500
12,000
15,000
250
7,000
12,000
3,250
76,378
114,566
38,189
38,189
114,566
80,000
1,050
Total
Total
Total
Total
-
-
-
-
Amount
13.00
5.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$92,950
$381,888
$80,000
$1,050
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
P107
P107
BD08
SU01
IP14
SU01
SU01
IP14
IP14
BB80
BB80
BB80
SB32
BD08
IP01
JA59
JI59
IR03
SB31
SU01
FuncAreaFund
202000
202000
205000
101002
202000
101002
101002
202000
202000
217000
217000
217000
202000
205000
205000
205000
205000
205000
101000
101002
100548
100548
101232
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
101232
101233
101236
101235
101234
NR
NR
NR
NR
NR
3008
NR
3008
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
FPrg Grant
Page: 143 of 362
ANALYTICAL SERVICES SECTION4511167100
530600
531103
545010
Cont Serv - Maintenance and Repairs
Cont Serv - Waste Disposal Services
Oper Expense - Interagency State of FL
12447
12320
12323
12324
15071
12739
23340
12577
21095
23680
15149
23828
12449
12575
12573
14249
Autoclave Maintenance
DI/RO Water System Maintenance
Maint & Repair of Misc Lab Equipment
Spectrometers Maintenance
Universal Lab Equipment Maint Contract
Hazardous Waste Disposal
C-44 STA - Mercury Lab Analysis
EVPA Lab Anlys-Organics-Sediment
Lake O Monitoring Lab State Contracts
Miller PS - Lab Analysis Contract
Nubbin Slough STA LabAnlys-Organic-Water
RS STA 1W1 - ASD (State Lab) Contracts
Regional Comp Lab Anlys Hg - Water
Regional Mon Lab Anlys-Organics-Sediment
Regional Mon Lab Anlys-Organics-Water
STA Comp Lab Anlys - Org & Hg Fish/Water
4,320
7,830
23,400
19,800
23,500
700
8,000
10,000
110,000
1,500
30,000
8,500
5,000
43,000
100,000
3,000
Contracts
Total
Total
Total
-
-
-
Total
Amount
5.00
1.00
10.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$954,438
Item NameQty
$78,850
$700
$319,000
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
SB31
SB31
SB31
SB31
SB31
SB31
P107
SB32
IP01
SU01
IP14
BB80
SB32
SB32
SB32
BB80
FuncAreaFund
101000
101000
101000
101000
101000
101000
202000
101000
205000
101002
202000
217000
101000
101000
101000
217000
NR
NR
NR
NR
NR
NR
100548
NR
101233
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 144 of 362
ANALYTICAL SERVICES SECTION4511167100
541301
541500
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
12326
21096
23097
23267
23344
23342
21090
23586
14210
15072
14187
14182
12317
14265
12330
13682
14217
15156
12318
12319
13701
14296
23485
21103
23502
23533
23629
23636
Lab Coats
C-51W Upstream Monitoring WQMS Field Sup
Allapattah Rest - ASD (Lab) Supplies
C-111 Spreader - Lab P/S West Feat.
C-44 STA - ASD (Lab) Supplies
C-44 STA - ASD (Lab) Supplies
C-51W Upstream Monitoring Lab Supplies
Faka Union PS - Lab Analysis Supplies
Gasses for Lab Instrumentation
Lab P/S Biscayne Bay
Lab P/S Caloosahatchee River Flowway
Lab P/S FL Bay
Lab P/S In Lake Assessment
Lab P/S Nubbin Slough STA
Lab P/S Operations
Lab P/S Regional Compliance
Lab P/S Regional Monitoring
Lab P/S SLT WQM
Lab P/S STA Compliance
Lab P/S STA Optimization
Lab P/S Taylor Creek STA
Lab P/S WOD (LOWA)
Lake Hicpochee - Lab Supplies ASD
Lake O In-Lake Monitoring Lab Supplies
Lakeside Ranch N - Lab Supplies
Lakeside Ranch S - Lab Analysis Supplies
Manatee Mitigation - Lab Supplies
Merritt PS - Lab Analysis Supplies
1,730
7,904
1,500
750
3,000
500
11,863
439
10,000
3,900
3,600
15,250
6,178
7,730
5,040
73,232
25,463
32,000
35,890
74,864
1,730
3,752
3,750
20,000
520
1,000
500
439
Total
Total
-
-
Amount
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$1,730
$7,904
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
SB31
BD08
SB32
SU01
P107
P107
BD08
SU01
SB31
JD10
JI50
JE10
IP01
IP14
SB31
SB32
SB34
JA59
BB80
BE01
IP14
IR03
SB32
IP01
IP14
IP14
SU01
SU01
FuncAreaFund
101000
205000
202000
101000
202000
202000
205000
101002
101000
101000
101000
228000
202000
202000
101000
101000
101000
101000
217000
217000
202000
202000
101000
205000
202000
202000
101002
101002
NR
101232
NR
NR
100548
100548
101232
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
101233
NR
NR
NR
NR
NR
NR
NR
3006
NR
NR
NR
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
FPrg Grant
Page: 145 of 362
ANALYTICAL SERVICES SECTION4511167100
541506
541510
543300
543301
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - Other Fees
Oper Expense - Permits & Fees
23679
21066
21056
21076
23046
23720
23830
12475
23912
15709
14212
94
Miller PS - Lab Analysis Supplies
N Everglades Exp Upstream Monit Lab Sup
N Everglades Exp Upstream Monit Lab Sup
N Everglades Exp Upstream Monit Lab Sup
RB Lk Worth Lagoon Exp Monit Lab Supp
RS A1 FEB - ASD (Lab) Other
RS STA 1W1 - ASD (Lab) Other
SC - Lab P/S BMPs
Ten Mile Creek - Lab Supplies ASD
Office Supplies
Fees for Lab Perfrmnc Evaluation Studies
Lab Permits & Certifications
439
4,437
18,138
4,160
2,000
3,437
1,493
4,680
3,800
1,579
10,890
5,000
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
35.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$412,577
Item NameQty
$385,474
$1,579
$10,890
$5,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
SU01
JI59
IR03
JA59
JC10
BB80
BB80
BD08
SB32
SB31
SB31
SB31
FuncAreaFund
101002
205000
205000
205000
101000
217000
217000
217000
202000
101000
101000
101000
NR
101235
101234
101236
101231
NR
NR
NR
NR
NR
NR
NR
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 146 of 362
ANALYTICAL SERVICES SECTION4511167100
589300 Capital Outlay - Equipment
15304
23021
15306
Replacement Lab Equipment
Replacement Lab Equipment
Replacement Lab Equipment
40,500
49,000
88,000
Capital - Operating
Total -
Total
Amount
3.00
Total ANALYTICAL SERVICES SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$177,500
$4,717,549
Item NameQty
$177,500
1.00
1.00
1.00
SB31
BB80
BB80
FuncAreaFund
401000
406000
406000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 147 of 362
COMPLIANCE ASSESSMENT /REPORTING SECTION4512168100
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
19.00
19.00
19.00
19.00
19.00
19.00
19.00
19.00
19.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,223,623
Item NameQty
$1,586,516
$121,374
$164,872
$316,097
$23,180
$2,610
$300
$3,800
$4,874
FuncAreaFund FPrg Grant
Page: 148 of 362
COMPLIANCE ASSESSMENT /REPORTING SECTION4512168100
530100
530122
530197
530900
545040
Cont Serv - External Provider
Cont Serv - Science and Tech. Support Services
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Professional
Oper Expense - Interagency Public Univ
23268
23345
23503
23721
23831
14262
21719
21718
15078
24200
C-111 Spreader - Compliance Assessment
C-44 Reservoir - Compliance Assessment
Lakeside Ranch N - Compliance Assessment
RS A1 FEB - Compliance Assessment
RS STA 1W1 - Compliance Assessment
QA/QC Oversight Support
IT Support Develop New Nutrient Load Pro
IT Support Nutrient Load Program Analysi
SFER Peer Review
R/B FAU CES Contingent Workers
17,441
2,683
4,024
17,441
17,441
25,000
144,800
76,800
26,800
13,000
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
5.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$345,430
Item NameQty
$59,030
$25,000
$221,600
$26,800
$13,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
SU01
P107
I517
BB80
SB11
P207
SB51
SB51
SB54
SB11
FuncAreaFund
101000
202000
202000
217000
101000
101000
101000
101000
101000
101000
NR
100548
NR
NR
NR
NR
NR
NR
101176
NR
3006
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 149 of 362
COMPLIANCE ASSESSMENT /REPORTING SECTION4512168100
541100
541510
542310
542400
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
11954
15714
12307
11983
14223
Books & Reference Materials
Office Supplies
American Statistical Assn
Dues & Memberships
FL PE Renewals
135
959
148
220
540
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
1.00
1.00
2.00
1.00
Total COMPLIANCE ASSESSMENT /REPORTING SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,002
$2,571,055
Item NameQty
$135
$959
$368
$540
1.00
1.00
1.00
1.00
1.00
SB51
SB51
SB51
SZ00
SB51
FuncAreaFund
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 150 of 362
WQ MONITORING SECTION4513169100
510100
520900
521010
521110
521120
521130
521140
521150
521160
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
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
15643
12014
15158
WQ Monitoring Field Supplies
WQ Monitoring Office Supplies
Amer Soc Qual Fl Soc Env Anal Nelac Inst
1,125
601
211
Personal Services
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
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$233,381
Item NameQty
$160,347
$12,266
$19,575
$37,535
$2,440
$274
$30
$400
$514
$1,125
$601
1.00
1.00
1.00
SB11
SB11
SZ00
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 151 of 362
WQ MONITORING SECTION4513169100
542310
542400
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
12314 Certified Quality Auditor 285
Operating Expenses
Total
Total
-
-
Total
Amount
1.00
Total WQ MONITORING SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,222
$235,603
Item NameQty
$211
$285
1.00 SB11
FuncAreaFund
101000 NR NR
FPrg Grant
Page: 152 of 362
FIELD OPS-SAMP/LOGISTICS UNIT4513169200
510100
520090
520900
521010
521110
521120
521130
521140
521150
521160
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 - Maintenance and Repairs
15876
23755
23756
91
WQM Uniform Stipend
RS L8 Reservoir - Sonde Maintenance
RS L8 Reservoir - WQ Site Maintenance
WQM Site / Equipment Install M&R
8,464
1,500
2,500
41,469
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
9.00
1.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$677,963
$45,469
Item NameQty
$426,732
$8,464
$32,646
$46,423
$147,472
$10,980
$1,235
$126
$1,800
$2,085
$45,469
1.00
1.00
1.00
1.00
SB11
BB80
BB80
SB11
FuncAreaFund
101000
217000
217000
101000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 153 of 362
FIELD OPS-SAMP/LOGISTICS UNIT4513169200
541301
541400
541500
541502
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
95
12316
13726
13756
23486
21069
21075
23047
15265
14254
14250
92
23098
23269
23346
23588
23631
23638
23681
WQM Uniforms
WQM Sampling Equipment, Small Tools
WQM Small Tools & Equipment - LTP
WQM Small Tools & Equipment - STAs
Lake Hicpochee - WQM Supplies
N Everg Exp Upstream Monit WQMS Fld Sup
N Everg Exp Upstream Monit WQMS Fld Sup
RB LWL Exp Monit WQMS Field Sup
WQM Field Parts & Supplies
WQM Field Parts & Supplies - LTP
WQM Field Parts & Supplies - STAs
WQM Parts, Supplies, & Exp - Automotive
Allapattah Rest - WQMS Field Supplies
C-111 Spreader - WQMD Other
C-44 STA - WQMS Parts & Supplies
Faka Union PS - Field Parts & Supplies
Manatee Mitigation - Field Supplies
Merritt PS - Field Parts & Supplies
Miller PS - Field Parts & Supplies
6,500
9,450
5,400
3,600
500
1,300
1,300
2,000
15,104
5,400
58,725
4,000
1,500
1,127
2,000
250
250
250
250
Total
Total
Total
Total
-
-
-
-
Amount
1.00
3.00
7.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$6,500
$18,450
$84,329
$4,000
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
SB11
SB11
BE01
BB80
SB11
JI59
JA59
JC10
SB11
BE01
BB80
SB11
SB11
SU01
P107
SU01
SU01
SU01
SU01
FuncAreaFund
101000
101000
217000
217000
101000
205000
205000
101000
101000
217000
217000
101000
202000
101000
202000
101002
101002
101002
101002
NR
NR
NR
NR
NR
101235
101236
101231
NR
NR
NR
NR
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3006
NR
3008
3008
3008
3008
FPrg Grant
Page: 154 of 362
FIELD OPS-SAMP/LOGISTICS UNIT4513169200
541506
589340
Oper Expense - Parts,Supp - Laboratory
Capital Outlay - Equipment Water Measurement
23722
23832
23833
11974
93
15303
15302
23630
23834
15301
RS A1 FEB - WQMD Other
RS STA 1W1 - WQMS Field Supplies
RS STA 1W1 - WQMS Maint & Repair
WQM Field Supplies and Lab Standards
WQM Field Supplies and Lab Standards-LTP
Field Equipment
Field Equipment
Manatee Mitigation - WQ Field Equip
RS STA 1W1 - WQ Equip Replace (Sonde)
Replacement Field Equipment
3,000
3,090
2,500
15,000
3,000
7,600
7,600
8,000
8,000
56,000
Operating Expenses
Capital - Operating
Total
Total
-
-
Total
Total
Amount
12.00
5.00
Total FIELD OPS-SAMP/LOGISTICS UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$145,496
$87,200
$956,128
Item NameQty
$32,217
$87,200
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BB80
BB80
BB80
SB11
BE01
BB80
BE01
SU01
BB80
SB11
FuncAreaFund
217000
217000
217000
101000
217000
406000
406000
401000
406000
401000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
NR
NR
FPrg Grant
Page: 155 of 362
MONITORING DEV & IMP UNIT4513169300
510100
520900
521010
521110
521120
521130
521140
521150
521160
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 - Science and Tech. Support Services
Cont Serv - Maintenance and Repairs
21047
21060
12309
16168
12310
12311
Lake Okee In-Lake Monit WQMS Contr Serv
N Everg Exp Upstream Monit WQMS Cont Srv
DI/RO Water Sys Maintence - Okee WQ Lab
N STA Site Equip Install Repair & Maint.
WQM Equipment Maintenance & Repair
Mail/Courier
165,361
374,000
8,100
1,800
3,600
17,550
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
2.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$806,226
Item NameQty
$530,609
$40,588
$53,062
$163,862
$12,200
$1,372
$148
$2,000
$2,385
$539,361
$13,500
1.00
1.00
1.00
1.00
1.00
1.00
IP01
IR03
SB11
IP14
SB11
SB11
FuncAreaFund
205000
205000
101000
202000
101000
101000
101233
101234
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 156 of 362
MONITORING DEV & IMP UNIT4513169300
531200
541301
541400
541500
541506
Cont Serv - Mail/Courier
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
23914
12313
12315
21046
21062
16169
23913
15095
23504
23534
12312
14266
Ten Mile Creek - Courier Fees
WQM Uniforms
WQM Small Tools & Equipment
Lake Okee In-Lake Monit WQMS Field Supp
N Everg Exp Upstream Monit WQMS Fld Sup
Northern STA WQM Parts & Supplies
Ten Mile Creek - Routine WQM Supplies
WQM Taylor Creek Field Supplies
Lakeside Ranch N - WQM P&S
Lakeside Ranch S - Field Supplies
WQM Field Supplies & Lab Standards
WQM Nubbin Slough Sampling
2,000
1,500
4,500
5,000
7,925
7,200
500
9,900
1,500
1,000
22,500
2,000
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
2.00
1.00
1.00
5.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$572,411
Item NameQty
$19,550
$1,500
$4,500
$30,525
$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
SB32
SB11
SB11
IP01
IR03
IP14
SB11
IP14
IP14
IP14
SB11
IP14
FuncAreaFund
101000
101000
101000
205000
205000
202000
202000
202000
202000
202000
101000
202000
NR
NR
NR
101233
101234
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 157 of 362
MONITORING DEV & IMP UNIT4513169300
541513
541900
589340
Oper Expense - Parts and Supplies Other
Oper Expense - Other
Capital Outlay - Equipment Water Measurement
12744
23505
Bottled Water - Okee WQ Office
Lakeside Ranch N - WQMD Other
180
16,000
Operating Expenses
Capital - Operating
Total
Total
Total
-
-
-
Total
Total
Amount
1.00
1.00
1.00
Total MONITORING DEV & IMP UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$63,705
$16,000
$1,458,342
Item NameQty
$2,000
$180
$16,000
1.00
1.00
SB11
I517
FuncAreaFund
101000
402000
NR
NR
NR
NR
FPrg Grant
Page: 158 of 362
MONITORING DEV & IMP UNIT4513169400
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
23348
21098
23270
23347
23589
20036
C-44 STA - WQM Sample Collection Support
C-51W Upstream Monitoring WQMS CS
C-111 Spreader - WF Fish Hg Comp Monit
C-44 STA - WQMS Fish Collection
Faka Union PS - Fish Collection
Fish Coil Hg Comp Mon (Downstream)
20,000
35,700
1,500
5,250
500
1,790
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$669,078
Item NameQty
$460,346
$35,219
$46,035
$114,700
$8,540
$956
$114
$1,400
$1,768
$20,000
$35,700
1.00
1.00
1.00
1.00
1.00
1.00
P107
BD08
SU01
P107
SU01
SB12
FuncAreaFund
202000
205000
101000
202000
101002
101000
100548
101232
NR
100548
NR
NR
NR
NR
3006
NR
3008
NR
FPrg Grant
Page: 159 of 362
MONITORING DEV & IMP UNIT4513169400
545010
545020
545040
Oper Expense - Interagency State of FL
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
12746
16056
14304
23535
23639
23682
23835
23915
12013
12743
23019
23020
Fish Coll Hg Comp Mon (Downstream)
Fish Coll Hg Comp Mon (Downstream)
Fish Coll Hg Comp Mon -Nubbin&Taylor STA
Lakeside Ranch S - Fish Collection
Merritt PS - Fish Collection
Miller PS - Fish Collection
RS STA 1W1 - WQMS Fish Collection
Ten Mile Creek - Fish Collection
ENP SW Monitor & Marine Network Support
NADP/MDN - Hg Deposition Comp Mon
WQMS Contingent Worker Support
WQMS Contingent Worker Support
23,860
1,210
3,000
6,000
500
500
3,000
2,250
196,850
33,816
3,000
4,500
Contracts
Total
Total
Total
-
-
-
Total
Amount
12.00
1.00
3.00
Total MONITORING DEV & IMP UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$343,226
$1,012,304
Item NameQty
$49,360
$196,850
$41,316
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
SB12
SB12
IP14
IP14
SU01
SU01
BB80
SB32
SB12
SB12
SB31
BB80
FuncAreaFund
101000
202000
202000
202000
101002
101002
217000
101000
101000
101000
202000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 160 of 362
FIELD OPS-SAMP/LOGISTICS UNIT4513169500
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
Personal Services
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
Total FIELD OPS-SAMP/LOGISTICS UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$664,762
$664,762
Item NameQty
$425,858
$32,580
$42,586
$147,468
$10,980
$1,232
$127
$1,800
$2,131
FuncAreaFund FPrg Grant
Page: 161 of 362
MONITORING DEV & IMP UNIT4513169600
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
8.00
8.00
8.00
8.00
8.00
8.00
8.00
8.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$782,155
Item NameQty
$540,926
$41,377
$54,097
$131,095
$9,760
$1,102
$135
$1,600
$2,063
FuncAreaFund FPrg Grant
Page: 162 of 362
MONITORING DEV & IMP UNIT4513169600
530100
530122
530500
530600
Cont Serv - External Provider
Cont Serv - Science and Tech. Support Services
Cont Serv - Government Provider
Cont Serv - Maintenance and Repairs
21101
15820
16066
16067
21071
21073
17104
15157
12742
23051
23050
23590
23640
21051
C-51W Upstream Monitoring WQMS Contracts
EFA Source Controls C-139B
Helicopter contract - Total P Rule Montr
Helicopter contract - Total P Rule Montr
N Everg Exp Upstream Monit WQMS Cont Srv
N Everglades Exp Upstream Monit Cont Srv
SLR WQ Monitoring
St. Lucie Tributaries WQM
WQM Site Install, Repair & Maintenance
RB Monitoring Lab Contractual Svcs
RB Monitoring WQMS Contractual Svcs
Faka Union PS - WQ Sample Collection
Merritt PS - WQ Sample Collection
Lake Okee In-Lake Monit WQMS Maint Cont
50,000
24,400
10,500
2,000
100,000
50,000
13,500
62,100
19,800
20,000
30,000
1,050
4,142
10,000
Contracts
Total
Total
Total
Total
-
-
-
-
Total
Amount
9.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$397,492
Item NameQty
$332,300
$50,000
$5,192
$10,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BD08
BD08
SB11
SB11
JI59
JA59
JA59
JA59
SB11
SB34
SB14
SU01
SU01
IP01
FuncAreaFund
205000
101000
202000
101000
205000
205000
101000
101000
101000
101000
101000
101002
101002
205000
101232
NR
NR
NR
101235
101236
NR
NR
NR
NR
NR
NR
NR
101233
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
NR
FPrg Grant
Page: 163 of 362
MONITORING DEV & IMP UNIT4513169600
541500
589340
589720
Oper Expense - Parts and Supplies
Capital Outlay - Equipment Water Measurement
Capital Outlay - Proj Systems Equip Purchases
23052
21052
23048
Lake Okee In-Lake Monit WQMS Field Supp
Lake Okee In-Lake MoniT WQMS Equipment
RB LWL Exp Monit WQMS Field Equip
50,000
96,760
10,000
Operating Expenses
Capital - Operating
Total
Total
Total
-
-
-
Total
Total
Amount
1.00
1.00
1.00
Total MONITORING DEV & IMP UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$50,000
$106,760
$1,336,407
Item NameQty
$50,000
$96,760
$10,000
1.00
1.00
1.00
IP01
IP01
JC10
FuncAreaFund
205000
405000
401000
101233
101233
101231
NR
NR
NR
FPrg Grant
Page: 164 of 362
FIELD OPS-SAMP/LOGISTICS UNIT4513169700
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
8.00
8.00
8.00
8.00
8.00
8.00
8.00
8.00
8.00
Total FIELD OPS-SAMP/LOGISTICS UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$608,749
$608,749
Item NameQty
$393,662
$30,116
$39,366
$131,085
$9,760
$1,097
$117
$1,600
$1,946
FuncAreaFund FPrg Grant
Page: 165 of 362
WQ MONITORING FIELD OPERATIONS UNIT4513169800
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
Personal Services
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
Total WQ MONITORING FIELD OPERATIONS UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$343,333
$343,333
Item NameQty
$229,923
$17,589
$22,993
$65,542
$4,880
$548
$60
$800
$998
FuncAreaFund FPrg Grant
Page: 166 of 362
FIELD OPS & LAND MANAGEMENT5003170600
510100
511100
520090
520900
521010
521110
521120
521130
521140
521150
521160
529990
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
15773 Uniform Stipend 80,891
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
7.00
2.00
1.00
3.00
3.00
7.00
7.00
7.00
1.00
1.00
1.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,870,610
Item NameQty
-$174,407
$44,000
$80,891
$13,312
$39,877
$282,200
$20,400
$2,294
$15
$200
$257
$1,561,571
1.00 CZ99
FuncAreaFund
202000 NR NR
FPrg Grant
Page: 167 of 362
FIELD OPS & LAND MANAGEMENT5003170600
530402
531100
541500
541510
Cont Serv - Tree Management Services
Cont Serv - General Maintenance
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
21006
100
17117
15750
15753
15749
15646
15751
15645
15720
17119
17115
17112
17113
17114
17116
Lee County Watercourse Management
Uniform/Laundry
FOLM Priorities
Aquatic Plant Control
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Movement of Water
Movement of Water
Parts & Supp Off (Field Ops & Land Mgmt)
G-372 Overhaul Vacuum Pump
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
850,000
51,440
40,000
351
668
992
591
351
2,381
1,708
10,000
15,000
10,000
10,000
10,000
80,000
Contracts
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Total
Amount
1.00
1.00
1.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$901,440
Item NameQty
$850,000
$51,440
$40,000
$7,042
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CG04
CZ99
CZ99
CK01
CO03
CO03
CO03
CE02
CE02
CZ99
BZ00
CZ99
CZ99
CZ99
CZ99
CZ99
FuncAreaFund
101000
202000
202000
202000
202000
202000
202000
202000
202000
101000
217000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 168 of 362
FIELD OPS & LAND MANAGEMENT5003170600
541512
542000
542100
542300
542310
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Travel for Training
Oper Expense - Memberships, Dues and Fees
16024
17986
40
15466
15661
23215
13401
16170
13241
15651
16026
22991
12607
15045
O&M Program Support
O&M Program Support
Training & Conf. (Field Ops & Land Mgmt)
Training & Conferences
Business Travel - Pilot Duty
C-111 South Dade - PS-331 Travel Dist
SUN PASS TOLL FUNDING
SUN PASS TOLL FUNDING
Travel BCB
Travel District Business
O&M Program Support
OE Travel Training
O & M Dues and Memberships
Fuel Site Management
219
257
13,338
59,723
877
50
64,000
32,704
4,102
3,535
488
2,630
11,814
44,400
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
6.00
4.00
6.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$135,000
$73,537
$105,268
$3,118
$11,814
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CZ99
BB79
CZ99
CZ99
HA00
CE03
MV01
CZ99
CZ99
CZ99
CZ99
CZ99
CZ99
CE03
FuncAreaFund
203000
217000
202000
101000
101000
202002
101000
202000
203000
101000
203000
202000
101000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 169 of 362
FIELD OPS & LAND MANAGEMENT5003170600
543650 Oper Expense - Space Rental
Operating Expenses
Total -
Total
Amount
Total FIELD OPS & LAND MANAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$420,179
$3,192,229
Item NameQty
$44,400
FuncAreaFund FPrg Grant
Page: 170 of 362
FLEET MANAGEMENT UNIT5005170400
510100
520900
521010
521110
521120
521130
521140
521150
521160
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 - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
13675
13677
13676
15216
Maintenance Agreement - Fuel Site
ALLDATA - MITCHELL
Oil Change Services & Repairs
Oil Change Services & Repairs-Adm Fleet
2,585
29,000
3,000
23,735
Personal Services
Contracts
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
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$94,099
$58,320
Item NameQty
$64,501
$4,934
$6,450
$16,385
$1,220
$137
$15
$200
$257
$2,585
$55,735
1.00
1.00
1.00
1.00
CI03
CI04
CI04
MV01
FuncAreaFund
202000
202000
202000
101000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 171 of 362
FLEET MANAGEMENT UNIT5005170400
541100
541250
541502
541600
543301
Oper Expense - Books/Subscriptions
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Parts,Supp - Fleet
Oper Expense - Rent/Lease Equipment
Oper Expense - Permits & Fees
13686
13687
15218
14174
13688
15255
15256
15053
15217
13672
13689
13691
13693
13694
Master Tech Shop CDs
Subcriptions & Newspapers
Fuel Card Purchases - BCB FS
Fuel Card Purchases - BCB SC
Fuel Card Purchase - District Wide
Fuel Card Purchases - BCB FS
Fuel Card Purchases - BCB FS
Fuel Card Purchases - BCB FS
Mission Support - Fleet
Car Wash & Detail
Parts, Supplies, & Expenses - Fleet
Motor Pool Lease
Rental Vehicles (Motor Pool Overages)
Vehicle Titles Tags & Registrations
20,000
900
2,500
1,000
345,000
500
500
500
50,000
17,000
9,140
25,080
7,405
10,000
Operating Expenses
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
2.00
7.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$489,525
Item NameQty
$20,900
$400,000
$26,140
$32,485
$10,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CI04
CI03
CG01
CI03
CI03
CF02
CK01
CE03
MV01
CI03
CI03
MV01
MV01
CI03
FuncAreaFund
202000
202000
203000
203000
202000
203000
203000
203000
202000
101000
202000
101000
101000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 172 of 362
FLEET MANAGEMENT UNIT5005170400
589300
589500
Capital Outlay - Equipment
Capital Outlay - Vehicles
24237
15895
19264
24238
16211
21022
21023
21680
23013
23012
Fleet Vehicle/Equipment Replacement
Fleet Vehicle/Equipment Replacement
BCB Heavy Equipment (Over the Road)
BCB Heavy Equipment (Over the Road)
BCB Heavy Equipment (Track)
Fleet Replacement and Repair
Fleet Replacement and Repair
Fleet Replacements (Catch Up)
Heavy Equipment Dump Truck
Heavy Equipment Dump Truck
485,599
463,682
26,162
27,838
82,500
900,000
275,000
800,000
75,000
15,000
Capital - Operating
Total
Total
-
-
Total
Amount
2.00
8.00
Total FLEET MANAGEMENT UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,150,781
$3,792,725
Item NameQty
$949,281
$2,201,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CZ99
CZ99
CF02
CF02
CF02
CZ99
CZ99
CZ99
CZ99
CZ99
FuncAreaFund
402000
402000
403000
403000
403000
401000
401000
401000
402000
402000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 173 of 362
FIELD OPS BUREAU - REGION 15005171000
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
Personal Services
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
Total FIELD OPS BUREAU - REGION 1
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$157,276
$157,276
Item NameQty
$114,150
$8,732
$11,415
$21,150
$1,220
$137
$15
$200
$257
FuncAreaFund FPrg Grant
Page: 174 of 362
OKEECHOBEE FIELD STATION5110171100
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Amount
65.00
11.00
76.00
76.00
65.00
65.00
65.00
65.00
65.00
65.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$5,488,329
Item NameQty
$3,503,013
$111,740
$276,536
$409,139
$1,069,827
$79,300
$8,918
$960
$13,000
$15,896
FuncAreaFund FPrg Grant
Page: 175 of 362
OKEECHOBEE FIELD STATION5110171100
530100
530104
530106
530112
530120
530121
Cont Serv - External Provider
Cont Serv - Diving Services
Cont Serv - Alligator Protection Services
Cont Serv - Lock Tender
Cont Serv - Electrical Services
Cont Serv - Water and Sewer Services
23548
23547
23931
17156
17162
17163
17173
17181
17182
17193
Lakeside Ranch S - Fertilizer
Lakeside Ranch S - Soil Testing
Ten Mile Creek - Levee Maint (Soil Test)
Structure Maintenance
Pump Station Maintenance
Structure Maintenance
Structure Maintenance
Pump Station Maintenance
Structure Maintenance
Pump Station Maintenance
5,700
1,200
4,000
7,493
1,799
2,692
697,874
8,993
2,608
225
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
3.00
1.00
2.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$10,900
$7,493
$4,491
$697,874
$11,601
$225
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CG01
CG01
CG01
CF02
CF05
CF02
CF02
CF05
CF02
CF05
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 176 of 362
OKEECHOBEE FIELD STATION5110171100
530300
530301
530401
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
Cont Serv - Exotic Nuisance Wildlife
17199
18232
23290
23315
23099
23322
23349
23411
23506
23536
23937
17206
18233
17215
23100
23291
23316
23350
23409
23507
23537
23538
17224
23935
Aquatic Plant Control
Aquatic Plant Control
C-132 & C-133 - Contract Spraying
C-44 Canal - Contract Spraying
Allapattah Rest - Contract Spraying
C-44 Canal - Contract Spraying
C-44 STA - Contract Spraying
IRL-S Sec C - Contract Spraying
Lakeside Ranch N - Contract Spraying
Lakeside Ranch S - Contract Spraying
Ten Mile Creek - Contract Spraying
Terrestrial Plant Control
Terrestrial Plant Control
Levee Maintenance
Allapattah Rest - Mowing
C-132 & C-133 - Contract Mowing
C-44 Canal - Mowing
C-44 STA - Contract 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
169,757
33,350
1,250
2,000
15,400
1,500
3,188
1,000
4,758
4,285
5,250
125,377
16,676
360
8,410
10,625
24,447
54,092
9,000
26,350
34,000
7,600
309,787
43,575
Total
Total
Total
-
-
-
Amount
4.00
9.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$206,357
$177,434
$360
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
CK01
CK01
CK01
CK03
CK03
P107
CK03
CK03
CK03
CK03
CK03
CK03
CG01
CG03
CG03
CG03
P107
CG03
CG03
CG03
CG03
CG03
CG03
FuncAreaFund
225000
204001
202000
202002
202000
202002
202000
202000
202000
202000
202000
225000
204001
202000
202000
202000
202002
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
3004
NR
3004
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3004
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 177 of 362
OKEECHOBEE FIELD STATION5110171100
530403
530405
530606
Cont Serv - Mowing Canals/Levees
Cont Serv - Equipment Inspections
Cont Serv - Maint & Repairs - District Works
17253
12417
17252
23447
23509
23512
23511
23508
23510
23514
23539
17274
17275
23932
23933
17309
17308
17307
17316
17315
17314
23441
23446
23431
23436
23426
Field Station Maintenance
Levee Maintenance - Fleet
Pump Station Maintenance
Kiss Rest-S-65DX2 - Weed Traps / Barrier
Lakeside Ranch N - Fertilizer
Lakeside Ranch N - General Maintenance
Lakeside Ranch N - General/Building Main
Lakeside Ranch N - Soil Testing
Lakeside Ranch N - Storage Tank Fees
Lakeside Ranch N - Vibration Analysis
Lakeside Ranch S - General Maintenance
Pump Station Maintenance
Structure Maintenance
Ten Mile Creek - Vibration Analysis
Ten Mile Creek- Maint & Repairs
Aquatic Plant Control - Fleet
Automotive-Depts Outside
Compliance/Enforcement - Fleet
Construction - Fleet
Dredging - Fleet
Equip & Infrastruct Maint - Fleet
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
5,000
4,500
3,283
360
5,665
2,450
330
1,236
50
230
3,000
33,570
2,247
350
2,500
1,412
11,323
1,258
35,026
630
70,955
200
200
200
200
200
Total
Total
Total
-
-
-
Amount
10.00
3.00
12.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$527,886
$12,783
$51,988
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CO03
CV05
CF05
CF02
CG01
CF05
CF02
CG01
CF05
CF05
CF02
CF05
CF02
CF05
CF05
CV09
CI03
CV11
CV02
CV07
AV02
CV03
CV03
CV03
CV03
CV03
FuncAreaFund
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
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 178 of 362
OKEECHOBEE FIELD STATION5110171100
530608
530611
531100
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
23416
23421
23515
23524
23551
23550
17313
17312
17323
17322
17321
17320
17319
17370
17369
17372
17371
17406
23540
17405
17407
17423
Kiss Rest-S-83A - Vehicle Maintenance
Kiss Rest-S-84A - Vehicle Maintenance
Lakeside Ranch N - Vehicle Maintenance
Lakeside Ranch N - Vehicle Maintenance
Lakeside Ranch S - Vehicle Maint.
Lakeside Ranch S - Vehicle Maintenance
Levee Maintenance - Fleet
Other Equipment Maintenan
Pump Station Maintenance - Fleet
Pumping Operations - Fleet
Structure Maintenance - Fleet
Telemetry Maintenance - Fleet
Terrestrial Plant Control - Fleet
Field Station Maintenance
Pump Station Maintenance
Structure Maintenance
Telemetry Maintenance
Field Station Maintenance
Lakeside Ranch S - Signs
Pump Station Maintenance
Telemetry Maintenance
Field Station Maintenance
200
200
28,035
10,000
3,000
3,675
70,824
10,130
1,258
6,291
17,614
8,807
580
14,289
674
3,717
4,196
28,997
335
15,513
1,133
27,425
Contracts
Total
Total
Total
-
-
-
Total
Amount
24.00
4.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$282,218
$22,876
$45,978
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CV03
CV03
CV04
CV03
CV03
CV04
CV05
CI04
CV04
CV01
CV03
CV08
CV10
CO03
CF05
CF02
CJ05
CO03
CF02
CF05
CJ05
CO03
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 179 of 362
OKEECHOBEE FIELD STATION5110171100
531101
531102
531103
545010
Cont Serv - Janitorial Services
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
Oper Expense - Interagency State of FL
17433
17432
17451
17452
17450
17454
17453
18080
Field Station Maintenance
Pump Station Maintenance
Equip & Infrastruct Maint - Fleet
Field Station Maintenance
O&M Fleet Overhead
Pump Station Maintenance
Structure Maintenance
Structure Maintenance
7,644
7,986
76
10,971
194
2,248
549
114,994
Contracts
Total
Total
Total
Total
-
-
-
-
Total
Amount
1.00
2.00
5.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,232,551
Item NameQty
$27,425
$15,630
$14,038
$114,994
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CO03
CF05
AV02
CO03
CV99
CF05
CF02
CF02
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 180 of 362
OKEECHOBEE FIELD STATION5110171100
540010 Oper Expense - Inventory Chemicals
19977
19967
23104
23292
23321
23323
23351
23412
23516
23545
23938
19968
19969
15391
23317
15605
15434
15615
15447
23407
23456
23457
23454
23455
23453
23452
23517
15435
15597
15433
15368
15428
15393
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
Allapattah Rest - Chemicals
C-132 & C-133 - Chemicals
C-44 Canal - Chemicals
C-44 Canal - Chemicals
C-44 STA - Chemicals
IRL-S Sec C - Chemicals
Lakeside Ranch N - Chemicals
Lakeside Ranch S - Chemicals
Ten Mile Creek - Chemicals
Terrestrial Plant Control
Terrestrial Plant Control
Automotive - Depts Outside O&M
C-44 Canal - Liquied Propane (LP)
Compliance / Enforcement - Fleet
Construction
Equip & Infrastructure Maint - Fleet
Equip & Infrastructure Maint - Fleet
IRL-S Sec C - Pump Fuel
Kiss Rest-S-65DX1 - Fuel
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
Lakeside Ranch N - Fuel
Levee Maintenance
Levee Maintenance - Fleet
Pump Station Maintenance - Fleet
Pumping Operations
Pumping Operations - Fleet
Structure Maintenance - Fleet
11,007
26,530
4,300
250
1,000
500
1,062
250
1,500
2,000
1,750
11,851
5,670
46,709
1,800
3,336
26,024
19,324
67,421
14,000
555
555
445
110
555
555
550
46,111
31,764
4,004
39,326
15,080
30,695
Total -
Amount
13.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$67,670
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
CK01
CK03
CK01
CK01
CK03
P107
CK03
CK03
CK03
CK03
CK03
CK03
CI03
CE03
CV11
CV02
AV02
AV02
CE03
CF02
CF02
CF02
CF02
CF02
CF02
CE03
CG01
CV05
CV04
CE03
CV01
CV03
FuncAreaFund
204001
225000
202000
202000
202002
202002
202000
202000
202000
202000
202000
225000
204001
202000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3004
3004
NR
NR
NR
NR
NR
NR
NR
NR
3004
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 181 of 362
OKEECHOBEE FIELD STATION5110171100
540030
540040
540050
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
15411
23917
23916
15429
23105
23324
17496
23413
23463
23464
23461
23462
23460
23458
23459
23518
23542
17495
17498
17497
23918
17520
23919
17529
Telemetry Maintenance - Fleet
Ten Mile Creek - Liquid Propane (LP)
Ten Mile Creek - Vehicle Fuel
Terrestrial Plant Control - Fleet
Allapattah Rest - Oil & Lubes
C-44 Reservoir PS - Oils & Lube
Equip & Infrastruct Maint - Fleet
IRL-S Sec C - 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 N - Oil & Lubes
Lakeside Ranch S - Oil & Lubes
O&M Fleet Overhead
Pump Station Maintenance
Structure Maintenance
Ten Mile Creek - Oil & Lubes
O&M Program Support
Ten Mile Creek - Inventory P&S
G-420S Electric Pump #4
20,018
14,000
3,500
9,342
100
515
2,644
150
30
30
30
30
30
30
30
870
200
6,799
12,140
2,563
1,500
22,497
300
151
Total
Total
Total
-
-
-
Amount
24.00
17.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$395,779
$27,691
$22,797
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CV08
CE03
CF05
CV10
CF02
P107
AV02
CE03
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF05
CF02
CV99
CF05
CF02
CF05
CZ99
CF05
AV99
FuncAreaFund
202000
202000
202000
202000
202000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 182 of 362
OKEECHOBEE FIELD STATION5110171100
541100
541200
Oper Expense - Books/Subscriptions
Oper Expense - Liquid Propane Fuel
17528
23920
17548
17547
17572
23325
17577
23410
23445
23442
23448
23435
23432
23440
23437
23430
23427
23420
23451
23417
23425
23422
23519
23520
23549
23546
17576
17581
O&M Fleet Overhead
Ten Mile Creek - Books/Subscriptions
Structure Maintenance
Telemetry Maintenance
Aquatic Plant Control
C-44 Reservoir PS - Construct Materials
Field Station Maintenance
IRL-S Sec C - Access Maint
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 N - Construction Material
Lakeside Ranch N - Shell / Riprap
Lakeside Ranch S - Construction Material
Lakeside Ranch S - Construction Material
Levee Maintenance
Pump Station Maintenance
388
250
4,676
1,079
57,957
280
1,844
1,000
75
360
550
75
360
75
360
75
360
75
555
360
75
360
1,200
3,125
6,185
2,200
50,572
809
Total
Total
-
-
Amount
3.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$789
$5,755
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CV99
CF05
CF02
CJ05
CK01
P107
CO03
CG01
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CG01
CG01
CG01
CF02
CG01
CF05
FuncAreaFund
202000
202000
202000
202000
202000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 183 of 362
OKEECHOBEE FIELD STATION5110171100
541300
541301
541302
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
17580
17579
23934
23921
23326
17632
23541
17631
17630
17629
17636
17635
23922
20967
21671
21672
21673
21674
21675
23044
23327
17692
17691
17690
Structure Maintenance
Telemetry Maintenance
Ten Mile Creek - Construction Material
Ten Mile Creek - Construction Materials
C-44 Reservoir PS - District Uniforms
Construction
Lakeside Ranch S - Uniforms
Levee Maintenance
Movement of Water
Mowing
Pump Station Maintenance
Structure Maintenance
Ten Mile Creek - District Uniforms
Safety Boots
Safety Boots
Safety Boots
Safety Boots
Safety Boots
Safety Boots
Safety Boots
C-44 Reservoir PS - Small Tools
Construction
Land Stewardship Fleet Overhead
Levee Maintenance
7,576
441
2,500
500
773
1,619
770
2,588
410
410
1,969
2,318
500
1,000
1,000
500
610
900
1,500
1,100
773
4,046
906
8,442
Total
Total
Total
-
-
-
Amount
28.00
9.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$139,904
$11,357
$6,610
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
CF02
CJ05
CG01
CF05
P107
CF01
CF02
CG01
CE02
CG03
CF05
CF02
CF05
CF02
CE02
CG03
CV99
CF01
CF05
CG01
P107
CF01
AV99
CG01
FuncAreaFund
202000
202000
202000
202000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202000
202000
NR
NR
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 184 of 362
OKEECHOBEE FIELD STATION5110171100
541400
541500
541501
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
17688
17696
17695
23923
15381
23521
17733
23102
17764
17763
23318
23353
23335
17774
17773
17772
17771
23523
23543
17769
17768
17767
17781
17780
O&M Fleet Overhead
Pump Station Maintenance
Structure Maintenance
Ten Mile Creek- Small Tools
Kissimmee River Program Support
Lakeside Ranch N - Grass Seed / Sod
Levee Maintenance
Allapattah Rest - Fleet/Equip Maint
Aquatic Plant Control - Fleet
Automotive-Depts Outside
C-44 Canal - Fleet/Equip Maint
C-44 Reservoir PS - Fleet/Equip Maint
C-44 Reservoir PS - Fleet/Equip Maint
Compliance/Enforcement - Fleet
Construction - Fleet
Dredging - Fleet
Equip & Infrastruct Maint - Fleet
Lakeside Ranch N - Fleet/Equip Maint
Lakeside Ranch S - Fleet/Equip Maint
Levee Maintenance - Fleet
O&M Fleet Overhead
Other Equipment Maintenan
Pump Station Maintenance - Fleet
Pumping Operations - Fleet
4,680
6,743
12,139
500
3,850
560
6,865
2,000
2,574
19,939
4,000
1,875
1,875
2,401
30,901
5,110
70,285
4,500
7,350
86,046
9,921
23,786
2,401
11,170
Total
Total
Total
-
-
-
Amount
8.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$38,229
$3,850
$7,425
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CV99
CF05
CF02
CF05
FZ00
CG01
CG01
CV05
CV09
CI03
CV04
P107
P107
CV11
CV02
CV07
AV02
CV04
CV03
CV05
CV99
CI04
CV04
CV01
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100548
100548
NR
NR
NR
NR
NR
NR
NR
NR
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
NR
NR
FPrg Grant
Page: 185 of 362
OKEECHOBEE FIELD STATION5110171100
541502
541503
541505
541510
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
17779
17778
17777
23329
23319
17837
17840
17839
17838
23330
17870
23525
17873
17872
17871
23926
17895
17912
17911
Structure Maintenance - Fleet
Telemetry Maintenance - Fleet
Terrestrial Plant Control - Fleet
C-44 Reservoir PS - Building/Grounds P&S
C-44 Tower - Telemetry Building Maint
Field Station Maintenance
Pump Station Maintenance
Structure Maintenance
Telemetry Maintenance
C-44 Reservoir PS - Electrical P&S
Field Station Maintenance
Lakeside Ranch N - Electrical P&S
Pump Station Maintenance
Structure Maintenance
Telemetry Maintenance
Ten Mile Creek - Electrical P&S
O&M Program Support
Field Station Maintenance
Levee Maintenance
39,266
15,555
1,000
773
1,200
27,119
1,975
831
3,441
1,500
6,403
12,220
45,393
15,957
282
10,000
3,264
1,928
327
Total
Total
Total
Total
-
-
-
-
Amount
20.00
6.00
7.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$341,955
$35,339
$91,755
$3,264
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CV03
CV08
CV10
P107
CJ05
CO03
CF05
CF02
CJ05
P107
CO03
CF05
CF05
CF02
CJ05
CF05
CZ99
CO03
CG01
FuncAreaFund
202000
202000
202000
202002
202002
202000
202000
202000
202000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
100548
NR
NR
NR
NR
NR
100548
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
NR
NR
NR
FPrg Grant
Page: 186 of 362
OKEECHOBEE FIELD STATION5110171100
541511 Oper Expense - Parts and Supplies Security Equipment
17914
17913
23101
23328
23352
23408
23443
23470
23444
23450
23471
23449
23433
23468
23434
23438
23469
23439
23428
23467
23429
23418
23465
23419
23423
23466
23424
23522
17939
17938
23924
23925
Pump Station Maintenance
Structure Maintenance
Allapattah Rest - Parts & Supplies
C-44 Reservoir PS - Parts & Supplies
C-44 STA - M&R Gates
IRL-S Sec C - Pump Maint P&S
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
Lakeside Ranch N - Parts & Supplies
Pump Station Maintenance
Structure Maintenance
Ten Mile Creek - Parts & Supplies
Ten Mile Creek- Building/Ground P&S
4,514
290
975
2,500
1,500
850
550
475
100
75
475
100
550
475
100
550
475
100
550
475
100
550
475
100
550
475
100
20,000
83,163
56,550
10,000
500
Total -
Amount
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$7,059
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
CF02
CF02
P107
P107
CE03
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CF05
CF05
CF02
CF05
CF02
FuncAreaFund
202000
202000
202000
202002
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
NR
NR
NR
100548
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 187 of 362
OKEECHOBEE FIELD STATION5110171100
541512
541515
541600
542400
543301
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Parts, Supp - Canal Levee
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licenses
Oper Expense - Permits & Fees
20006
20005
23331
17965
23513
17961
17966
23927
18009
18013
18012
18011
18016
23333
18033
18032
23929
Levee Maintenance
Levee Maintenance
C-44 Reservoir PS - Equip Rental PS
Field Station Maintenance
Lakeside Ranch N - Rental Equipment
Levee Maint / Mech Veg Grinder
Structure Maintenance
Ten Mile Creek - Equipment Rental (PS)
Aquatic Plant Control
Construction
Levee Maintenance
Other Equipment Maintenan
Structure Maintenance
C-44 Reservoir PS - Permits & Fees
Field Station Maintenance
Levee Maintenance
Ten Mile Creek - Permits & Fees
8,500
10,500
600
450
1,545
12,914
1,207
1,200
142
142
191
143
333
78
135
270
350
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
30.00
2.00
6.00
5.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$183,438
$19,000
$17,916
$951
$833
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF01
CG01
P107
CO03
CF05
CG01
CF02
CF05
CK01
CF01
CG01
CI04
CF02
P107
CO03
CG01
CF05
FuncAreaFund
202000
202000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202000
202000
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 188 of 362
OKEECHOBEE FIELD STATION5110171100
543302
543600
543700
Oper Expense - Waste Disposal Fees
Oper Expense - Postage
Oper Expense - Utilities
23334
18046
23930
18056
23103
23320
23336
23354
15380
23477
23478
23475
23476
23474
23472
23473
23526
23544
15383
15384
15918
23936
C-44 Reservoir PS - Waste Disposal Fees
Levee Maintenance
Ten Mile Creek - Waste Disposal Fees
O&M Program Support
Allapattah Rest - Electric
C-44 Canal - Electric
C-44 Reservoir PS - Electric Costs
C-44 STA - Electric Costs
Field Station Maintenance
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
Lakeside Ranch N - Electric
Lakeside Ranch S - Electric Costs
Movement of Water
Pumping Operations
Telementry Maintenance
Ten Mile Creek - Electric Costs
258
3,704
150
180
250
575
20,000
1,890
46,500
850
850
685
170
850
850
850
43,450
1,125
48,000
205,000
18,000
35,000
Operating Expenses
Total
Total
Total
-
-
-
Total
Amount
3.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$4,112
$180
$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
1.00
1.00
1.00
1.00
1.00
1.00
1.00
P107
CG01
CF05
CZ99
CF02
CE03
P107
P107
CO03
CF02
CF02
CF02
CF02
CF02
CF02
CF02
CE03
CE03
CE02
CE03
CJ05
CE03
FuncAreaFund
202002
202000
202000
202000
202000
202002
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
100548
NR
NR
NR
NR
NR
100548
100548
NR
NR
NR
NR
NR
NR
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
NR
NR
NR
NR
NR
FPrg Grant
Page: 189 of 362
OKEECHOBEE FIELD STATION5110171100
543701
543702
543800
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
Oper Expense - Freight
18063
18064
23332
18073
23928
Field Station Maintenance
Pump Station Maintenance
C-44 Reservoir PS - Freight
O&M Program Support
Ten Mile Creek- Freight
4,092
674
150
6,697
300
Operating Expenses
Total
Total
Total
-
-
-
Total
Amount
17.00
2.00
3.00
Total OKEECHOBEE FIELD STATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,870,466
$9,591,346
Item NameQty
$424,645
$4,766
$7,147
1.00
1.00
1.00
1.00
1.00
CO03
CF05
P107
CZ99
CF05
FuncAreaFund
202000
202000
202002
202000
202000
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 190 of 362
ST. CLOUD FIELD STATION5111172000
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530106
530120
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
17171
17190
17211
Structure Maintenance
Pump Station Maintenance
Terrestrial Plant Control
1,633
1,877
47,560
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
22.00
7.00
29.00
29.00
22.00
22.00
22.00
22.00
22.00
22.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,856,318
Item NameQty
$1,174,084
$46,551
$93,379
$137,080
$365,251
$26,840
$3,017
$326
$4,400
$5,390
$1,633
$1,877
1.00
1.00
1.00
CF02
CF05
CK03
FuncAreaFund
202000
202000
204001
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 191 of 362
ST. CLOUD FIELD STATION5111172000
530301
530400
530401
530402
530403
530404
Cont Serv - Terrestrial Spraying
Cont Serv - Mechanical Aquatic Harvesting
Cont Serv - Exotic Nuisance Wildlife
Cont Serv - Tree Management Services
Cont Serv - Mowing Canals/Levees
Cont Serv - Mowing Field Stations/Pump Stations
17212
17218
17220
17228
23892
17246
23893
17245
17259
12418
Aquatic Plant Control
Levee Maintenance
Tree Management
Mowing
Rolling Meadows - Mowing - Canals/Levees
Field Station Maintenance
Rolling Meadows - Mowing - Structures
Structure Maintenance
Field Station Maintenance
Mobile Crane Inspect - STC
10,134
901
10,314
45,060
2,400
11,300
2,400
20,200
1,059
1,500
Contracts
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Total
Amount
1.00
1.00
1.00
1.00
2.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$47,560
$10,134
$901
$10,314
$47,460
$33,900
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
CG01
CG04
CG03
CG03
CO03
CF02
CF02
CO03
CI04
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 192 of 362
ST. CLOUD FIELD STATION5111172000
530405
530600
530606
530608
530611
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
17268
23396
17284
17283
17350
17349
17348
17355
17354
15791
17359
17386
17385
17388
17396
Levee Maintenance
G-103 - Maintenance & Repairs
Pump Station Maintenance
Structure Maintenance
Aquatic Plant Control - Fleet
Automotive-Depts Outside
Compliance/Enforcement - Fleet
Equip & Infrastruct Maint - Fleet
Levee Maintenance - Fleet
Shingle Creek Fleet
Structure Maintenance - Fleet
Field Station Maintenance
Structure Maintenance
Telemetry Maintenance
Telemetry Maintenance
1,096
1,000
4,278
23,182
7,137
3,172
396
7,533
11,895
1,800
6,741
12,292
1,194
1,863
83
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
2.00
1.00
3.00
7.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$2,559
$1,096
$28,460
$38,674
$15,349
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
CG01
CF05
CF05
CF02
CV09
CI03
CV11
AV02
CV05
AA11
CV03
CO03
CF02
CJ05
CJ05
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
211025
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 193 of 362
ST. CLOUD FIELD STATION5111172000
530700
531100
531101
531102
531103
Cont Serv - Equipment Rentals
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
17416
17419
17426
17439
17472
17471
17470
17469
Field Station Maintenance
Telemetry Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Land Stewardship Fleet Overhead
O&M Fleet Overhead
Structure Maintenance
47,112
1,452
7,260
9,586
1,425
14
56
143
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
1.00
2.00
1.00
1.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$307,048
Item NameQty
$83
$48,564
$7,260
$9,586
$1,638
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CO03
CJ05
CO03
CO03
CO03
AV99
CV99
CF02
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 194 of 362
ST. CLOUD FIELD STATION5111172000
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
19970
15376
15438
15375
15440
23397
15378
15377
17514
17513
17512
17511
17524
17536
17535
Terrestrial Plant Control
Aquatic Plant Control - Fleet
Automotive - Depts Outside O&M
Compliance / Enforcement - Fleet
Equip & Infrastruct Maint - Fleet
G-103 - Fuel
Levee Maintenance
Structure Maintenance - Fleet
Land Stewardship Fleet Overhead
O&M Fleet Overhead
Pump Station Maintenance
Structure Maintenance
O&M Program Support
Land Stewardship Fleet Overhead
O&M Fleet Overhead
15,854
5,000
22,963
1,000
3,000
25,000
55,000
22,000
499
1,972
75
751
3,754
29
113
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
7.00
4.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$15,854
$133,963
$3,297
$3,754
$142
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK03
CV09
CI03
CV11
AV02
CE03
CV05
CV03
AV99
CV99
CF05
CF02
CZ99
AV99
CV99
FuncAreaFund
204001
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 195 of 362
ST. CLOUD FIELD STATION5111172000
541200
541300
541301
541302
Oper Expense - Liquid Propane Fuel
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
17556
17558
17596
17603
17602
17601
17600
17607
17655
17662
17661
17660
20968
17718
17726
17725
17724
17723
17722
Structure Maintenance
Telemetry Maintenance
Aquatic Plant Control
Field Station Maintenance
Levee Maintenance
Pump Station Maintenance
Structure Maintenance
Telemetry Maintenance
Aquatic Plant Control
Levee Maintenance
Movement of Water
Structure Maintenance
Safety Boots
Aquatic Plant Control
Land Stewardship Fleet Overhead
Levee Maintenance
Movement of Water
O&M Fleet Overhead
Structure Maintenance
1,501
601
17,084
1,291
20,239
75
3,631
430
1,126
1,351
1,476
900
4,000
2,252
171
3,378
3,941
676
1,689
Total
Total
Total
Total
-
-
-
-
Amount
2.00
6.00
4.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$2,102
$42,750
$4,853
$4,000
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
CF02
CJ05
CK01
CO03
CG01
CF05
CF02
CJ05
CK01
CG01
CE02
CF02
CF02
CK01
AV99
CG01
CE02
CV99
CF02
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 196 of 362
ST. CLOUD FIELD STATION5111172000
541400
541501
541502
541503
541505
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
17737
17813
17812
17811
17820
17819
17818
17817
15792
17825
17856
17855
17854
17858
17888
17887
17891
17890
Levee Maintenance
Aquatic Plant Control - Fleet
Automotive-Depts Outside
Compliance/Enforcement - Fleet
Equip & Infrastruct Maint - Fleet
Land Stewardship Fleet Overhead
Levee Maintenance - Fleet
O&M Fleet Overhead
Shingle Creek Fleet
Structure Maintenance - Fleet
Field Station Maintenance
Pump Station Maintenance
Structure Maintenance
Telemetry Maintenance
Field Station Maintenance
Pump Station Maintenance
Structure Maintenance
Telemetry Maintenance
799
14,228
6,658
1,359
14,985
1,315
23,311
3,420
700
13,471
19,566
73
547
1,568
6,510
3,152
16,527
759
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
6.00
1.00
9.00
4.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$12,107
$799
$79,447
$21,754
$26,948
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CG01
CV09
CI03
CV11
AV02
AV99
CV05
CV99
AA11
CV03
CO03
CF05
CF02
CJ05
CO03
CF05
CF02
CJ05
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
211025
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 197 of 362
ST. CLOUD FIELD STATION5111172000
541510
541511
541512
541515
541600
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Parts, Supp - Canal Levee
Oper Expense - Rent/Lease Equipment
17899
17930
17929
17928
17932
23398
17948
23891
17949
22986
17982
17983
18025
18027
O&M Program Support
Field Station Maintenance
Levee Maintenance
Pump Station Maintenance
Structure Maintenance
G-103 - Parts & Supplies
Pump Station Maintenance
Rolling Meadows - P&S Water Control
Structure Maintenance
OE P&S Canal Levee
Field Station Maintenance
Structure Maintenance
Levee Maintenance
Structure Maintenance
2,020
2,452
842
129
125
2,500
1,346
2,520
16,515
10,000
375
1,854
113
113
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
4.00
4.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$2,020
$3,548
$22,881
$10,000
$2,229
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CZ99
CO03
CG01
CF05
CF02
CF05
CF05
CF02
CF02
CG01
CO03
CF02
CG01
CF02
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 198 of 362
ST. CLOUD FIELD STATION5111172000
542400
543301
543302
543600
543701
543702
543800
Oper Expense - Professional Licenses
Oper Expense - Permits & Fees
Oper Expense - Waste Disposal Fees
Oper Expense - Postage
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
Oper Expense - Freight
18039
18051
18059
15398
15924
15374
15925
18069
18077
Levee Maintenance
Levee Maintenance
O&M Program Support
Field Station Maintenance
Movement of Water
Pumping Operations
Telemetry Maintenence
Field Station Maintenance
O&M Program Support
225
240
50
48,000
16,500
6,000
10,000
17,306
2,847
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
4.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$226
$225
$240
$50
$80,500
$17,306
$2,847
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CG01
CG01
CZ99
CO03
CE02
CE03
CJ05
CO03
CZ99
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 199 of 362
ST. CLOUD FIELD STATION5111172000
Operating ExpensesTotal
Amount
Total ST. CLOUD FIELD STATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$493,842
$2,657,208
Item NameQty FuncAreaFund FPrg Grant
Page: 200 of 362
FIELD OPERATIONS BUREAU - REGION 35210173000
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
Personal Services
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
Total FIELD OPERATIONS BUREAU - REGION 3
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$157,276
$157,276
Item NameQty
$114,150
$8,732
$11,415
$21,150
$1,220
$137
$15
$200
$257
FuncAreaFund FPrg Grant
Page: 201 of 362
WEST PALM BEACH FIELD STATION5210173100
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Amount
97.00
8.00
105.00
105.00
97.00
97.00
97.00
97.00
97.00
97.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$8,264,872
Item NameQty
$5,229,146
$256,722
$419,684
$588,780
$1,594,178
$118,340
$13,317
$1,450
$19,400
$23,855
FuncAreaFund FPrg Grant
Page: 202 of 362
WEST PALM BEACH FIELD STATION5210173100
530106
530116
530120
530121
Cont Serv - Alligator Protection Services
Cont Serv - Road Grading Services
Cont Serv - Electrical Services
Cont Serv - Water and Sewer Services
17167
17172
23757
23836
17166
17168
23372
17176
23837
17191
17186
17187
17185
17195
17197
17200
18234
23758
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Alligator Protection
RS STA 1W1 - Alligator Protection Srvs
Structure Maintenance
Structure Maintenance
Corbett Levee PH1 - Grading
Levee Maintenance
RS STA 1W1 - Road Grading
Pump Station Maintenance
Pump Station Maintenance
Structure Maintenance
Structure Maintenance
Pump Station Maintenance
Pump Station Maintenance
Aquatic Plant Control
Aquatic Plant Control
RS L-8 Reservoir - Aquatic Spraying
1,259
1,201
700
1,200
8,685
1,349
9,500
63,888
11,000
21,457
12,141
971
4,872
3,597
10,723
41,689
8,340
13,475
Total
Total
Total
Total
-
-
-
-
Amount
6.00
3.00
4.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$14,394
$84,388
$39,441
$14,320
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
BB47
CF02
BB45
BB45
CF02
CG01
BB50
BB50
BB47
CF05
CF02
BB45
CF05
BB47
CK01
CK01
CK01
FuncAreaFund
202000
217000
202000
217000
217000
202000
202000
217000
217000
217000
202000
202000
217000
202000
217000
225000
204001
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 203 of 362
WEST PALM BEACH FIELD STATION5210173100
530300
530301
530401
530403
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
Cont Serv - Exotic Nuisance Wildlife
Cont Serv - Mowing Canals/Levees
23379
23759
23838
23839
17209
17208
18235
17219
23375
23376
17226
17229
23760
23761
23840
23841
17238
17237
17247
23762
17240
Corbett Levee PH1 - Terrestrial Spraying
RS L-8 Reservoir - Terrestrial Spraying
RS STA 1W1 - STA Aquatic Spraying
RS STA 1W1 - STA Terrestrial Spraying
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Levee Maintenance
Corbett Levee PH1 - Flat Mowing Contract
Corbett Levee PH1 - Side Slope Mowing
Mowing
Mowing
RS L-8 Reservoir - CS Flat Mowing
RS L-8 Reservoir - CS Slope Mowing
RS STA 1W1 - Flat Mowing Contract
RS STA 1W1 - Side Slope Mowing Contract
Field Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Lawn Maint PS & Divid
Structure Maintenance
800
13,475
8,000
24,000
83,387
15,587
16,675
1,029
1,500
9,900
172,864
174,960
8,000
25,000
19,865
36,300
5,985
9,937
16,720
4,600
18,620
Total
Total
Total
Total
-
-
-
-
Amount
3.00
7.00
1.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$63,504
$161,924
$1,029
$448,389
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK03
CK03
BB66
BB68
CK03
BB68
CK03
BB50
CG03
CG03
CG03
BB51
CG03
CG03
BB51
BB51
CO03
CF05
BB47
CF05
CF02
FuncAreaFund
202000
202000
217000
217000
225000
217000
204001
217000
202000
202000
202000
217000
202000
202000
217000
217000
202000
202000
217000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 204 of 362
WEST PALM BEACH FIELD STATION5210173100
530404
530405
530600
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
17239
17256
12419
17255
17260
23765
23764
23763
23771
23766
23770
23767
23769
23768
23844
23842
23843
17279
17285
23773
23772
23846
23845
17280
Telemetry Maintenance
Field Station Maintenance
Mobile Crane Inspect - WPB
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Fire Alarm Monitoring
RS L-8 Reservoir - PS A/C Maint Inspect
RS L-8 Reservoir - Vibration Analysis
RS L-8 Reservoir - Fire Extinguisher Svc
RS L-8 Reservoir - Fire Rescue Inspectio
RS L-8 Reservoir - General Carpentry Svc
RS L-8 Reservoir - Machine Shop M&R
RS L-8 Reservoir - Shop Tool Repair
RS L-8 Reservoir - Shop Trades Support
RS STA 1W1 - Fire Extinguisher Service
RS STA 1W1 - Fire Rescue Inspection
RS STA 1W1 - Shop Tool Repair-SM
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Electric Motors Repai
RS L-8 Reservoir - Generator Inspect
RS STA 1W1 - Electric Motor Repairs - SM
RS STA 1W1 - STA's Generator M&R - SM
Structure Maintenance
6,631
9,991
4,300
1,529
5,532
850
1,125
900
75
225
560
560
100
2,245
80
120
1,815
19,475
45,711
12,500
1,065
1,815
300
7,937
Total
Total
Total
-
-
-
Amount
6.00
7.00
9.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$62,493
$24,227
$5,780
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CJ05
CO03
CI04
CF05
BB47
CO03
CF05
CF05
CO03
CO03
CO03
CF06
CF05
CF05
BB47
BB47
BB45
CF05
BB47
CF05
CF02
BB45
BB45
CF02
FuncAreaFund
202000
202000
202000
202000
217000
202000
202000
202000
202000
202000
202000
202000
202000
202000
217000
217000
217000
202000
217000
202000
202000
217000
217000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 205 of 362
WEST PALM BEACH FIELD STATION5210173100
530606
530608
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
17278
17358
17318
17317
17357
17336
17335
17356
17334
17333
17332
17342
17340
17341
17331
23774
23848
23847
17330
17339
17329
17338
17337
17377
17387
23034
17380
23775
Structure Maintenance
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Automotive-Depts Outside
Compliance - Fleet
Compliance/Enforcement - Fleet
Equip & Infrastruct Maint - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Other Equipment Maintenan
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
RS L-8 Reservoir - VM Oil Change
RS STA 1W1 - Oil Change (Outsourcing)
RS STA 1W1 - WPBFS Fleet Support
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
Terrestrial Plant Control - Fleet
Field Station Maintenance
MOSCAD, Security, & Telem
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Electric Motor M&R
7,708
3,175
4,438
30,327
4,233
1,849
5,219
3,275
18,424
25,520
3,528
6,219
5,178
4,438
3,175
560
2,665
7,350
4,233
23,066
2,117
16,232
370
28,575
2,053
15,000
899
560
Total
Total
-
-
Amount
8.00
22.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$96,511
$175,591
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BB45
BV07
CV09
CI03
BV08
CV11
AV02
BV04
CV05
CI04
BV03
CV04
MV01
CV01
BV01
CI03
BB58
BB58
BV02
CV03
BV06
CV08
CV10
CO03
BB62
BB47
CF05
CO03
FuncAreaFund
217000
217000
202000
202000
217000
202000
202000
217000
202000
202000
217000
202000
202000
202000
217000
202000
217000
217000
217000
202000
217000
202000
202000
202000
217000
217000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 206 of 362
WEST PALM BEACH FIELD STATION5210173100
530611
531100
531101
531102
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
Cont Serv - Security Services
23776
23849
17376
17379
17378
17410
17418
17417
17412
23777
23778
23851
23850
23852
17411
17424
17435
17440
17436
RS L-8 Reservoir - RCP Drain Maint
RS STA 1W1 - A/C Repairs
Structure Maintenance
Structure Maintenance
Telemetry Maintenance
Field Station Maintenance
MOSCAD, Security, & Telem
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Pest Control at PS
RS L-8 Reservoir - Signs
RS STA 1W1 - Build Maint & Repairs
RS STA 1W1 - General Carpentry Services
RS STA 1W1 - Signs
Telemetry Maintenance
Field Station Maintenance
Field Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
7,500
200
1,909
1,573
6,272
53,218
2,052
22,909
4,694
700
560
1,815
600
300
2,727
23,452
15,462
12,559
6,851
Contracts
Total
Total
Total
Total
-
-
-
-
Total
Amount
10.00
10.00
1.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$64,541
$89,575
$23,452
$34,872
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
BB47
BB45
CF02
CJ05
CO03
BB62
BB47
CF05
CO03
CF02
BB47
BB45
BB47
CJ05
CO03
CO03
BB47
CF05
FuncAreaFund
202000
217000
217000
202000
202000
202000
217000
217000
202000
202000
202000
217000
217000
217000
202000
202000
202000
217000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 207 of 362
WEST PALM BEACH FIELD STATION5210173100
531103 Cont Serv - Waste Disposal Services
17474
17461
17460
17459
17463
17473
23779
23853
17462
17458
District Everglades Fleet Overhead
Field Station Maintenance
Land Stewardship Fleet Overhead
O&M Fleet Overhead
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Waste Disposal Svcs
RS STA 1W1 - Hazardous Disposal
Structure Maintenance
Structure Maintenance
62
26,349
4
359
2,248
3,217
225
600
189
1,690
Contracts
Total -
Total
Amount
10.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,439,374
Item NameQty
$34,943
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BV99
CO03
AV99
CV99
CF05
BB47
CO03
BB38
CF02
BB45
FuncAreaFund
217000
202000
202000
202000
202000
217000
202000
217000
202000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 208 of 362
WEST PALM BEACH FIELD STATION5210173100
540010 Oper Expense - Inventory Chemicals
19989
19990
17482
23374
23781
23780
23855
23854
19991
19976
17483
17484
15936
15603
15413
15916
15420
15441
15934
15598
15612
15443
15951
15418
15933
15379
15389
15599
15929
15446
23782
23856
23857
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
Aquatic Plant Control
Corbett Levee PH1 - Terrestrial Chemical
RS L-8 Reservoir - Aquatic Chemicals
RS L-8 Reservoir - Terrestrial Chemicals
RS STA 1W1 - Aquatic Chemicals
RS STA 1W1 - Terrestrial Chemicals
TERRESTRIAL PLANT CONTROL
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Automotive - Depts Outside O&M
Compliance - Fleet
Compliance / Enforcement - Fleet
Equip & Infrastruct Maint - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Mission Support - Fleet
Movement of Water
Movement of Water
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations - Fleet
Pumping Operations - Fleet
RS L-8 Reservoir - Fuel Vehicles
RS STA 1W1 - Fuel CLV Vehicles
RS STA 1W1 - Fuel SM Vehicles
14,171
4,168
20,260
200
2,725
2,680
8,000
2,000
4,168
27,511
28,994
20,246
16,841
16,637
76,472
25,042
4,753
4,753
36,611
60,912
79,164
238,298
73,222
25,351
70,293
288,263
97,279
555,042
29,289
19,013
6,000
6,000
5,000
Total -
Amount
12.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$135,123
$135,123
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
CK01
CK01
CK03
CK01
CK03
BB66
BB68
CK03
CK03
BB68
CK03
BV07
CV09
CI03
BV08
CV11
AV02
BV04
CV05
MV01
BB41
BB41
CV04
BV03
CE03
BB42
BB42
BV01
CV01
CF02
BB50
BB45
FuncAreaFund
225000
204001
202000
202000
202000
202000
217000
217000
204001
225000
217000
202000
217000
202000
202000
217000
202000
202000
217000
202000
202000
217000
217000
202000
217000
202000
217000
217000
217000
202000
202000
217000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 209 of 362
WEST PALM BEACH FIELD STATION5210173100
540030
540040
540050
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
15412
15931
15419
15935
17516
17504
17503
17515
17506
23785
23783
23784
23858
19992
17502
17505
17522
23035
23033
17537
17532
17531
23859
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
District Everglades Fleet Overhead
Land Stewardship Fleet Overhead
O&M Fleet Overhead
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Lube Oil Analysis
RS L-8 Reservoir - PS Oil
RS L-8 Reservoir - Structures Oil
RS STA 1W1 - Structures Oil
STRUCTURE OVERHAUL
Structure Maintenance
Structure Maintenance
O&M Program Support
Pump Station Maintenance
Pump Station Maintenance
District Everglades Fleet Overhead
Land Stewardship Fleet Overhead
O&M Fleet Overhead
RS STA 1W1 - Instrumentation Ref. Train
47,533
39,906
58,446
14,644
2,167
149
12,559
22,732
24,731
195
1,700
450
600
5,000
5,790
7,068
4,497
10,000
15,000
125
9
718
300
Total
Total
Total
-
-
-
Amount
25.00
12.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$1,894,764
$83,141
$29,497
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
CV03
BV02
CV08
BV06
BV99
AV99
CV99
BB47
CF05
CF05
CE03
CF02
BB45
CF03
BB45
CF02
CI03
BB47
CF05
BV99
AV99
CV99
BB47
FuncAreaFund
202000
217000
202000
217000
217000
202000
202000
217000
202000
202000
202000
202000
217000
202000
217000
202000
202000
217000
202000
217000
202000
202000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 210 of 362
WEST PALM BEACH FIELD STATION5210173100
541100
541200
Oper Expense - Books/Subscriptions
Oper Expense - Liquid Propane Fuel
17551
17557
23786
23860
17550
17553
17552
17578
23373
17589
17588
17606
17605
17604
17592
23787
23790
23788
23789
23791
23861
23864
23865
23862
23863
17587
17591
17590
Field Station Maintenance
MOSCAD, Security, & Telem
RS L-8 Reservoir - Structures (Propane)
RS STA 1W1 - Structures (Propane)
Structure Maintenance
Structure Maintenance
Telemetry Maintenance
Aquatic Plant Control
Corbett Levee PH1 - Levee Berm M&R Aggre
Field Station Maintenance
Levee Maintenance
Levee Maintenance
MOSCAD, Security, & Telem
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - L8 Reservoir Lumber
RS L-8 Reservoir - Levee / Berm M&R
RS L-8 Reservoir - Metal Products Trades
RS L-8 Reservoir - Structure Maintenance
RS L-8 Reservoir - Structures Fencing
RS STA 1W1 - Fencing
RS STA 1W1 - Levee Berm Maint Rep Aggreg
RS STA 1W1 - Lumber/Wood
RS STA 1W1 - Metal Products Trades Supp
RS STA 1W1 - Structures Metal
Structure Maintenance
Structure Maintenance
Telemetry Maintenance
360
343
1,090
600
2,402
1,978
540
14,524
300
2,743
100,472
25,515
1,791
3,732
1,712
545
3,270
820
1,090
545
900
6,000
500
1,200
1,200
21,717
2,549
1,986
Operating Expenses
Total
Total
-
-
Total
Amount
4.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$1,152
$7,313
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CO03
BB62
CF02
BB45
BB45
CF02
CJ05
CK01
CG01
CO03
CG01
BB50
BB62
BB47
CF05
CO03
CG01
CF05
CF02
CF02
BB45
BB50
BB45
BB47
BB45
BB45
CF02
CJ05
FuncAreaFund
202000
217000
202000
217000
217000
202000
202000
202000
202000
202000
202000
217000
217000
217000
202000
202000
202000
202000
202000
202000
217000
217000
217000
217000
217000
217000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 211 of 362
WEST PALM BEACH FIELD STATION5210173100
541300
541301
541302
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
17665
17634
17633
17664
17647
17646
17663
17645
17644
17652
17643
17651
17642
17641
17650
17640
17649
17648
20963
20964
17730
17694
17729
17693
17728
17709
Aquatic Plant Control
Automotive-Depts Outside
Canal Maintenance
Canal Maintenance
Field Station Maintenance
Levee Maintenance
Levee Maintenance
O&M Program Support
Other Equipment Maintenan
Pump Station Maintenance
Pump Station Maintenance
Pump Station Refurbishmen
Pump Station Refurbishmnt
Pumping Operations
Pumping Operations
Structure Maintenance
Structure Maintenance
Structure Overhaul
Safety Boots
Safety Boots
Aquatic Plant Control
Automotive-Depts Outside
Canal Maintenance
Canal Maintenance
District Everglades Fleet Overhead
Field Station Maintenance
257
810
810
1,029
540
1,079
514
270
270
2,430
2,831
810
257
4,117
1,079
786
1,279
1,350
2,500
500
643
1,349
1,930
2,022
742
20,125
Total
Total
Total
-
-
-
Amount
21.00
18.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$193,111
$20,518
$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
BB66
CI03
CG05
BB53
CO03
CG01
BB50
CZ99
CI04
CF05
BB47
CF06
BB48
BB42
CE03
BB45
CF02
CF03
CF02
BB45
BB66
CI03
BB53
CG05
BV99
CO03
FuncAreaFund
217000
202000
202000
217000
202000
202000
217000
202000
202000
202000
217000
202000
217000
217000
202000
217000
202000
202000
202000
217000
217000
202000
217000
202000
217000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 212 of 362
WEST PALM BEACH FIELD STATION5210173100
541400 Oper Expense - Tools/Equipment/PPE
17708
17727
17707
17706
17705
17714
17704
17713
17703
17702
17712
23797
23796
23792
23793
23794
23795
23867
23868
23866
17711
17701
17710
23378
23803
23802
23801
23804
23800
23799
23805
23798
23870
Land Stewardship Fleet Overhead
Levee Maintenance
Levee Maintenance
O&M Fleet Overhead
Other Equipment Maintenan
Pump Station Maintenance
Pump Station Maintenance
Pump Station Refurbishmen
Pump Station Refurbishmnt
Pumping Operations
Pumping Operations
RS L-8 Reservoir - Electrical Supples
RS L-8 Reservoir - PPE / Apparel-Stores
RS L-8 Reservoir - Structure Maint Tools
RS L-8 Reservoir - Tools-Electrical/Mech
RS L-8 Reservoir - Trades Support Tools
RS L-8 Reservoir - Veg Mgmt Tools
RS STA 1W1 - Tools-CLV
RS STA 1W1 - Tools-Electrical
RS STA 1W1 - Tools-SM
Structure Maintenance
Structure Maintenance
Structure Overhaul
Corbett Levee PH1 - Canal / Levee Maint
RS L-8 Reservoir - Canal / Levee Maint
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
RS L-8 Reservoir - Trades Support Equip
RS STA 1W1 - Oil Absorbent Rags
51
643
2,697
4,306
674
4,720
5,147
2,023
643
9,650
2,697
200
100
80
80
80
80
700
500
250
8,990
2,573
3,371
400
1,090
1,090
365
2,945
2,000
365
2,500
1,000
1,200
Total -
Amount
29.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$77,066
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
AV99
BB50
CG01
CV99
CI04
CF05
BB47
CF06
BB48
BB42
CE03
CF05
CE03
CF02
CE03
CF05
CG05
BB50
BB47
BB45
CF02
BB45
CF03
CG01
CG01
CF05
CF05
CF05
CF05
CF05
CF05
CF05
BB47
FuncAreaFund
202000
217000
202000
202000
202000
202000
217000
202000
217000
217000
202000
202000
202000
202000
202000
202000
202000
217000
217000
217000
202000
217000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 213 of 362
WEST PALM BEACH FIELD STATION5210173100
541500
541501
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
23869
23871
23377
17738
17735
23806
17824
17776
23038
17775
17823
17797
17822
17796
17795
17821
17794
23037
17793
17792
17791
17803
23036
17801
17802
17790
23807
23808
RS STA 1W1 - PM's Emergency Generator
RS STA 1W1 - Replenish Pipe Fitting Bins
Corbett Levee PH1 - Seed & Sod
Levee Maintenance
Levee Maintenance
RS L-8 Reservoir - Seed & Sod
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control-Fleet
Automotive-Depts Outside
Compliance - Fleet
Compliance/Enforcement - Fleet
District Everglades Fleet Overhead
Equip & Infrastruct Maint - Fleet
Land Stewardship Fleet Overhead
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance-Fleet
O&M Fleet Overhead
Other Equipment Maintenan
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance- Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
RS L-8 Reservoir - Equipment VMF
RS L-8 Reservoir - Tires for Vehicles
1,465
725
200
648
3,253
500
5,250
7,890
13,334
50,431
6,989
3,637
3,130
4,245
812
5,534
49,300
13,333
32,000
42,532
5,830
4,245
10,000
19,000
7,891
5,250
2,180
3,000
Total
Total
-
-
Amount
12.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$15,145
$4,601
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
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BB47
BB47
CG01
BB50
CG01
CG01
BV07
CV09
BV07
CI03
BV08
CV11
BV99
AV02
AV99
BV04
CV05
BV04
CV99
CI04
BV03
CV04
BV03
MV01
CV01
BV01
CF02
CF05
FuncAreaFund
217000
217000
202000
217000
202000
202000
217000
202000
217000
202000
217000
202000
217000
202000
202000
217000
202000
217000
202000
202000
217000
202000
217000
202000
202000
217000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 214 of 362
WEST PALM BEACH FIELD STATION5210173100
541502
541503
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
23874
23873
23872
17789
23031
17800
23032
17788
17799
17798
17846
17857
17849
17845
23810
23809
23875
17844
17848
17847
17879
17889
17878
17882
23811
23813
23812
23814
RS STA 1W1 - VMF Parts & Fittings CLV
RS STA 1W1 - VMF Parts & Fittings SM
RS STA 1W1 - WPBFS AOR Tires
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
Terrestrial Plant Control - Fleet
Field Station Maintenance
MOSCAD, Security, & Telem
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Buildings & Grounds
RS L-8 Reservoir - General Maintenance
RS STA 1W1 - General Maint Supply SM
Structure Maintenance
Structure Maintenance
Telemetry Maintenance
Field Station Maintenance
MOSCAD, Security, & Telem
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 - Electrical P&S - SM
RS L-8 Reservoir - Instrumentation Repla
950
5,445
3,000
6,989
15,000
36,647
13,333
3,511
32,200
1,206
74,752
984
9,121
24,970
365
435
1,200
2,594
1,396
3,781
13,130
249
91,051
28,747
1,090
3,815
545
3,000
Total
Total
-
-
Amount
32.00
10.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$414,094
$119,598
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BB53
BB45
BB58
BV02
CV03
CV03
BV02
BV06
CV08
CV10
CO03
BB62
CF05
BB47
CF05
CF05
BB45
BB45
CF02
CJ05
CO03
BB62
BB47
CF05
CF05
CF05
CF02
CF05
FuncAreaFund
217000
217000
217000
217000
202000
202000
217000
217000
202000
202000
202000
217000
202000
217000
202000
202000
217000
217000
202000
202000
202000
217000
217000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 215 of 362
WEST PALM BEACH FIELD STATION5210173100
541505
541510
541511
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Security Equipment
23878
23876
23877
17877
17881
17880
17897
17900
23815
17921
17931
17920
17919
17923
17922
17918
17943
17945
23816
23817
23880
23879
23882
23881
RS STA 1W1 - Electric Motor Parts
RS STA 1W1 - P&S Electricial
RS STA 1W1 - P&S Electricial
Structure Maintenance
Structure Maintenance
Telemetry Maintenance
O&M Program Support
O&M Program Support
RS L-8 Reservoir - Office Supplies
Field Station Maintenance
Levee Maintenance
Levee Maintenance
Pump Station Maintenance
Pump Station Maintenance
Structure Maintenance
Structure Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Boat Barrier Maint
RS L-8 Reservoir - SM Parts and Supplies
RS STA 1W1 - Boat Barrier Maint
RS STA 1W1 - Gearbox Overhauls
RS STA 1W1 - Seals Paint MSF Overhauls
RS STA 1W1 - Structures Maintenance
3,000
2,500
9,075
10,046
3,719
546
5,577
3,453
275
4,089
3,318
1,007
3,701
1,712
94
861
113,961
79,043
2,180
1,090
300
600
300
1,200
Total
Total
Total
-
-
-
Amount
14.00
3.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$170,513
$9,305
$14,782
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BB45
BB45
BB47
BB45
CF02
CJ05
CZ99
BB79
CE02
CO03
BB50
CG01
BB47
CF05
CF02
BB45
BB47
CF05
CF02
CF02
BB45
BB45
BB45
BB45
FuncAreaFund
217000
217000
217000
217000
202000
202000
202000
217000
202000
202000
217000
202000
217000
202000
202000
217000
217000
202000
202000
202000
217000
217000
217000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 216 of 362
WEST PALM BEACH FIELD STATION5210173100
541512
541514
541515
541600
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Parts, Supp - Maint Supp Facility
Oper Expense - Parts, Supp - Canal Levee
Oper Expense - Rent/Lease Equipment
17944
17942
23039
15910
15457
15907
15908
15909
15911
23040
20007
20008
17974
17973
17976
17972
23818
23883
17971
17975
Structure Maintenance
Structure Maintenance
Field Station Maintenance
Gate Overhaul SJRWMD S-164
Gate Overhaul SWFWMD S-160 #1
Gate Overhaul SWFWMD-S-160 #2
Gate Overhaul SWFWMD-S-160 #3
Gate Overhaul SWFWMD-S-160 #4
Interagency Gate Overhauls
Structure Overhaul
Canal Maintenance
Canal Maintenance
Field Station Maintenance
Levee Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Rental Equipment
RS STA 1W1 - WPBFS AOR Rental Equipment
Structure Maintenance
Structure Maintenance
53,375
122,686
12,500
25,500
28,500
28,500
28,500
28,500
74,700
12,500
5,000
3,000
450
2,878
4,497
15,012
1,000
2,000
3,718
415
Total
Total
Total
Total
-
-
-
-
Amount
10.00
8.00
2.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$374,735
$239,200
$8,000
$29,970
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF02
BB45
CO03
CF10
CF10
CF10
CF10
CF10
CF10
CF03
CG05
CG05
CO03
CG01
CF05
BB47
CE03
BB45
BB45
CF02
FuncAreaFund
202000
217000
202000
202000
202000
202000
202000
202000
202000
202000
202000
101000
202000
202000
202000
217000
202000
217000
217000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 217 of 362
WEST PALM BEACH FIELD STATION5210173100
542310
542400
543301
543302
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
Oper Expense - Permits & Fees
Oper Expense - Waste Disposal Fees
17997
18015
18014
18026
18019
18021
18018
23819
23885
23884
18017
18020
18035
18034
18036
18047
18053
18049
18052
O&M Program Support
Aquatic Plant Control
Automotive-Depts Outside
Canal Maintenance
Levee Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - CDL (1 FTE)
RS STA 1W1 - CDL
RS STA 1W1 - Journeyman
Structure Maintenance
Structure Maintenance
Field Station Maintenance
Levee Maintenance
Telemetry Maintenance
Aquatic Plant Control
Aquatic Plant Control
Levee Maintenance
Levee Maintenance
495
180
65
258
135
180
129
180
125
250
129
135
270
1,079
45
288
189
288
189
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
1.00
11.00
3.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$495
$1,766
$1,394
$954
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CZ99
CK01
CI03
BB53
CG01
CF05
BB47
CF05
BB45
BB47
BB45
CF02
CO03
CG01
CJ05
CK01
BB66
CG01
BB50
FuncAreaFund
202000
202000
202000
217000
202000
202000
217000
202000
217000
217000
217000
202000
202000
202000
202000
202000
217000
202000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 218 of 362
WEST PALM BEACH FIELD STATION5210173100
543600
543701
543702
543703
543800
Oper Expense - Postage
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
Oper Expense - Natural Gas Service
Oper Expense - Freight
18057
15371
15445
15827
15387
23820
23821
23886
15917
18065
18066
20961
18078
18075
O&M Program Support
Field Station Maintenance
Movement of Water
Pumping Operations
Pumping Operations
RS L-8 Reservoir - PS Electricity
RS L-8 Reservoir - Structure Electricity
RS STA 1W1 - Structures - Electricity
Telemetry Maintenance
Field Station Maintenance
Pump Station Maintenance
Movement of Water
O&M Program Support
O&M Program Support
18
80,000
3,000
569,780
50,000
1,000,000
465
3,450
5,750
7,015
1,079
200,000
5,147
9,892
Operating Expenses
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
1.00
8.00
2.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$5,784,833
Item NameQty
$18
$1,712,445
$8,094
$200,000
$15,039
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CZ99
CO03
CE02
BB42
CE03
CE03
CE03
BB47
CJ05
CO03
CF05
CE03
BB79
CZ99
FuncAreaFund
202000
202000
202000
217000
202000
202000
202000
217000
202000
202000
202000
202003
217000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 219 of 362
WEST PALM BEACH FIELD STATION5210173100
589300 Capital Outlay - Equipment
15401 Pump Station Maintenance 2,900
Capital - Operating
Total -
Total
Amount
1.00
Total WEST PALM BEACH FIELD STATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,900
$15,491,979
Item NameQty
$2,900
1.00 BB47
FuncAreaFund
406000 NR NR
FPrg Grant
Page: 220 of 362
CLEWISTON FIELD STATION5211174000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Amount
64.00
13.00
77.00
77.00
64.00
64.00
64.00
64.00
64.00
64.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$5,365,200
Item NameQty
$3,317,590
$235,909
$271,845
$370,313
$1,053,431
$78,080
$8,777
$923
$12,800
$15,532
FuncAreaFund FPrg Grant
Page: 221 of 362
CLEWISTON FIELD STATION5211174000
530106
530116
530120
530121
Cont Serv - Alligator Protection Services
Cont Serv - Road Grading Services
Cont Serv - Electrical Services
Cont Serv - Water and Sewer Services
17169
17165
23723
17170
17164
23148
17175
23724
23149
17188
17184
17183
17189
17196
17194
18231
17201
17202
23150
Pump Station Maintenance
Pump Station Maintenance
RS A1 FEB - Gator Service
Structure Maintenance
Structure Maintenance
Boma AGI - Contract Grading
Levee Maintenance
RS A1 FEB - Contract Grading
Boma AGI - Electrical Services
Pump Station Maintenance
Pump Station Maintenance
Structure Maintenance
Structure Maintenance
Pump Station Maintenance
Pump Station Maintenance
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Boma AGI - Aquatic Spraying
148
1,102
600
2,053
3,685
6,000
130,800
18,000
2,000
5,500
6,869
3,632
4,000
2,632
500
30,416
2,483
51,764
1,500
Total
Total
Total
Total
-
-
-
-
Amount
5.00
3.00
5.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$7,588
$154,800
$22,001
$3,132
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
BB47
BB53
CF02
BB45
CG01
BB50
BB50
CF05
CF05
BB47
BB45
CF02
CF05
BB47
CK01
BB66
CK01
CK01
FuncAreaFund
202000
217000
217000
202000
217000
202000
217000
217000
202000
202000
217000
217000
202000
202000
217000
225000
217000
225000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 222 of 362
CLEWISTON FIELD STATION5211174000
530300
530301
530401
530402
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
Cont Serv - Exotic Nuisance Wildlife
Cont Serv - Tree Management Services
23015
23487
23488
23725
23740
23142
23151
23296
23016
23143
21043
18248
17207
17210
17217
17216
23400
23147
23489
CS Aquatic Spraying
Lake Hicpochee - Aquatic Spraying
Lake Hicpochee - Terrestrial Spraying
RS A1 FEB - Aquatic Spraying
RS A1 FEB - Terrestrial Spraying
RS Bolles Canal - Aquatic Spraying
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
Levee Maintenance
Levee Maintenance
Holey Land G-200A - Mow Field/Pump Stat
Boma AGI - Contract Mowing
Lake Hicpochee - Mow Canals/Levees/slope
8,000
5,000
5,000
2,500
6,500
2,100
3,000
1,500
20,000
2,980
30,000
30,832
84,664
103,528
4,000
5,294
2,000
32,000
13,100
Total
Total
Total
Total
-
-
-
-
Amount
10.00
8.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$115,263
$276,504
$9,294
$2,000
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
CK01
CK01
CK03
BB66
BB68
CK01
CK03
CK03
CK03
CK03
CK03
CK03
BB68
CK03
CG01
BB50
BB47
CG03
CG01
FuncAreaFund
202000
202000
202000
217000
217000
202000
202000
202000
202000
202000
225000
204001
217000
225000
202000
217000
217000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 223 of 362
CLEWISTON FIELD STATION5211174000
530403
530404
530405
Cont Serv - Mowing Canals/Levees
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
17225
17227
23726
23741
23141
23297
17242
23490
17241
17236
23727
17235
17244
17243
17258
15046
17254
17257
23306
23399
23401
23491
17265
23728
Mowing
Mowing
RS A1 FEB - Mowing Canals/Levees
RS A1 FEB - Mowing Canals/Levees-Slopes
RS Bolles Canal - Contract Mowing
C-43 Reservoir - Mow Field/Pump St
Field Station Maintenance
Lake Hicpochee - Mowing Structures
Pump Station Maintenance
Pump Station Maintenance
RS A1 FEB - Mowing Structures
Structure Maintenance
Structure Maintenance
Telemetry Maintenance
Field Station Maintenance
Mobile Crane Inspection - CLE
Pump Station Maintenance
Pump Station Maintenance
C-43 Reservoir - Exotic Nuis Wildlife
Holey Land G-200A - Preventative Maint
Holey Land G-200A - Vibrartion Analysis
Lake Hicpochee - Maintenance and Repairs
Levee Maintenance
RS A1 FEB - Maintenance and Repairs
128,218
240,284
18,125
3,500
12,500
3,000
10,812
2,400
15,880
24,365
1,500
34,350
20,918
3,436
3,000
1,600
3,168
899
350
2,000
300
2,000
2,501
5,500
Total
Total
Total
-
-
-
Amount
7.00
9.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$447,727
$116,661
$8,667
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BB51
CG03
BB51
BB51
CG03
CF05
CO03
CF05
CF05
BB47
BB77
BB45
CF02
CJ05
CO03
CI04
BB47
CF05
CF02
BB47
BB47
CF05
BB50
BB47
FuncAreaFund
217000
202000
217000
217000
202000
202000
202000
202000
202000
217000
217000
217000
202000
202000
202000
202000
217000
202000
202000
217000
217000
202000
217000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 224 of 362
CLEWISTON FIELD STATION5211174000
530600
530606
530608
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
17281
17277
17282
17276
17328
17347
17346
23298
17327
17345
17344
23492
17326
17343
17325
17353
23730
23729
17352
17324
17351
17381
17375
17384
17374
17373
Pump Station Maintenance
Pump Station Maintenance
Structure Maintenance
Structure Maintenance
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Automotive-Depts Outside
C-43 Reservoir - M&R Vehicles
Canal Maintenance - Fleet
Compliance/Enforcement - Fleet
Equip & Infrastruct Maint - Fleet
Lake Hicpochee - Vehicle Maintenance
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
RS A1 FEB - M&R Vehicles
RS A1 FEB - M&R Vehicles
Restoration & Monitoring - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Field Station Maintenance
MOSCAD, Security, & Telem
Pump Station Maintenance
Pump Station Maintenance
Structure Maintenance
65,415
55,000
14,585
36,000
1,668
1,748
4,807
1,500
6,334
437
8,303
1,500
7,920
16,169
10,004
1,748
4,625
3,120
2,185
7,503
11,362
9,121
275
13,490
10,039
137
Total
Total
Total
-
-
-
Amount
6.00
4.00
17.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$12,651
$171,000
$90,933
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
BB47
CF02
BB45
BV07
CV09
CI03
CV04
BV05
CV11
AV02
CF05
BV04
CV05
BV03
CV04
BV04
BV02
AV01
BV02
CV03
CO03
BB62
CF05
BB47
BB45
FuncAreaFund
202000
217000
202000
217000
217000
202000
202000
202000
217000
202000
202000
202000
217000
202000
217000
202000
217000
217000
202000
217000
202000
202000
217000
202000
217000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 225 of 362
CLEWISTON FIELD STATION5211174000
530611
530700
531100
531101
531102
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
Cont Serv - Security Services
17383
17382
17395
17394
17413
23493
17409
17415
17408
23731
17414
17425
17437
17434
17438
Structure Maintenance
Telemetry Maintenance
Pump Station Maintenance
Structure Maintenance
Field Station Maintenance
Lake Hicpochee - General Maintenance
MOSCAD, Security, & Telem
Pump Station Maintenance
Pump Station Maintenance
RS A1 FEB - General Maintenance
Telemetry Maintenance
Field Station Maintenance
Field Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
858
2,606
2,029
2,145
22,948
2,500
368
6,448
8,690
3,000
3,044
17,500
5,687
10,349
13,688
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
7.00
2.00
7.00
1.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$36,526
$4,174
$46,998
$17,500
$29,724
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF02
CJ05
CF05
BB45
CO03
CF05
BB62
CF05
BB47
BB47
CJ05
CO03
CO03
BB47
CF05
FuncAreaFund
202000
202000
202000
217000
202000
202000
217000
202000
217000
217000
202000
202000
202000
217000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 226 of 362
CLEWISTON FIELD STATION5211174000
531103 Cont Serv - Waste Disposal Services
17457
17466
17465
17464
17468
17456
17467
17455
District Everglades Fleet Overhead
Field Station Maintenance
Land Stewardship Fleet Overhead
O&M Fleet Overhead
Pump Station Maintenance
Pump Station Maintenance
Structure Maintenance
Structure Maintenance
64
4,302
22
76
1,124
2,145
243
1,382
Contracts
Total -
Total
Amount
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,582,501
Item NameQty
$9,358
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BV99
CO03
AV99
CV99
CF05
BB47
CF02
BB45
FuncAreaFund
217000
202000
202000
202000
202000
217000
202000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 227 of 362
CLEWISTON FIELD STATION5211174000
540010
540030
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
17485
18240
23494
23742
23732
17486
21042
18241
15923
15414
15922
15408
15921
15392
15370
15920
15422
15442
15601
15382
15919
15421
23299
17501
23495
17508
17507
17510
Aquatic Plant Control
Aquatic Plant Control
Lake Hicpochee - Inventory Chemicals
RS A1 FEB - Inventory Chemicals
RS A1 FEB - Inventory Chemicals
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Aquatic Weed Control - Fleet
Automotive - Depts Outside O&M
Canal Maintenance - Fleet
Equip & Infrastructure Maint - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Movement of Water
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pumping Operations
Pumping Operations
Pumping Operations
Structure Maintenance
Structure Maintenance - Fleet
C-43 Reservoir - Oils and Lube
District Everglades Fleet Overhead
Lake Hicpochee - Oils and Lubes
Land Stewardship Fleet Overhead
O&M Fleet Overhead
Pump Station Maintenance
10,342
17,600
4,580
3,000
1,500
10,075
10,000
34,164
7,938
41,086
33,454
4,409
63,506
75,653
81,321
60,104
7,349
87,081
627,172
28,293
26,933
37,466
800
2,253
750
749
2,649
11,034
Total
Total
-
-
Amount
8.00
14.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$91,261
$1,181,765
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
CK01
CF05
BB68
BB66
CK03
CK03
CK03
BV07
CI03
BV05
AV02
BV04
CV05
BB41
BV03
CV04
BB42
BB42
CE03
BV02
CV03
CF05
BV99
CF05
AV99
CV99
CF05
FuncAreaFund
225000
225000
202000
217000
217000
204001
225000
225000
217000
202000
217000
202000
217000
202000
217000
217000
202000
217000
217000
202000
217000
202000
202000
217000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 228 of 362
CLEWISTON FIELD STATION5211174000
540040
540050
541100
541200
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Liquid Propane Fuel
17500
23733
23743
17499
17509
17521
17523
23313
17530
17534
17533
23307
23496
17555
17549
17554
23312
Pump Station Maintenance
RS A1 FEB - Inventory Oils and Lubricant
RS A1 FEB - Inventory Oils and Lubricant
Structure Maintenance
Structure Maintenance
O&M Program Support
O&M Program Support
C-43 Reservoir - Books/Subscriptions
District Everglades Fleet Overhead
Land Stewardship Fleet Overhead
O&M Fleet Overhead
C-43 Reservoir - Liquid Propane
Lake Hicpochee - Propane
Structure Maintenance
Structure Maintenance
Telemetry Maintenance
C-43 Reservoir - Vehicle Fuel
18,529
3,000
800
5,747
764
13,296
9,838
250
129
43
151
250
1,250
1,079
172
719
500
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
11.00
2.00
4.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$47,075
$23,134
$573
$3,470
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BB47
BV02
BV04
BB45
CF02
BB79
CZ99
CF05
BV99
AV99
CV99
CE02
CF05
CF02
BB45
CJ05
CE03
FuncAreaFund
217000
217000
217000
217000
202000
217000
202000
202000
217000
202000
202000
202000
202000
202000
217000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 229 of 362
CLEWISTON FIELD STATION5211174000
541250
541300
541301
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Construction Materials
Oper Expense - District Uniforms
17595
17586
23153
17594
17585
17593
17584
17583
17599
23734
17598
17582
17597
23311
17639
17654
17653
17659
17638
17658
17657
17637
17656
20965
20966
Aquatic Plant Control
Aquatic Plant Control
Boma AGI - Construction Material
Field Station Maintenance
Levee Maintenance
Levee Maintenance
MOSCAD, Security, & Telem
Pump Station Maintenance
Pump Station Maintenance
RS A1 FEB - Construct Material-Road Rock
Structure Maintenance
Structure Maintenance
Telemetry Maintenance
C-43 Reservoir - Distirct Uniforms
Canal Maintenance
Levee Maintenance
O&M Program Support
Pump Station Maintenance
Pump Station Maintenance
Pumping Operations
Structure Maintenance
Structure Maintenance
Terrestrial Plant Control
Safety Boots
Safety Boots
9,256
32,500
1,500
11,442
40,000
53,115
265
5,000
3,672
15,000
3,251
10,000
467
250
257
4,819
270
2,119
2,830
270
120
2,330
2,380
2,500
1,500
Total
Total
Total
-
-
-
Amount
1.00
13.00
10.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$500
$185,468
$15,645
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
BB66
CG01
CO03
BB50
CG01
BB62
BB47
CF05
BB50
CF02
BB45
CJ05
CE03
BB53
CG01
CZ99
CF05
BB47
CE03
CF02
BB45
CK03
CF02
BB45
FuncAreaFund
202000
217000
202000
202000
217000
202000
217000
217000
202000
217000
202000
217000
202000
202000
217000
202000
202000
202000
217000
202000
202000
217000
202000
202000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 230 of 362
CLEWISTON FIELD STATION5211174000
541302
541400
541500
541501
Oper Expense - Safety Shoes
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
23300
17700
17699
17717
17716
17715
17698
17721
23735
17697
17720
17719
23145
23402
23497
23736
17736
17734
17787
17810
17809
C-43 Reservoir - Tools Equip PPE
Canal Maintenance
District Everglades Fleet Overhead
Land Stewardship Fleet Overhead
Levee Maintenance
O&M Fleet Overhead
Pump Station Maintenance
Pump Station Maintenance
RS A1 FEB - Tools and Equipment
Structure Maintenance
Structure Maintenance
Terrestrial Plant Control
Boma AGI - P&S Pump Station Maint
Holey Land G-200A - Parts & Supplies
Lake Hicpochee - Parts and Supplies
RS A1 FEB - Commodities
Levee Maintenance
Levee Maintenance
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Automotive-Depts Outside
300
643
772
256
5,592
908
5,476
3,446
500
9,476
2,023
1,349
3,500
2,500
2,000
7,500
3,387
1,289
3,050
3,216
8,775
Total
Total
Total
Total
-
-
-
-
Amount
2.00
12.00
4.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$4,000
$30,741
$15,500
$4,676
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
BB53
BV99
AV99
CG01
CV99
BB47
CF05
BB47
BB45
CF02
CK03
CF05
BB47
CF05
BB45
CG01
BB50
BV07
CV09
CI03
FuncAreaFund
202000
217000
217000
202000
202000
202000
217000
202000
217000
217000
202000
202000
202000
217000
202000
217000
202000
217000
217000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 231 of 362
CLEWISTON FIELD STATION5211174000
541502
541503
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
23301
17786
17808
17785
17807
17806
17784
17805
17804
17783
17816
23744
23737
17815
17782
17814
23302
17850
17843
17853
17842
17852
17841
17851
23152
23303
17883
17876
C-43 Reservoir - P&S Fleet
Canal Maintenance - Fleet
Compliance/Enforcement - Fleet
District Everglades Fleet Overhead
Equip & Infrastruct Maint - Fleet
Land Stewardship Fleet Overhead
Levee Maintenance - Fleet
Levee Maintenance - Fleet
O&M Fleet Overhead
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
RS A1 FEB - P&S - Fleet
RS A1 FEB - P&S - Fleet
Restoration & Monitoring - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
C-43 Reservoir - Building & Grounds P&S
Field Station Maintenance
MOSCAD, Security, & Telem
Pump Station Maintenance
Pump Station Maintenance
Structure Maintenance
Structure Maintenance
Telemetry Maintenance
Boma AGI - P&S Electrical
C-43 Reservoir - P&S Electrical
Field Station Maintenance
MOSCAD, Security, & Telem
1,500
6,081
833
3,238
15,129
1,109
41,081
29,425
3,824
24,869
3,216
2,835
2,890
4,010
20,323
20,688
2,500
24,000
216
4,379
29,531
391
12,089
2,106
7,000
500
5,884
87
Total
Total
-
-
Amount
19.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$196,092
$75,212
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CV04
BV05
CV11
BV99
AV02
AV99
BV04
CV05
CV99
BV03
CV04
BV04
BV02
AV01
BV02
CV03
CF05
CO03
BB62
CF05
BB47
CF02
BB45
CJ05
CE03
CF05
CO03
BB62
FuncAreaFund
202000
217000
202000
217000
202000
202000
217000
202000
202000
217000
202000
217000
217000
202000
217000
202000
202000
202000
217000
202000
217000
202000
217000
202000
202000
202000
202000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 232 of 362
CLEWISTON FIELD STATION5211174000
541505
541510
541511
541512
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Parts and Supplies Water Control Structure
17886
17875
23738
17874
17885
17884
23308
17898
17896
17925
17917
17916
17927
17915
17926
23146
17941
17947
17946
17940
Pump Station Maintenance
Pump Station Maintenance
RS A1 FEB - P&S - Electrical/Electronics
Structure Maintenance
Structure Maintenance
Telemetry Maintenance
C-43 Reservoir - Office Supplies
O&M Program Support
O&M Program Support
Field Station Maintenance
Levee Maintenance
Pump Station Maintenance
Pump Station Maintenance
Structure Maintenance
Structure Maintenance
Boma AGI - P&S Water Control Struct
Pump Station Maintenance
Pump Station Maintenance
Structure Maintenance
Structure Maintenance
15,627
81,984
6,000
7,742
3,467
151
50
1,757
930
6,353
21
5,970
4,680
697
2,629
1,500
150,165
73,747
19,224
84,504
Total
Total
Total
Total
-
-
-
-
Amount
10.00
3.00
6.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$128,442
$2,737
$20,350
$329,140
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
BB47
BB45
BB45
CF02
CJ05
AA20
CZ99
BB79
CO03
BB50
BB47
CF05
BB45
CF02
CF02
BB47
CF05
CF02
BB45
FuncAreaFund
202000
217000
217000
217000
202000
202000
202000
202000
217000
202000
217000
217000
202000
217000
202000
202000
217000
202000
202000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 233 of 362
CLEWISTON FIELD STATION5211174000
541600
542310
542400
543300
Oper Expense - Rent/Lease Equipment
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
Oper Expense - Other Fees
17978
17977
17970
17969
17981
17968
17980
17967
17979
17998
18022
18024
18023
18028
23310
18038
18037
Field Station Maintenance
Levee Maintenance
Levee Maintenance
MOSCAD, Security, & Telem
Pump Station Maintenance
Pump Station Maintenance
Structure Maintenance
Structure Maintenance
Telemetry Maintenance
O&M Program Support
Levee Maintenance
Structure Maintenance
Terrestrial Plant Control
O&M Program Support
C-43 Reservoir - Permits & Fees
Field Station Maintenance
Levee Maintenance
450
1,000
1,000
429
2,248
1,000
534
1,000
450
783
313
313
157
437
150
437
540
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
9.00
1.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$8,111
$783
$783
$437
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CO03
CG01
BB50
BB62
CF05
BB47
CF02
BB45
CJ05
CZ99
CG01
CF02
CK03
CZ99
CE03
CO03
CG01
FuncAreaFund
202000
202000
217000
217000
202000
217000
202000
217000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 234 of 362
CLEWISTON FIELD STATION5211174000
543301
543302
543600
543701
543702
Oper Expense - Permits & Fees
Oper Expense - Waste Disposal Fees
Oper Expense - Postage
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
23309
18050
18048
18058
23144
23304
15394
23403
23498
15926
15390
15928
23739
15927
18067
18068
23305
C-43 Reservoir - Waste Disposal
Levee Maintenance
Levee Maintenance
O&M Program Support
Boma AGI - Pump Station Electric
C-43 Reservoir - Pump Station Electric
Field Station Maintenance
Holey Land G-200A - Electric Service
Lake Hicpochee - Electrical Service
Movement of Water
Pumping Operations
Pumping Operations
RS A1 FEB - Electric Costs
Telemetry Maintenance
Field Station Maintenance
Pump Station Maintenance
C-43 Reservoir - Freight
50
1,151
412
310
24,000
120,000
12,958
45,000
18,000
10,000
28,000
315,622
4,000
12,000
755
6,626
200
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.00
3.00
1.00
10.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$1,127
$1,613
$310
$589,580
$7,381
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CE03
CG01
BB50
CZ99
CE03
CE03
CO03
BB47
CE03
CE02
CE03
BB42
BB47
CJ05
CO03
CF05
CF05
FuncAreaFund
202000
202000
217000
202000
202000
202000
202000
217000
202000
202000
202000
217000
217000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 235 of 362
CLEWISTON FIELD STATION5211174000
543800
589300
589500
Oper Expense - Freight
Capital Outlay - Equipment
Capital Outlay - Vehicles
18074
18076
15405
23295
O&M Program Support
O&M Program Support
Pump Station Maintenance
C-43 Reservoir - Manlift
7,415
7,819
18,730
80,000
Operating Expenses
Capital - Operating
Total
Total
Total
-
-
-
Total
Total
Amount
3.00
1.00
1.00
Total CLEWISTON FIELD STATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,981,340
$98,730
$10,027,771
Item NameQty
$15,434
$18,730
$80,000
1.00
1.00
1.00
1.00
BB79
CZ99
BB47
AA20
FuncAreaFund
217000
202000
406000
402000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 236 of 362
FIELD OPS BUREAU - REGION 25301175000
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
Personal Services
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
Total FIELD OPS BUREAU - REGION 2
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$157,276
$157,276
Item NameQty
$114,150
$8,732
$11,415
$21,150
$1,220
$137
$15
$200
$257
FuncAreaFund FPrg Grant
Page: 237 of 362
MIAMI-DADE FIELD STATION5310175100
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Amount
46.00
9.00
55.00
55.00
46.00
46.00
46.00
46.00
46.00
46.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,809,416
Item NameQty
$2,429,933
$89,065
$192,701
$255,609
$758,521
$56,120
$6,318
$688
$9,200
$11,261
FuncAreaFund FPrg Grant
Page: 238 of 362
MIAMI-DADE FIELD STATION5310175100
530106
530116
530120
530300
530301
Cont Serv - Alligator Protection Services
Cont Serv - Road Grading Services
Cont Serv - Electrical Services
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
23062
17161
23557
17160
17174
17180
19980
19979
23558
17205
18236
17214
BBCW Deering - Trapping Services
Pump Station Maintenance
S-356 - Trapping Services
Structure Maintenance
Levee Maintenance
Structure Maintenance
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
S-356 - Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Levee Maintenance
800
4,362
700
4,883
30,800
1,763
3,546
17,731
100
115,253
23,320
6,835
Contracts
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
4.00
1.00
1.00
2.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$10,745
$30,800
$1,763
$21,277
$138,673
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
CF05
CF05
CF02
CG01
CF02
CK01
CK01
CF05
CK03
CK03
CG01
FuncAreaFund
202002
202000
202002
202000
202000
202000
204001
225000
202002
225000
204001
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
3003
NR
NR
NR
NR
NR
3003
NR
NR
NR
FPrg Grant
Page: 239 of 362
MIAMI-DADE FIELD STATION5310175100
530401
530403
530404
530405
530606
Cont Serv - Exotic Nuisance Wildlife
Cont Serv - Mowing Canals/Levees
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
Cont Serv - Maint & Repairs - District Works
17223
23063
23363
17231
17234
23559
17233
17232
17251
12420
23560
23064
23361
23381
17273
23561
19993
17272
Mowing
BBCW Deering - Mowing S-700
CEPP South S-333N - Mowing
Field Station Maintenance
Pump Station Maintenance
S-356 - Mowing
Structure Maintenance
Telemetry Maintenance
Field Station Maintenance
Mobile Crane Inspect - MIA
S-356 - Vibration Analysis
BBCW Deering - Outsource Repairs
CEPP South S-333N - Outsource Repairs
Dade-Broward - Outsource Repairs
Pump Station Maintenance
S-356 - Outsource Repairs
STRUCTURE MAINTENANCE
Structure Maintenance
227,968
2,600
1,350
9,365
1,400
500
42,928
1,250
1,485
4,000
250
1,000
1,000
1,500
18,236
16,000
10,000
2,840
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
7.00
3.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$6,835
$227,968
$59,393
$5,735
$50,576
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CG03
CF05
CF02
CO03
CF05
CF05
CF02
CJ05
CO03
CI04
CF05
CF05
CF02
CF02
CF05
CF05
CF02
CF02
FuncAreaFund
202000
202002
202000
202000
202000
202002
202000
202000
202000
202000
202002
202002
202000
219000
202000
202002
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
NR
NR
3003
NR
NR
NR
NR
3003
3007
NR
NR
NR
3003
NR
NR
FPrg Grant
Page: 240 of 362
MIAMI-DADE FIELD STATION5310175100
530608
530611
530700
531100
531101
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
17305
17304
17303
17302
17311
17310
17365
17368
17367
17393
23065
17401
17404
23562
17403
17422
Aquatic Plant Control - Fleet
Automotive-Depts Outside
Compliance/Enforcement - Fleet
Levee Maintenance - Fleet
Other Equipment Maintenan
Structure Maintenance - Fleet
Field Station Maintenance
Structure Maintenance
Telemetry Maintenance
Levee Maintenance
BBCW Deering - Building Repairs
Field Station Maintenance
Pump Station Maintenance
S-356 - Building Repairs
Telemetry Maintenance
Field Station Maintenance
22,225
1,112
1,667
14,446
556
20,559
13,754
2,144
2,638
3,903
1,000
26,313
8,094
10,000
1,579
17,500
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
6.00
3.00
1.00
5.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$60,565
$18,536
$3,903
$46,986
$17,500
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
CV09
CI03
CV11
CV05
CI04
CV03
CO03
CF02
CJ05
CG01
CF05
CO03
CF05
CF05
CJ05
CO03
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202000
202002
202000
202000
NR
NR
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
NR
NR
3003
NR
NR
FPrg Grant
Page: 241 of 362
MIAMI-DADE FIELD STATION5310175100
531102
531103
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
23066
17430
17431
23563
17447
17446
17449
17448
BBCW Deering - Security Maintenance
Field Station Maintenance
Pump Station Maintenance
S-356 - Security Maintenance
Field Station Maintenance
O&M Fleet Overhead
Pump Station Maintenance
Structure Maintenance
200
6,662
1,312
3,500
5,989
101
2,248
378
Contracts
Total
Total
-
-
Total
Amount
4.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$721,645
Item NameQty
$11,674
$8,716
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
CO03
CF05
CF05
CO03
CV99
CF05
CF02
FuncAreaFund
202002
202000
202000
202002
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
NR
3003
NR
NR
NR
NR
FPrg Grant
Page: 242 of 362
MIAMI-DADE FIELD STATION5310175100
540010
540030
540040
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
19982
19978
19981
17479
23067
23564
17481
19971
19972
15397
15439
15417
15427
23565
15426
23068
23364
17492
17494
23894
23566
17493
17519
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
Aquatic Plant Control
BBCW Deering - Chemicals S-700
S-356 - Chemicals
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Aquatic Plant Control - Fleet
Automotive - Depts Outside O&M
Compliance / Enforcement - Fleet
Levee Maintenance -Fleet
S-356 - Fuel
Structure Maintenance - Fleet
BBCW Deering - Oils / Lube
CEPP South S-333N - Oils/Lube
O&M Fleet Overhead
Pump Station Maintenance
S-152 Gated Spillway - Oils/Lube
S-356 - Oils/Lube
Structure Maintenance
O&M Program Support
2,500
8,867
2,015
84,309
100
200
35,651
35,462
6,581
56,292
33,579
5,597
48,314
365,000
37,681
250
300
3,525
7,194
150
2,000
4,209
4,497
Total
Total
Total
-
-
-
Amount
9.00
6.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$175,685
$546,463
$17,628
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
CK01
CK01
CK01
CF05
CF05
CK03
CK03
CK03
CV09
CI03
CV11
CV05
CE03
CV03
CF05
CF02
CV99
CF05
CF02
CF05
CF02
CZ99
FuncAreaFund
202000
225000
225000
202000
202002
202002
202000
225000
225000
202000
202000
202000
202000
202002
202000
202002
202000
202000
202000
202000
202002
202000
202000
NR
NR
NR
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
3003
NR
NR
NR
NR
NR
NR
NR
3003
NR
3007
NR
NR
NR
NR
3003
NR
NR
FPrg Grant
Page: 243 of 362
MIAMI-DADE FIELD STATION5310175100
540050
541100
541200
541300
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Liquid Propane Fuel
Oper Expense - Construction Materials
17527
23366
23386
17543
17546
17545
17570
23069
23070
23071
23362
23384
17569
17568
17575
23897
23567
23568
23569
17574
17573
O&M Fleet Overhead
CEPP South S-333N - Propane
Dade-Broward - Propane
Field Station Maintenance
Structure Maintenance
Telemetry Maintenance
Aquatic Plant Control
BBCW Deering - Fencing S-700
BBCW Deering - Metal
BBCW Deering - Wood
CEPP South S-333N - Fencing
Dade-Broward - Fencing
Field Station Maintenance
Levee Maintenance
Pump Station Maintenance
S-152 Gated Spillway - Lumber
S-356 - Fencing
S-356 - Metal
S-356 - Wood
Structure Maintenance
Telemetry Maintenance
201
400
170
360
2,698
8,360
1,885
500
300
100
1,000
500
1,456
13,932
527
500
2,000
1,200
500
2,885
1,257
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
1.00
1.00
5.00
15.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$4,497
$201
$11,988
$28,542
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CV99
CF02
CF02
CO03
CF02
CJ05
CK01
CF05
CF05
CF05
CF02
CF02
CO03
CG01
CF05
CF02
CF05
CF05
CF05
CF02
CJ05
FuncAreaFund
202000
202000
219000
202000
202000
202000
202000
202002
202002
202002
202000
219000
202000
202000
202000
202000
202002
202002
202002
202000
202000
NR
NR
NR
NR
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
3007
3007
NR
NR
NR
NR
NR
NR
3003
3003
3003
NR
NR
FPrg Grant
Page: 244 of 362
MIAMI-DADE FIELD STATION5310175100
541301
541302
541400
541501
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Agricultural
17624
17623
17628
17627
17626
20969
17683
23157
23380
17682
17681
17687
23570
23581
17686
17685
23110
17732
23572
Aquatic Plant Control
Levee Maintenance
Pump Station Maintenance
Structure Maintenance
Terrestrial Plant Control
Safety Boots
Aquatic Plant Control
BBCW Deering - Tools, Equip & Gauges
Dade-Broward - Small Tools
Levee Maintenance
O&M Fleet Overhead
Pump Station Maintenance
S-356 - Small Tools, Equipment, Gauges
S-356 - Tool/Equipment/PPE
Structure Maintenance
Terrestrial Plant Control
BBCW Deering - Agriculture Supplies
Levee Maintenance
S-356 - Agriculture Supplies
5,779
4,969
540
3,779
540
4,000
8,093
300
1,000
5,395
1,209
1,348
300
500
9,666
1,349
100
839
100
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
5.00
1.00
10.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$15,607
$4,000
$29,160
$1,039
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
CG01
CF05
CF02
CK03
CF02
CK01
CF05
CF02
CG01
CV99
CF05
CF05
CF05
CF02
CK03
CF05
CG01
CF05
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202002
219000
202000
202000
202000
202002
202002
202000
202000
202002
202000
202002
NR
NR
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
NR
NR
NR
NR
3003
3003
NR
NR
3007
NR
3003
FPrg Grant
Page: 245 of 362
MIAMI-DADE FIELD STATION5310175100
541502
541503
541505
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
17761
17760
17759
17758
17757
17766
17765
23111
23365
23385
17832
17836
23895
23573
23574
17835
17834
23112
23368
23388
17865
17869
23575
17868
17867
Aquatic Plant Control - Fleet
Automotive-Depts Outside
Compliance/Enforcement - Fleet
Levee Maintenance - Fleet
O&M Fleet Overhead
Other Equipment Maintenan
Structure Maintenance - Fleet
BBCW Deering - Building & Grounds
CEPP South S-333N - Paint
Dade-Broward - Paint
Field Station Maintenance
Pump Station Maintenance
S-152 Gated Spillway - Paint
S-356 - Building & Grounds
S-356 - Paint
Structure Maintenance
Telemetry Maintenance
BBCW Deering - Electrical Supplies
CEPP South S-333N - Electric P&S
Dade-Broward - P&S Electrical/Electronic
Field Station Maintenance
Pump Station Maintenance
S-356 - Electrical Supplies
Structure Maintenance
Telemetry Maintenance
63,203
3,541
4,638
29,862
6,384
2,445
41,927
1,000
150
200
22,070
2,134
250
1,500
500
1,010
2,468
500
1,000
700
3,262
27,339
2,000
15,004
3,435
Total
Total
Total
-
-
-
Amount
7.00
10.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$152,000
$31,282
$53,240
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CV09
CI03
CV11
CV05
CV99
CI04
CV03
CF05
CF02
CF02
CO03
CF05
CF02
CF05
CF05
CF02
CJ05
CF05
CF02
CF02
CO03
CF05
CF05
CF02
CJ05
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202002
202000
219000
202000
202000
202000
202002
202002
202000
202000
202002
202000
219000
202000
202000
202002
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
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
NR
NR
NR
NR
NR
3003
3003
NR
NR
3007
NR
NR
NR
NR
3003
NR
NR
FPrg Grant
Page: 246 of 362
MIAMI-DADE FIELD STATION5310175100
541510
541511
541512
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Parts and Supplies Water Control Structure
17894
23109
17908
17907
17910
17909
23114
23108
23367
23387
17937
23896
23571
23576
17936
17959
17958
17964
23577
17963
17962
O&M Program Support
BBCW Deering - Locks
Field Station Maintenance
Levee Maintenance
Pump Station Maintenance
Structure Maintenance
BBCW Deering - P&S Water Control
BBCW Deering - Parts & Supplies
CEPP South S-333N - Parts & Supplies
Dade-Broward - Parts & Supplies
Pump Station Maintenance
S-152 Gated Spillway - Parts & Supplies
S-356 - Parts & Supplies
S-356 P&S Water Control
Structure Maintenance
Field Station Maintenance
Levee Maintenance
Pump Station Maintenance
S-356 - Rental
Structure Maintenance
Telemetry Maintenance
2,877
250
1,809
6,439
663
332
2,000
500
1,000
700
64,620
1,900
1,000
5,000
33,628
450
14,389
8,993
1,000
831
450
Total
Total
Total
Total
-
-
-
Amount
1.00
5.00
9.00
6.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$2,877
$9,493
$110,348
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CZ99
CF05
CO03
CG01
CF05
CF02
CF05
CF05
CF02
CF02
CF05
CF02
CF05
CF05
CF02
CO03
CG01
CF05
CF05
CF02
CJ05
FuncAreaFund
202000
202002
202000
202000
202000
202000
202002
202002
202000
219000
202000
202000
202002
202002
202000
202000
202000
202000
202002
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
NR
NR
NR
3007
3007
NR
NR
NR
NR
3003
3003
NR
NR
NR
NR
3003
NR
NR
FPrg Grant
Page: 247 of 362
MIAMI-DADE FIELD STATION5310175100
541600
542400
543301
543302
543600
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licenses
Oper Expense - Permits & Fees
Oper Expense - Waste Disposal Fees
Oper Expense - Postage
18007
18010
18031
18030
18045
23113
23370
23383
18044
23578
18055
23115
23369
23382
15396
15930
15386
Aquatic Plant Control
Structure Maintenance
Field Station Maintenance
Levee Maintenance
Aquatic Plant Control
BBCW Deering - Waste Disposal
CEPP South S-333N - Waste Disposal
Dade-Broward - Waste Disposal
Levee Maintenance
S-356 - Waste Disposal
O&M Program Support
BBCW Deering - Electric S-700
CEPP South S-333N - Electrical Service
Dade-Broward - Electrical Service
Field Station Maintenance
Movement of Water
Pumping Operations
450
450
674
1,079
77,115
800
500
350
18,492
1,000
90
46,800
3,000
1,250
31,000
11,600
53,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
2.00
6.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$26,113
$900
$1,753
$98,257
$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
CK01
CF02
CO03
CG01
CK01
CF05
CF02
CF02
CG01
CF05
CZ99
CE03
CF02
CF02
CO03
CE02
CE03
FuncAreaFund
202000
202000
202000
202000
202000
202002
202000
219000
202000
202002
202000
202002
202000
219000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
NR
NR
3003
NR
3007
NR
NR
NR
NR
NR
FPrg Grant
Page: 248 of 362
MIAMI-DADE FIELD STATION5310175100
543701
543702
543800
589300
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
Oper Expense - Freight
Capital Outlay - Equipment
23579
15932
18062
23116
18072
23580
15636
15400
S-356 - Electric Service
Telemetry System
Field Station Maintenance
BBCW Deering - Freight
O&M Program Support
S-356 - Freight
Aquatic Plant Control
Structure Maintenance
14,000
3,000
18,424
200
8,094
1,000
2,500
7,500
Operating Expenses
Capital - Operating
Total
Total
Total
Total
-
-
-
-
Total
Total
Amount
8.00
1.00
3.00
2.00
Total MIAMI-DADE FIELD STATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,512,531
$10,000
$6,053,592
Item NameQty
$163,650
$18,424
$9,294
$10,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CE03
CJ05
CO03
CF05
CZ99
CF05
CK01
CF02
FuncAreaFund
202002
202000
202000
202002
202000
202002
402000
402000
NR
NR
NR
NR
NR
NR
NR
NR
3003
NR
NR
3007
NR
3003
NR
NR
FPrg Grant
Page: 249 of 362
HOMESTEAD FIELD STATION5311176000
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530106
530120
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
17159
17179
23072
Structure Maintenance
Structure Maintenance
8.5 SMA Mod - PS-357 Spraying
1,619
624
6,695
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
39.00
4.00
43.00
43.00
39.00
39.00
39.00
39.00
39.00
39.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,264,902
Item NameQty
$2,054,597
$102,372
$165,021
$228,407
$643,840
$47,580
$5,363
$559
$7,800
$9,363
$1,619
$624
1.00
1.00
1.00
CF02
CF02
CK03
FuncAreaFund
202000
202000
202002
NR
NR
NR
NR
NR
3003
FPrg Grant
Page: 250 of 362
HOMESTEAD FIELD STATION5311176000
530300
530301
530401
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
Cont Serv - Exotic Nuisance Wildlife
17198
18237
23158
23154
23156
23155
23271
23272
23123
23256
23249
18238
17204
17213
23247
23254
23162
23159
23161
23160
23274
23276
23273
23275
Aquatic Plant Control
Aquatic Plant Control
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
BBCW L31E - Terrestrial Spraying
C-111 South Dade - Terrestrial Spraying
C-111 South Dade - Terrestrial Spraying
Terrestrial Plant Control
Terrestrial Plant Control
Levee Maintenance
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
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
5,698
1,000
400
200
200
400
1,100
3,300
250
5,250
8,850
14,000
65,814
360
11,800
7,000
3,700
5,700
8,690
9,030
7,755
2,370
13,605
2,370
Total
Total
Total
-
-
-
Amount
9.00
5.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$18,993
$94,164
$360
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
CK01
CK03
CK03
CK03
CK03
CK03
CK03
CK03
CK03
CK03
CK03
CK03
CG01
CG03
CG03
CG03
CG03
CG03
CG03
CF05
CF05
CF05
CF05
FuncAreaFund
225000
204001
202002
202002
202002
202002
202002
202002
202002
202002
202000
204001
225000
202000
202000
202002
202002
202002
202002
202002
202002
202002
202002
202002
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3000
3002
3002
3001
3006
3006
3007
NR
NR
NR
NR
NR
NR
NR
3000
3002
3002
3001
3006
3006
3006
3006
FPrg Grant
Page: 251 of 362
HOMESTEAD FIELD STATION5311176000
530403
530404
530405
530600
Cont Serv - Mowing Canals/Levees
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
17222
23073
23131
23121
17250
12421
17262
23074
23075
23130
23120
23163
23167
23168
23164
23166
23170
23169
23165
Mowing
8.5 SMA Mod - PS-357 Mowing
BBCW L31E - Mowing
BBCW L31E - Mowing
Field Station Maintenance
Mobile Crane Inspect - HOM
Levee Maintenance
8.5 SMA Mod - PS-357 M&R District Works
8.5 SMA Mod - PS-357 Oil Changes
BBCW L31E - Parts & Supplies
BBCW L31E - Parts & Supplies
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
133,906
15,700
8,165
1,000
1,343
1,500
450
2,580
2,885
585
100
2,425
6,135
4,850
9,775
9,770
4,850
4,040
8,560
Total
Total
Total
Total
-
-
-
-
Amount
11.00
3.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$205,926
$24,865
$2,843
$450
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CG03
CF05
CG03
CG03
CO03
CI04
CG01
CF05
CF05
CF02
CF02
CF05
CF05
CF05
CF05
CF05
CF05
CF05
CF05
FuncAreaFund
202000
202002
202002
202002
202000
202000
202000
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3003
3007
3007
NR
NR
NR
3003
3003
3007
3007
3000
3000
3002
3002
3002
3002
3001
3001
FPrg Grant
Page: 252 of 362
HOMESTEAD FIELD STATION5311176000
530606
530608
530611
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
23277
23278
17271
17294
17293
23132
23244
17292
17291
17301
17300
17299
17306
23076
23251
23175
23172
23174
23171
23173
23279
23280
17361
17364
17366
C-111 Spreader - S-199 District Works
C-111 Spreader - S-200 District Works
Structure Maintenance
Aquatic Plant Control - Fleet
Automotive-Depts Outside
BBCW L31E - Fleet Repairs
C-111 South Dade - Maint & Repair
Compliance/Enforcement - Fleet
Equip & Infrastruct Maint - Fleet
Levee Maintenance - Fleet
Pump Station Maintenance - Fleet
Pumping Operations - Fleet
Structure Maintenance - Fleet
8.5 SMA Mod - PS-357 M&R Other Equip
C-111 South Dade - Maint & Repair
C-111 South Dade - PS-331 M&R Other Eq
C-111 South Dade - PS-332B M&R Other Eq
C-111 South Dade - PS-332C M&R Other Eq
C-111 South Dade - PS-332D M&R Other Eq
C-111 South Dade - PS-332D M&R Other Eq
C-111 Spreader - S-199 M&R Other Equip
C-111 Spreader - S-200 M&R Other Equip
Field Station Maintenance
Structure Maintenance
Telemetry Maintenance
1,000
1,000
2,546
7,440
572
2,625
750
1,145
6,295
15,452
572
2,862
10,302
3,030
100
8,460
17,425
17,425
2,000
12,435
5,000
5,000
2,496
2,431
1,467
Total
Total
Total
-
-
-
Amount
15.00
10.00
12.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$61,101
$48,015
$77,269
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
CF05
CF02
CV09
CI03
CV03
CV04
CV11
AV02
CV05
CV04
CV01
CV03
CF05
CG01
CF05
CF05
CF05
CF06
CF05
CF05
CF05
CO03
CF02
CJ05
FuncAreaFund
202002
202002
202000
202000
202000
202002
202000
202000
202000
202000
202000
202000
202000
202002
202002
202002
202002
202002
202002
202002
202002
202002
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3006
3006
NR
NR
NR
3007
NR
NR
NR
NR
NR
NR
NR
3003
NR
3000
3002
3002
3001
3001
3006
3006
NR
NR
NR
FPrg Grant
Page: 253 of 362
HOMESTEAD FIELD STATION5311176000
531100
531101
531102
531103
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
23077
23180
23179
23176
23178
23177
17399
17402
17421
17429
23078
23181
23182
23184
23183
17445
17444
18079
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
Field Station Maintenance
Telemetry Maintenance
Field Station Maintenance
Field 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
Field Station Maintenance
O&M Fleet Overhead
Structure Maintenance
445
940
515
515
515
515
14,903
377
8,890
8,388
300
1,855
300
300
300
4,975
70
58,958
Total
Total
Total
Total
-
-
-
-
Amount
8.00
1.00
1.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$18,725
$8,890
$8,388
$8,100
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
CF05
CF05
CF05
CF05
CF05
CF05
CO03
CJ05
CO03
CO03
CF05
CF05
CF05
CF05
CF05
CO03
CV99
CF02
FuncAreaFund
202002
202002
202002
202002
202002
202002
202000
202000
202000
202000
202002
202002
202002
202002
202002
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3003
3000
3000
3002
3002
3001
NR
NR
NR
NR
3003
3000
3002
3002
3001
NR
NR
NR
FPrg Grant
Page: 254 of 362
HOMESTEAD FIELD STATION5311176000
545010 Oper Expense - Interagency State of FL
Contracts
Total -
Total
Amount
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$639,290
Item NameQty
$58,958
FuncAreaFund FPrg Grant
Page: 255 of 362
HOMESTEAD FIELD STATION5311176000
540010 Oper Expense - Inventory Chemicals
19983
19984
17476
23122
23133
23248
23255
19974
19973
17480
23079
23080
15402
15416
23191
23192
23185
23186
23189
23190
23188
23187
23281
15432
15409
15596
15425
15431
15602
15403
15430
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
Aquatic 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
8.5 SMA Mod - PS-357 Fuel
8.5 SMA Mod - PS-357 Fuel
Aquatic Maintenance - Fleet
Automotive - Depts Outside O&M
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)
Compliance / Enforcement - Fleet
Equip & Infrastructure Maint - Fleet
Levee Maintenance - Fleet
Pump Station Maintenance - Fleet
Pumping Operations
Pumping Operations
Structure Maintenance - Fleet
Terrstrial Plant Control - Fleet
4,848
347
10,863
250
1,460
1,770
1,050
4,046
20,604
13,033
75,135
32,315
30,662
8,585
150,275
64,629
187,850
80,785
187,845
80,785
64,630
150,275
4,050
3,434
3,679
38,306
9,199
4,293
93,000
21,463
3,679
Operating Expenses
Total -
Total
Amount
10.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$58,271
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
CK01
CK01
CK03
CK03
CK03
CK03
CK03
CK03
CK03
CE03
CE03
CV09
CI03
CE03
CE03
CE03
CE03
CE03
CE03
CE03
CE03
CE03
CV11
AV02
CV05
CV04
CE03
CE03
CV03
CV10
FuncAreaFund
225000
204001
202000
202002
202002
202000
202002
204001
225000
202000
202002
202002
202000
202000
202002
202002
202002
202002
202002
202002
202002
202002
202002
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
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
3007
NR
NR
NR
NR
NR
3003
3003
NR
NR
3000
3000
3002
3002
3002
3002
3001
3001
3006
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 256 of 362
HOMESTEAD FIELD STATION5311176000
540030
540040
540050
541100
541200
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Liquid Propane Fuel
23081
23245
23252
23193
23195
23194
23196
17491
17490
23197
17518
17526
17542
17541
17544
17562
23129
8.5 SMA Mod - PS-357 Oil & Lubricants
C-111 South Dade - Oil / Lube
C-111 South Dade - Oil / Lube
C-111 South Dade - PS-331 Oil & Lubes
C-111 South Dade - PS-332B Oil & Lubes
C-111 South Dade - PS-332C Oil & Lubes
C-111 South Dade - PS-332D Oil & Lubes
O&M Fleet Overhead
Structure Maintenance
C-111 South Dade - PS-331 P&S Inventory
O&M Program Support
O&M Fleet Overhead
Field Station Maintenance
Structure Maintenance
Telemetry Maintenance
Aquatic Plant Control
BBCW L31E - Fencing
920
300
50
2,800
4,425
4,425
1,500
3,455
1,079
565
12,185
140
360
3,058
719
6,835
60
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
21.00
9.00
2.00
1.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$1,294,874
$18,954
$12,750
$140
$4,137
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
1.00
CE03
CG01
CG01
CF05
CE03
CE03
CE03
CV99
CF02
CF05
CZ99
CV99
CO03
CF02
CJ05
CK01
CF02
FuncAreaFund
202002
202000
202002
202002
202002
202002
202002
202000
202000
202002
202000
202000
202000
202000
202000
202000
202002
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3003
NR
NR
3000
3002
3002
3001
NR
NR
3000
NR
NR
NR
NR
NR
NR
3007
FPrg Grant
Page: 257 of 362
HOMESTEAD FIELD STATION5311176000
541300
541301
541302
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Safety Shoes
23199
23198
23200
17567
17566
17565
17571
17612
23201
17622
17621
17620
17619
17618
17617
17616
20970
23082
17670
23057
23202
17680
17679
17678
C-111 South Dade - PS-331 Fencing
C-111 South Dade - PS-331 Metal Product
C-111 South Dade - PS-331 Lumber & Wood
Field Station Maintenance
Levee Maintenance
Structure Maintenance
Telemetry Maintenance
Aquatic Plant Control
C-111 South Dade - PS-331 P&S Uniforms
Field Station Maintenance
Levee Maintenance
Movement of Water
Mowing
O&M Program Support
Pumping Operations
Structure Maintenance
Safety Boots
8.5 SMA Mod - PS-357 Pump Station Maint
Aquatic Plant Control
BBCW Cutler - Tools & Equip
C-111 South Dade - PS-331 Small Tools
Field Station Maintenance
Levee Maintenance
Movement of Water
250
800
900
1,097
10,237
2,437
297
1,080
700
270
2,160
540
270
270
1,889
659
1,500
1,000
2,697
3,000
4,500
674
4,045
674
Total
Total
Total
-
-
-
Amount
9.00
9.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$22,913
$7,838
$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
CF05
CF05
CF05
CO03
CG01
CF02
CJ05
CK01
CF05
CO03
CG01
CE02
CG03
CZ99
CE03
CF02
CF02
CF05
CK01
CF05
CF05
CO03
CG01
CE02
FuncAreaFund
202002
202002
202002
202000
202000
202000
202000
202000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202002
202002
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3000
3000
3000
NR
NR
NR
NR
NR
3000
NR
NR
NR
NR
NR
NR
NR
NR
3003
NR
NR
3000
NR
NR
NR
FPrg Grant
Page: 258 of 362
HOMESTEAD FIELD STATION5311176000
541400
541500
541501
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
17677
17676
17675
17674
23084
23083
23135
23124
23119
23207
23208
23204
23205
23206
23203
23284
23285
17731
17748
17747
23134
23253
23246
17746
Mowing
O&M Fleet Overhead
Pumping Operations
Structure Maintenance
8.5 SMA Mod - PS-357 Crane Inspection
8.5 SMA Mod - PS-357 P&S Other Equip
BBCW L31E - Locks
BBCW L31E - Locks
BBCW L31E - 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
C-111 Spreader - S-199 P&S Other Eq
C-111 Spreader - S-200 P&S Other Eq
Levee Maintenance
Aquatic Plant Control - Fleet
Automotive-Depts Outside
BBCW L31E - P&S Fleet
C-111 South Dade - Parts & Supplies
C-111 South Dade - Parts & Supplies
Compliance/Enforcement - Fleet
674
842
4,720
4,045
250
2,500
440
150
100
250
7,500
12,000
12,000
250
12,000
1,000
1,000
6,077
21,856
2,367
2,000
50
150
3,429
Total
Total
Total
-
-
-
Amount
11.00
13.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$26,871
$49,440
$6,077
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
CG03
CV99
CE03
CF02
CF05
CF05
CG01
CG01
CF02
CF05
CF05
CF05
CF05
CF05
CF05
CE02
CE02
CG01
CV09
CI03
CV03
CG01
CG01
CV11
FuncAreaFund
202000
202000
202000
202000
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202000
202000
202000
202002
202002
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3003
3003
3007
3007
3007
3000
3000
3002
3002
3001
3001
3006
3006
NR
NR
NR
3007
NR
NR
NR
FPrg Grant
Page: 259 of 362
HOMESTEAD FIELD STATION5311176000
541502
541503
541505
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
17745
17756
17755
17754
17753
17762
23209
17831
17830
17833
23085
23213
23210
23212
23211
23282
23283
17864
17863
17866
17893
Equip & Infrastruct Maint - Fleet
Levee Maintenance - Fleet
O&M Fleet Overhead
Pump Station Maintenance - Fleet
Pumping Operations - Fleet
Structure Maintenance - Fleet
C-111 South Dade - PS-331 - B&G Maint
Field Station Maintenance
Structure Maintenance
Telemetry Maintenance
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
C-111 Spreader - S-199 P&S Electric
C-111 Spreader - S-200 P&S Electric
Field Station Maintenance
Structure Maintenance
Telemetry Maintenance
O&M Program Support
12,987
26,977
4,812
2,367
6,614
17,420
785
17,277
1,414
2,233
4,570
6,000
5,000
6,000
5,000
4,000
4,000
2,793
11,897
864
5,874
Total
Total
Total
Total
-
-
-
Amount
12.00
4.00
10.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$101,029
$21,709
$50,124
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
AV02
CV05
CV99
CV04
CV01
CV03
CF05
CO03
CF02
CJ05
CF05
CF05
CF05
CF05
CF05
CE02
CE02
CO03
CF02
CJ05
CZ99
FuncAreaFund
202000
202000
202000
202000
202000
202000
202002
202000
202000
202000
202002
202002
202002
202002
202002
202002
202002
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3000
NR
NR
NR
3003
3000
3002
3002
3001
3006
3006
NR
NR
NR
NR
FPrg Grant
Page: 260 of 362
HOMESTEAD FIELD STATION5311176000
541510
541511
541512
541600
541900
542310
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - Memberships, Dues and Fees
17906
17905
23128
17935
23945
17957
17956
17955
17960
23214
17996
18001
Field Station Maintenance
Levee Maintenance
BBCW L31E - P&S Other Equip
Structure Maintenance
US-1 Culverts - Parts & Supplies
Field Station Maintenance
Levee Maintenance
Structure Maintenance
Telemetry Maintenance
C-111 South Dade - PS-331 Waste Dispos
O&M Program Support
Aquatic Plant Control
2,420
3,345
585
21,000
2,000
450
9,353
653
450
400
225
67
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
3.00
4.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$5,874
$5,765
$23,585
$10,906
$400
$225
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CO03
CG01
CF02
CF02
CF02
CO03
CG01
CF02
CJ05
CF05
CZ99
CK01
FuncAreaFund
202000
202000
202002
202000
202000
202000
202000
202000
202000
202002
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
NR
NR
NR
NR
NR
3000
NR
NR
FPrg Grant
Page: 261 of 362
HOMESTEAD FIELD STATION5311176000
542400
543301
543302
543600
543701
Oper Expense - Professional Licenses
Oper Expense - Permits & Fees
Oper Expense - Waste Disposal Fees
Oper Expense - Postage
Oper Expense - Electrical Service
18006
18005
18004
18008
18029
18043
23944
18054
23086
23219
23216
23218
23217
23286
23287
15399
Levee Maintenance
Mowing
O&M Program Support
Structure Maintenance
Field Station Maintenance
Levee Maintenance
US-1 Culverts - Waste Disposal
O&M Program Support
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
Field Station Maintenance
67
90
247
225
225
20,403
1,050
22
38,700
26,530
38,720
38,720
28,720
133,680
162,280
32,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
5.00
1.00
2.00
1.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$696
$225
$21,453
$22
$499,350
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
CG01
CG03
CZ99
CF02
CO03
CG01
CG01
CZ99
CE03
CE03
CE03
CE03
CE03
CE03
CE03
CO03
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202002
202002
202002
202002
202002
202002
202002
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3003
3000
3002
3002
3001
3006
3006
NR
FPrg Grant
Page: 262 of 362
HOMESTEAD FIELD STATION5311176000
543702
543800
589300
Oper Expense - Water/Sewer Service
Oper Expense - Freight
Capital Outlay - Equipment
18061
23220
18071
15406
Field Station Maintenance
C-111 South Dade - PS-331 Freight
O&M Program Support
Structure Maintenance
2,518
910
3,148
7,000
Operating Expenses
Capital - Operating
Total
Total
Total
-
-
-
Total
Total
Amount
1.00
2.00
1.00
Total HOMESTEAD FIELD STATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,251,704
$7,000
$6,162,896
Item NameQty
$2,518
$4,058
$7,000
1.00
1.00
1.00
1.00
CO03
CF05
CZ99
CF02
FuncAreaFund
202000
202002
202000
402000
NR
NR
NR
NR
NR
3000
NR
NR
FPrg Grant
Page: 263 of 362
FT. LAUDERDALE FIELD STATION5312177000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Amount
48.00
7.00
55.00
55.00
48.00
48.00
48.00
48.00
48.00
48.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$4,248,516
Item NameQty
$2,646,181
$208,446
$218,383
$296,869
$791,283
$58,560
$6,592
$733
$9,600
$11,869
FuncAreaFund FPrg Grant
Page: 264 of 362
FT. LAUDERDALE FIELD STATION5312177000
530106
530120
530121
530300
530301
Cont Serv - Alligator Protection Services
Cont Serv - Electrical Services
Cont Serv - Water and Sewer Services
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
17157
17158
17177
17178
17192
19987
19985
21045
23138
21044
17203
18239
23137
17221
Pump Station Maintenance
Structure Maintenance
Pump Station Maintenance
Structure Maintenance
Pump Station Maintenance
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
Aquatic Plant Control
C-11 Mitigation - Contract Spraying
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
C-11 Mitigation - Contract Mowing
Mowing
184
2,023
3,617
1,313
2,089
14,359
40,794
13,142
2,246
25,000
30,008
81,589
4,000
303,404
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
2.00
1.00
4.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$2,207
$4,930
$2,089
$70,541
$136,597
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
CF02
CF05
CF02
CF05
CK01
CK01
CK01
CK01
CK03
CK03
CK03
CG03
CG03
FuncAreaFund
202000
202000
202000
202000
202000
204001
225000
225000
202002
225000
204001
225000
202002
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3010
NR
NR
NR
3010
NR
FPrg Grant
Page: 265 of 362
FT. LAUDERDALE FIELD STATION5312177000
530403
530404
530405
530606
530608
Cont Serv - Mowing Canals/Levees
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
17230
17249
12422
17248
17269
17270
17290
17289
17288
17287
17286
17298
17297
17296
17360
17363
17362
Pump Station Maintenance
Field Station Maintenance
Mobile Crane Inspect - FTL
Pump Station Maintenance
Pump Station Maintenance
Structure Maintenance
Aquatic Plant Control - Fleet
Automotive-Depts Outside
Compliance/Enforcement - Fleet
Equip & Infrastruct Maint - Fleet
Levee Maintenance - Fleet
Pump Station Maintenance - Fleet
Pumping Operations - Fleet
Structure Maintenance - Fleet
Field Station Maintenance
Structure Maintenance
Telemetry Maintenance
54,110
855
2,700
3,903
58,874
2,793
8,223
1,898
1,265
632
22,711
3,163
6,958
13,282
13,223
2,287
11,132
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
1.00
3.00
2.00
8.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$307,404
$54,110
$7,458
$61,667
$58,132
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
CO03
CI04
CF05
CF05
CF02
CV09
CI03
CV11
AV02
CV05
CV04
CV01
CV03
CO03
CF02
CJ05
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 266 of 362
FT. LAUDERDALE FIELD STATION5312177000
530611
530700
531100
531101
531102
531103
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
17390
17389
17391
17398
17397
17400
17420
17428
17427
17442
17441
17443
Levee Maintenance
Pump Station Maintenance
Structure Maintenance
Field Station Maintenance
Pump Station Maintenance
Telemetry Maintenance
Field Station Maintenance
Field Station Maintenance
Pump Station Maintenance
O&M Fleet Overhead
Pump Station Maintenance
Structure Maintenance
1,079
2,468
2,248
15,373
7,616
595
25,000
687
1,744
76
12,248
5,324
Contracts
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Total
Amount
3.00
3.00
3.00
1.00
2.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$806,235
Item NameQty
$26,642
$5,795
$23,584
$25,000
$2,431
$17,648
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CG01
CF05
CF02
CO03
CF05
CJ05
CO03
CO03
CF05
CV99
CF05
CF02
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 267 of 362
FT. LAUDERDALE FIELD STATION5312177000
540010
540030
540040
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
19988
19986
17475
23139
19975
17477
17478
15424
15613
15436
15410
15616
15395
15437
15914
15388
15423
15415
17488
17487
17489
17517
AQUATIC PLANT CONTROL
AQUATIC PLANT CONTROL
Aquatic Plant Control
C-11 Mitigation - Operating Chemical
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Aquatic Plant Control - Fleet
Automotive - Depts Outside O&M
Compliance / Enforcement - Fleet
Equip & Infrastructure Maintenance
Equip & Infrastructure Maintenance
Levee Maintenance - Fleet
Pump Station Maintenance - Fleet
Pumping Operations
Pumping Operations - Fleet
Structure Maintenance - Fleet
Terrestrial Plant Control - Fleet
O&M Fleet Overhead
Pump Station Maintenance
Structure Maintenance
O&M Program Support
9,352
13,872
49,300
3,445
26,924
45,489
18,152
27,863
22,327
6,770
11,605
13,540
50,087
39,652
360,050
6,770
28,811
13,540
2,644
29,093
1,394
4,497
Operating Expenses
Total
Total
Total
-
-
-
Total
Amount
7.00
11.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$166,534
$581,015
$33,131
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
CK01
CK01
CK01
CK03
CK03
CK03
CV09
CI03
CV11
AV02
AV02
CV05
CV04
CE03
CV01
CV03
CV10
CV99
CF05
CF02
CZ99
FuncAreaFund
225000
225000
202000
202002
225000
202000
225000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
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
FPrg Grant
Page: 268 of 362
FT. LAUDERDALE FIELD STATION5312177000
540050
541100
541200
541300
541301
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Liquid Propane Fuel
Oper Expense - Construction Materials
Oper Expense - District Uniforms
17525
17538
17540
17539
17561
17560
17559
17564
17563
17611
17610
17609
17608
17615
17614
20971
21658
O&M Fleet Overhead
Field Station Maintenance
Structure Maintenance
Telemetry Maintenance
Field Station Maintenance
Levee Maintenance
Pump Station Maintenance
Structure Maintenance
Telemetry Maintenance
Aquatic Plant Control
Levee Maintenance
Movement of Water
Pump Station Maintenance
Pumping Operations
Structure Maintenance
Safety Boots
Safety Boots - Canal Levee
151
360
2,878
540
1,114
6,754
1,335
4,467
362
370
2,509
540
1,989
2,479
1,022
2,000
1,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
3.00
5.00
6.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$4,497
$151
$3,778
$14,032
$8,909
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CV99
CO03
CF02
CJ05
CO03
CG01
CF05
CF02
CJ05
CK01
CG01
CE02
CF05
CE03
CF02
CF02
CG01
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 269 of 362
FT. LAUDERDALE FIELD STATION5312177000
541302
541400
541502
Oper Expense - Safety Shoes
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Fleet
21659
21660
17669
17668
17667
17666
17673
17672
17744
17743
17742
17741
17740
17739
17752
17751
17750
17749
17827
17826
17829
17828
Safety Boots - Pumping Ops
Safety Boots - Struct Maint
Aquatic Plant Control
Levee Maintenance
O&M Fleet Overhead
Pump Station Maintenance
Pumping Operations
Structure Maintenance
Aquatic Plant Control - Fleet
Automotive-Depts Outside
Compliance/Enforcement - Fleet
Equip & Infrastruct Maint - Fleet
Levee Maintenance - Fleet
O&M Fleet Overhead
Pump Station Maintenance - Fleet
Pumping Operations - Fleet
Structure Maintenance - Fleet
Terrestrial Plant Control - Fleet
Field Station Maintenance
Pump Station Maintenance
Structure Maintenance
Telemetry Maintenance
388
387
2,022
8,417
1,906
4,045
7,244
8,570
19,948
3,605
2,529
1,451
29,027
4,152
5,759
12,221
20,835
1,451
20,930
7,522
748
2,066
Operating Expenses
Total
Total
Total
-
-
-
Total
Amount
4.00
6.00
10.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$3,775
$32,204
$100,978
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CE03
CF02
CK01
CG01
CV99
CF05
CE03
CF02
CV09
CI03
CV11
AV02
CV05
CV99
CV04
CV01
CV03
CV10
CO03
CF05
CF02
CJ05
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 270 of 362
FT. LAUDERDALE FIELD STATION5312177000
541503
541505
541510
541511
541512
541515
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Parts, Supp - Canal Levee
17859
17860
17862
17861
17892
17903
17902
17901
17904
17934
17933
22987
Field Station Maintenance
Pump Station Maintenance
Structure Maintenance
Telemetry Maintenance
O&M Program Support
Field Station Maintenance
Levee Maintenance
Pump Station Maintenance
Structure Maintenance
Pump Station Maintenance
Structure Maintenance
Canal Maintenance
3,376
32,624
7,863
544
2,538
235
5,917
499
225
116,360
29,836
5,000
Operating Expenses
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Total
Amount
4.00
4.00
1.00
4.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$31,266
$44,407
$2,538
$6,876
$146,196
$5,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CO03
CF05
CF02
CJ05
CZ99
CO03
CG01
CF05
CF02
CF05
CF02
CG01
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 271 of 362
FT. LAUDERDALE FIELD STATION5312177000
541600
542400
543302
543701
543702
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licenses
Oper Expense - Waste Disposal Fees
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
17951
17950
17954
17953
17952
17999
18003
18002
18042
18041
18040
15385
15372
15373
18060
Field Station Maintenance
Levee Maintenance
Pump Station Maintenance
Structure Maintenance
Telemetry Maintenance
Levee Maintenance
Pump Station Refurbishmen
Structure Maintenance
Aquatic Plant Control
Canal Maintenance
Levee Maintenance
Field Station Maintenance
Movement of Water
Pumping Operations
Pump Station Maintenance
450
16,907
2,468
712
450
202
67
475
11,871
11,223
8,346
32,500
18,000
126,413
432
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
5.00
3.00
3.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$20,987
$744
$31,440
$176,913
$432
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CO03
CG01
CF05
CF02
CJ05
CG01
CF06
CF02
CK01
CG05
CG01
CO03
CE02
CE03
CF05
FuncAreaFund
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 272 of 362
FT. LAUDERDALE FIELD STATION5312177000
543800
589300
Oper Expense - Freight
Capital Outlay - Equipment
18070
15407
O&M Program Support
Structure Maintenance
4,137
4,372
Operating Expenses
Capital - Operating
Total
Total
-
-
Total
Total
Amount
1.00
1.00
Total FT. LAUDERDALE FIELD STATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,419,940
$4,372
$6,479,063
Item NameQty
$4,137
$4,372
1.00
1.00
CZ99
CF02
FuncAreaFund
202000
402000
NR
NR
NR
NR
FPrg Grant
Page: 273 of 362
BIG CYPRESS BASIN FIELD STATION5313301000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Amount
21.00
4.00
25.00
25.00
21.00
21.00
21.00
21.00
21.00
21.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,776,901
Item NameQty
$1,131,443
$50,000
$90,379
$118,150
$348,865
$25,620
$2,874
$312
$4,200
$5,058
FuncAreaFund FPrg Grant
Page: 274 of 362
BIG CYPRESS BASIN FIELD STATION5313301000
530106
530120
530300
530301
530401
530402
Cont Serv - Alligator Protection Services
Cont Serv - Electrical Services
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
Cont Serv - Exotic Nuisance Wildlife
Cont Serv - Tree Management Services
23591
23641
15954
15956
15957
23633
15958
15959
15960
15961
Faka Union PS - Gator Services
Merritt PS - Gator Services
Structure Maintenance
Structure Maintenance
Aquatic Plant Control
Manatee Mitigation - Veg Management
Terrestrial Plant Control
Levee Maintenance
Tree Management
Mowing - Flat & Slope
825
775
2,926
400
202,305
6,000
190,000
624
334,000
113,140
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
3.00
1.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$4,526
$400
$202,305
$196,000
$624
$334,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
CF05
CF02
CF02
CK01
CK03
CK03
CG01
CG04
CG03
FuncAreaFund
101002
101002
203000
203000
203000
101002
203000
203000
203000
203000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
NR
NR
NR
3008
NR
NR
NR
NR
FPrg Grant
Page: 275 of 362
BIG CYPRESS BASIN FIELD STATION5313301000
530403
530404
530405
530600
Cont Serv - Mowing Canals/Levees
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
23592
23642
23683
15962
15963
23593
15964
23643
23684
23595
23594
23596
23614
23645
23644
23646
23662
23686
23685
23687
23704
Faka Union PS - Mowing
Merritt PS - Mowing
Miller PS - Mowing
Mowing - Field Station
Mowing - Structures
Faka Union PS - Crane Inspection/Repair
Field Station Maintenance
Merritt PS - Crane Inspection / Repair
Miller PS - Crane Inspection / Repair
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
15,000
16,000
15,000
26,400
22,680
1,165
2,195
1,165
1,235
1,565
530
11,120
1,870
1,520
494
20,600
3,500
1,245
500
7,000
3,935
Contracts
Total
Total
Total
Total
-
-
-
-
Total
Amount
1.00
5.00
4.00
12.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$113,140
$95,080
$5,760
$53,879
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
CF05
CF05
CO03
CF02
CF05
CO03
CF05
CF05
CF05
CF05
CF05
CF05
CF05
CF05
CF05
CF05
CF05
CF05
CF05
CF05
FuncAreaFund
101002
101002
101002
203000
203000
101002
203000
101002
101002
101002
101002
101002
101002
101002
101002
101002
101002
101002
101002
101002
101002
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
3008
NR
NR
3008
NR
3008
3008
3008
3008
3008
3008
3008
3008
3008
3008
3008
3008
3008
3008
FPrg Grant
Page: 276 of 362
BIG CYPRESS BASIN FIELD STATION5313301000
530606
530608
530611
530700
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
23598
23597
23599
23647
23648
23688
23689
15966
15968
15972
15967
15969
15971
15970
15973
15974
15975
23600
23601
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
Structure Maintenance
Aquatic Plant Control - Fleet
Automotive - Depts Outside O&M
Compliance/Enforcement - Fleet
Levee Maintenance - Fleet
Pumping Operations - Fleet
Structure Maintenance - Fleet
Field Station Maintenance
Structure Maintenance
Levee Maintenance
Faka Union PS - Electrical M&R
Faka Union PS - Pest Control
2,750
75,000
1,200
2,575
1,370
2,800
1,175
17,475
560
1,120
560
10,638
2,800
2,240
8,345
1,086
1,341
5,115
6,500
Total
Total
Total
Total
-
-
-
-
Amount
8.00
6.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$104,345
$17,918
$9,431
$1,341
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
CF05
CF05
CF05
CF05
CF05
CF05
CF05
CF02
CV09
CI03
CV11
CV05
CV01
CV03
CO03
CF02
CG01
CF05
CF05
FuncAreaFund
101002
101002
101002
101002
101002
101002
101002
203000
203000
203000
203000
203000
203000
203000
203000
203000
203000
101002
101002
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
3008
3008
3008
3008
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
FPrg Grant
Page: 277 of 362
BIG CYPRESS BASIN FIELD STATION5313301000
531100
531101
531102
531103
Cont Serv - General Maintenance
Cont Serv - Janitorial Services
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
15976
23649
23650
23690
23691
15977
15978
23602
15980
23651
23692
15979
15981
Field Station Maintenance
Merritt PS - Electrical Maint & Repair
Merritt PS - Pest Control
Miller PS - Electrical Maint & Repair
Miller PS - Pest Control
Field Station Maintenance
Field Station Maintenance
Faka Union PS - Waste Disposal
Field Station Maintenance
Merritt PS - Waste Disposal
Miller PS - Waste Disposal
O&M Fleet Overhead
Structure Maintenance
25,541
14,895
5,000
3,000
4,500
15,600
2,000
2,600
3,316
1,775
1,975
42
527
Contracts
Total
Total
Total
Total
-
-
-
-
Total
Amount
7.00
1.00
1.00
6.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,231,135
Item NameQty
$64,551
$15,600
$2,000
$10,235
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CO03
CF05
CF05
CF05
CF05
CO03
CO03
CF05
CO03
CF05
CF05
CV99
CF02
FuncAreaFund
203000
101002
101002
101002
101002
203000
203000
101002
203000
101002
101002
203000
203000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
3008
3008
NR
NR
3008
NR
3008
3008
NR
NR
FPrg Grant
Page: 278 of 362
BIG CYPRESS BASIN FIELD STATION5313301000
540010
540030
540040
540050
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
15983
23603
23652
23693
15982
23604
15448
23653
23694
15404
23606
23655
23696
15984
15985
15986
23697
15987
Aquatic Plant Control
Faka Union PS - Veg Control Chemicals
Merritt PS - Veg Control Chemicals
Miller PS - Veg Control Chemicals
Terrestrial Plant Control
Faka Union PS - Fuel
Levee Maintenance
Merritt PS - Fuel
Miller PS - Fuel
Pumping Operations
Faka Union PS - Oil & Lubes
Merritt PS - Oil & Lubes
Miller PS - Oil & Lubes
O&M Fleet Overhead
Structure Maintenance
O&M Program Support
Miller PS - Training Manuals
O&M Fleet Overhead
145,000
15,000
10,000
15,000
5,000
32,000
60,000
160,000
20,000
27,253
5,800
5,800
3,000
1,468
2,312
2,877
800
84
Total
Total
Total
Total
-
-
-
-
Amount
5.00
5.00
5.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$190,000
$299,253
$18,380
$2,877
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
CF05
CF05
CF05
CK03
CE03
CG01
CE03
CE03
CE03
CE03
CE03
CE03
CV99
CF02
CZ99
CF05
CV99
FuncAreaFund
203000
101002
101002
101002
203000
101002
203000
101002
101002
101000
101002
101002
101002
203000
203000
203000
101002
203000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
3008
NR
3008
NR
3008
3008
NR
3008
3008
3008
NR
NR
NR
3008
NR
FPrg Grant
Page: 279 of 362
BIG CYPRESS BASIN FIELD STATION5313301000
541100
541200
541300
541301
Oper Expense - Books/Subscriptions
Oper Expense - Liquid Propane Fuel
Oper Expense - Construction Materials
Oper Expense - District Uniforms
23605
23654
23695
15989
15991
23607
15990
15992
23656
23698
15993
23608
15995
23657
23699
15994
15996
15997
20962
Faka Union PS - Propane (SCADA)
Merritt PS - Propane (SCADA)
Miller PS - Propane (SCADA)
Structure Maintenance
Aquatic Plant Control
Faka Union PS - Construction Materials
Field Station Maintenance
Levee Maintenance
Merritt PS - Construction Materials
Miller PS - Construction Materials
Structure Maintenance
Faka Union PS - Uniforms
Levee Maintenance
Merritt PS - Uniforms
Miller PS - Uniforms
Mowing
Pump Station Maintenance
Structure Maintenance
Safety Boots
1,000
1,000
1,000
1,366
7,413
2,225
2,256
14,271
1,000
2,275
7,503
1,465
1,463
620
350
585
293
756
1,000
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
2.00
4.00
7.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$884
$4,366
$36,943
$5,532
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
CF05
CF05
CF02
CF02
CF05
CO03
CG01
CF05
CF05
CF02
CF05
CG01
CF05
CF05
CG03
CF05
CF02
CF02
FuncAreaFund
101002
101002
101002
203000
203000
101002
203000
203000
101002
101002
203000
101002
203000
101002
101002
203000
203000
203000
203000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
3008
NR
NR
3008
NR
NR
3008
3008
NR
3008
NR
3008
3008
NR
NR
NR
NR
FPrg Grant
Page: 280 of 362
BIG CYPRESS BASIN FIELD STATION5313301000
541302
541400
541501
541502
Oper Expense - Safety Shoes
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
23609
16000
23658
23700
15999
15998
16001
16002
16005
16008
16012
16007
16009
16006
16011
16010
23610
23615
16013
23664
23663
Faka Union PS - Tools & Equipment
Levee Maintenance
Merritt PS - Tools & Equipment
Miller PS - Tools & Equipment
Mowing
O&M Fleet Overhead
Pump Station Maintenance
Structure Maintenance
Levee Maintenance
Aquatic Plant Control - Fleet
Automotive - Depts Outside O&M
Compliance/Enforcement - Fleet
Levee Maintenance - Fleet
O&M Fleet Overhead
Pumping Operations - Fleet
Structure Maintenance - Fleet
Faka Union PS - A/C Maintenance & Repair
Faka Union PS - Building P&S
Field Station Maintenance
Merritt PS - A/C Maintenance & Repair
Merritt PS - Building P&S
1,000
2,926
1,000
1,500
1,463
503
732
2,926
3,000
8,930
1,788
1,170
22,224
1,828
9,358
4,680
500
5,000
3,286
3,000
5,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
8.00
1.00
7.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$1,000
$12,050
$3,000
$49,978
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
CG01
CF05
CF05
CG03
CV99
CF05
CF02
CG01
CV09
CI03
CV11
CV05
CV99
CV01
CV03
CF05
CF05
CO03
CF05
CF05
FuncAreaFund
101002
203000
101002
101002
203000
203000
203000
203000
203000
203000
203000
203000
203000
203000
203000
203000
101002
101002
203000
101002
101002
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
NR
3008
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
NR
3008
3008
FPrg Grant
Page: 281 of 362
BIG CYPRESS BASIN FIELD STATION5313301000
541503
541505
541510
541511
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Security Equipment
23706
23705
23616
23617
16015
23665
23666
23707
23708
16016
23618
23619
23667
23668
23709
23710
16017
16018
16019
Miller PS - A/C Maintenance & Repair
Miller PS - Building P&S
Faka Union PS - Electrical P&S
Faka Union PS - PS Software Maint
Field Station Maintenance
Merritt PS - Electricial P&S
Merritt PS - PS Software Maint
Miller PS - Electrical Parts & Supplies
Miller PS - PS Software Maint
Structure Maintenance
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
O&M Program Support
Field Station Maintenance
Structure Maintenance
3,375
2,000
10,000
1,500
3,369
15,000
1,500
5,000
1,500
4,931
540
850
520
800
520
300
2,146
1,077
263
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
7.00
8.00
7.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$22,161
$42,800
$5,676
$1,340
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
CF05
CF05
CF05
CO03
CF05
CF05
CF05
CF05
CF02
CF05
CF05
CF05
CF05
CF05
CF05
CZ99
CO03
CF02
FuncAreaFund
101002
101002
101002
101002
203000
101002
101002
101002
101002
203000
101002
101002
101002
101002
101002
101002
203000
203000
203000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
3008
3008
NR
3008
3008
3008
3008
NR
3008
3008
3008
3008
3008
3008
NR
NR
NR
FPrg Grant
Page: 282 of 362
BIG CYPRESS BASIN FIELD STATION5313301000
541512
541515
541600
542310
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Parts, Supp - Canal Levee
Oper Expense - Rent/Lease Equipment
Oper Expense - Memberships, Dues and Fees
23613
23612
23611
23632
23659
23661
23660
23703
23702
23701
16020
21646
16022
23620
16021
23669
23711
16023
16027
Faka Union PS - Fittings and Adapters
Faka Union PS - Parts & Supplies
Faka Union PS - Replace Intake Filters
Manatee Mitigation - Structure Maint
Merritt PS - Filter Replace-Intake Fans
Merritt PS - Fittings and Adapters
Merritt PS - Parts & Supplies
Miller PS - Fittings and Adapters
Miller PS - Parts & Supplies
Miller PS - Replace Intake Filters
Structure Maintenance
Levee Maintenance
Canal Maintenance
Faka Union PS - Rental / Lease Equipment
Field Station Maintenance
Merritt PS - Rental / Lease Equipment
Miller PS - Rental / Lease Equipment
Structure Maintenance
O&M Program Support
3,775
33,925
5,000
2,000
3,000
3,600
32,770
4,050
25,000
2,000
50,364
3,000
23,631
5,200
488
1,000
1,000
1,159
219
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
11.00
1.00
6.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$165,484
$3,000
$32,478
$219
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CF05
CF05
CF05
CF02
CF05
CF05
CF05
CF05
CF05
CF05
CF02
CG01
CG05
CF05
CO03
CF05
CF05
CF02
CZ99
FuncAreaFund
101002
101002
101002
101002
101002
101002
101002
101002
101002
101002
203000
203000
203000
101002
203000
101002
101002
203000
203000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
3008
3008
3008
3008
3008
3008
3008
3008
NR
NR
NR
3008
NR
3008
3008
NR
NR
FPrg Grant
Page: 283 of 362
BIG CYPRESS BASIN FIELD STATION5313301000
542400
543300
543302
543600
543701
Oper Expense - Professional Licenses
Oper Expense - Other Fees
Oper Expense - Waste Disposal Fees
Oper Expense - Postage
Oper Expense - Electrical Service
16028
16029
16030
16031
23621
23670
23712
16032
16033
16034
23622
15444
23671
23713
Aquatic Plant Control
Canal Maintenance
Levee Maintenance
Structure Maintenance
Faka Union PS - Permits
Merritt PS - Permits
Miller PS - Permits
O&M Program Support
Levee Maintenance
O&M Program Support
Faka Union PS - Electrical Service
Field Station Maintenance
Merritt PS - Electrical Service
Miller PS - Electrical Service
107
78
107
156
1,000
1,000
1,000
12,000
2,497
49
46,000
18,800
65,000
30,000
Operating Expenses
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Amount
4.00
4.00
1.00
1.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$448
$15,000
$2,497
$49
$159,800
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
CK01
CG05
CG01
CF02
CF05
CF05
CF05
CZ99
CG01
CZ99
CE03
CO03
CE03
CE03
FuncAreaFund
203000
203000
203000
203000
101002
101002
101002
203000
203000
203000
101002
203000
101002
101002
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
3008
3008
NR
NR
NR
3008
NR
3008
3008
FPrg Grant
Page: 284 of 362
BIG CYPRESS BASIN FIELD STATION5313301000
543800 Oper Expense - Freight
23623
23672
23714
16035
Faka Union PS - Freight
Merritt PS - Freight
Miller PS - Freight
O&M Program Support
520
500
565
1,000
Operating Expenses
Total -
Total
Amount
4.00
Total BIG CYPRESS BASIN FIELD STATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,077,800
$4,085,836
Item NameQty
$2,585
1.00
1.00
1.00
1.00
CF05
CF05
CF05
CZ99
FuncAreaFund
101002
101002
101002
203000
NR
NR
NR
NR
3008
3008
3008
NR
FPrg Grant
Page: 285 of 362
RIGHT OF WAY SECTION5314178000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
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 - Advertising Services
Cont Serv - Professional
15254
16293
18361
FAW Advertisement
ROW - FPL Permitting Support
CS - NC Court & Filing
1,350
153,752
1,500
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,096,158
Item NameQty
$1,379,260
$105,513
$151,447
$414,392
$30,500
$3,426
$369
$5,000
$6,251
$1,350
$153,752
1.00
1.00
1.00
CL03
CL03
CL03
FuncAreaFund
202000
202000
202000
NR
NR
NR
NR
8003
NR
FPrg Grant
Page: 286 of 362
RIGHT OF WAY SECTION5314178000
530925
541301
541400
541510
543300
Cont Serv - Non Capital Court and Filing Fees
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Office
Oper Expense - Other Fees
13355
13359
15736
13665
Uniforms
Small Tools Equipment Gauges
Office Supplies
Assessment Fees New BCB Field Station
196
851
1,579
500
Contracts
Operating Expenses
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Total
Amount
1.00
1.00
1.00
1.00
Total RIGHT OF WAY SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$156,602
$3,126
$2,255,886
Item NameQty
$1,500
$196
$851
$1,579
$500
1.00
1.00
1.00
1.00
CL03
CL04
CL04
CO03
FuncAreaFund
202000
202000
202000
203000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 287 of 362
OPERATIONS SECTION5411179000
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
12731
13643
12292
10
Meteorlogical Data Services
NOAAPORT Software Maintenance
OCC Display System Maintenance
Satellite Equip Maint/Weather Camera
5,000
4,240
1,000
2,665
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
23.00
1.00
24.00
24.00
23.00
23.00
23.00
23.00
23.00
23.00
2.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,576,011
Item NameQty
$1,721,473
$98,181
$139,203
$188,854
$386,398
$28,060
$3,153
$351
$4,600
$5,738
$9,240
$3,665
1.00
1.00
1.00
1.00
CE02
CE02
CE02
CE03
FuncAreaFund
202000
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 288 of 362
OPERATIONS SECTION5411179000
541100
541510
542100
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
57
15726
15663
Books & Reference Materials
Office Supplies
Travel - District Business
500
1,655
218
Contracts
Operating Expenses
Total
Total
Total
-
-
-
Total
Total
Amount
1.00
1.00
1.00
Total OPERATIONS SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$12,905
$2,373
$2,591,289
Item NameQty
$500
$1,655
$218
1.00
1.00
1.00
CE02
CE02
CE02
FuncAreaFund
101000
101000
202000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 289 of 362
LAND RESOURCES BUREAU5415181900
510100
520900
521010
521110
521120
521130
521140
521150
521160
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 - Parts,Supp - Office
15752
15762
Levee Maintenance
Office Supplies - all regions
887
1,579
Personal Services
Operating Expenses
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
Total LAND RESOURCES BUREAU
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$230,926
$2,466
$233,392
Item NameQty
$161,283
$12,338
$16,128
$37,535
$2,440
$274
$29
$400
$499
$2,466
1.00
1.00
CG01
AZ00
FuncAreaFund
202000
202000
NR
NR
NR
NR
FPrg Grant
Page: 290 of 362
VEGETATION MANAGEMENT SECTION5415182000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
22.00
22.00
22.00
22.00
22.00
22.00
22.00
22.00
22.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,083,088
Item NameQty
$1,416,831
$108,391
$152,357
$365,250
$26,840
$3,017
$345
$4,400
$5,657
FuncAreaFund FPrg Grant
Page: 291 of 362
VEGETATION MANAGEMENT SECTION5415182000
530100 Cont Serv - External Provider
14166
19941
14301
23087
23088
23089
15450
23058
23117
23125
23250
23257
23258
23221
23288
23338
23355
14348
15896
15897
23527
23552
23553
21041
23745
23822
23887
12006
11709
11108
11695
12735
12329
Grass Carp Stocking
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)
Aquatic Plant Control (FWC)
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)
C-44 Reservoir - Contract Veg Mgmt
C-44 STA - Contract Spraying
Compartment B & C Aerial/Grnd/Harvesting
LO Nubbin Slough - Contractual Spraying
LO Taylor Creek - Contractual Spraying
Lakeside Ranch N - Exotics
Lakeside Ranch S - Exotics
Lakeside Ranch S - Exotics
Melaleuca Mgmt. FWC ($1M Match)
RS A1 FEB - Contract Vegetation Mgmt
RS L-8 Reservoir - Contract Spraying
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
140,000
4,122
42,331
30,000
150,000
300,000
350,000
15,000
4,000
12,500
132,350
199,000
39,800
180,300
211,565
12,500
211,000
230,350
31,200
30,000
20,000
40,000
20,000
450,000
400,000
10,300
225,600
231,086
282,627
56,932
4,368
26,040
515,876
Total -
Amount
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$186,453
$186,453
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
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CK01
AA02
AA02
AA02
AA02
AA02
CK01
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
P107
P107
BB66
CK01
CK01
CK01
CK01
CK01
AA02
BB66
CK01
BB66
BB66
BB66
BB66
BB66
BB66
BB66
FuncAreaFund
204001
204001
204001
202002
202000
202000
206000
202002
202002
202002
202000
202000
202000
202000
202002
202000
202000
217000
202000
202000
202000
202000
202000
225000
217000
202000
217000
217001
217001
217000
217001
217001
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100548
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3003
NR
NR
NR
NR
3007
3007
NR
NR
NR
NR
3006
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 292 of 362
VEGETATION MANAGEMENT SECTION5415182000
530300
530301
530400
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
Cont Serv - Mechanical Aquatic Harvesting
11106
11107
23939
14012
23624
23414
14160
16127
16299
16298
24229
18401
16186
17149
14161
19946
14156
23673
23715
13506
14157
16187
16188
STA 5 Spraying
STA 6-1 Spraying
Ten Mile Creek - Vegetation Mgmt
Wetland Vegetation Maintenance & Enhance
Faka Union PS - Vegetation Mgmt
IRL-S Sec C - Invasive Exotic Treatment
Invasive Grasses Spraying Svcs (FWC)
Invasive Plant Monitoring
Lox Refuge- Invasive Plant Control
Lox Refuge- Invasive Plant Control
Lox Refuge- Invasive Plant Control
Lox Refuge- Invasive Plant Control (FWC)
Lox Refuge- Invasive Plant Control (FWS)
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
Upland Exotic Control ($1M Match)
Mechanical Harvesting Services (FWC)
Hazardous Tree Removal North End
Hazardous Tree Removal South End
157,129
27,900
20,000
150,000
605,540
16,000
500,000
3,547
1,413,600
516,520
34,940
1,000,000
2,000,000
300,000
310,800
1,000,000
2,325,000
2,597,971
634,660
46,869
104,000
462,000
463,000
Total
Total
Total
-
-
-
Amount
34.00
16.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$4,777,423
$13,305,447
$104,000
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
BB66
BB66
CK01
BB66
AA02
AA02
CK03
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
CK01
CG04
CG04
FuncAreaFund
217001
217000
202000
217000
101002
202000
206000
202000
213000
213000
213000
207000
214000
101003
202000
207000
207000
101002
101002
204001
206000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
NR
NR
NR
93
93
NR
NR
2033
NR
NR
NR
NR
3008
3008
NR
NR
NR
NR
FPrg Grant
Page: 293 of 362
VEGETATION MANAGEMENT SECTION5415182000
530402
530406
530407
530600
530900
545020
Cont Serv - Tree Management Services
Cont Serv - Python Elimination Program
Cont Serv - Invasive Animal Management
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
Oper Expense - Interagency Federal Matching
21008
24225
18255
17147
22716
19341
14165
23556
13352
24
49
1
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)
Bio Control Implement (Invasive Plants)
C-18/C-51 Exotic Control
Horticultural Services
Climbing Fern Biocontrol Development
Melaleuca Biocontrol Develop ($1M Match)
35,000
63,156
125,000
715,000
13,000
23,844
146,500
661,536
9,000
4,000
150,000
150,000
Contracts
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Total
Amount
2.00
6.00
1.00
1.00
2.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$925,000
$975,000
$146,500
$661,536
$13,000
$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
CK05
CK05
CK05
CK05
CK05
CK05
CK05
CK02
CL03
CG04
CK02
CK02
FuncAreaFund
101003
204001
204000
101003
204001
204001
204001
101002
202000
204001
204001
204001
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3005
NR
NR
NR
NR
FPrg Grant
Page: 294 of 362
VEGETATION MANAGEMENT SECTION5415182000
545040
540010
541100
541301
Oper Expense - Interagency Public Univ
Oper Expense - Inventory Chemicals
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
11987
15449
14163
14162
14159
14158
12428
12331
12328
12308
22709
12733
15889
16124
39
41
12423
52
Herbicide Evaluation
Aquatic Plant Control (FWC)
Chemcials for Kissimmee Basin Area
Chemicals for Aquatic Plant Control
Invasive Grasses Chemical (FWC)
Melalu & Other Exotic Plant Cntrl (FWC)
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
Books & Reference Materials
Landscape Design - Plant Finder
Reference Materials
Uniforms/Safety Shoes
60,000
630,000
46,090
22,096
350,000
675,000
9,585
162,750
136,000
25,576
134,992
27,900
359,981
32,177
695
153
180
1,000
Contracts
Total
Total
Total
Total
-
-
-
-
Total
Amount
1.00
13.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$21,454,359
Item NameQty
$60,000
$2,612,147
$1,028
$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
CK03
CK01
CK01
CK01
CK03
AA02
BB66
BB66
BB66
BB66
BB66
BB66
BB66
BB66
CG04
CG04
BB81
CK01
FuncAreaFund
204001
206000
204001
204001
206000
207000
217000
217001
217001
217000
204001
217000
217000
225000
101000
101000
217000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 295 of 362
VEGETATION MANAGEMENT SECTION5415182000
541400
541500
541501
541507
541510
589500
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
Capital Outlay - Vehicles
12427
22708
23293
22710
50
15756
23356
STA Small Tools and Equipment
Small Tools, Equipment & Gauges
Boma AGI - Exotic Treatment
Bank Stabilization after Tree Removal
Photographic Expenses
Office Supplies
C-44 Reservoir - 3/4 Ton 4WD Pickup
2,623
3,000
1,000
100,000
450
661
35,000
Operating Expenses
Capital - Operating
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Total
Total
Amount
2.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,721,909
$35,000
Item NameQty
$5,623
$1,000
$100,000
$450
$661
$35,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BB81
CK01
AA02
CG04
CK01
CK01
P107
FuncAreaFund
217000
204001
202000
204001
202000
101000
402000
NR
NR
NR
NR
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 296 of 362
VEGETATION MANAGEMENT SECTION5415182000
Amount
Total VEGETATION MANAGEMENT SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$26,294,356
Item NameQty FuncAreaFund FPrg Grant
Page: 297 of 362
LAND STEWARDSHIP SECTION5415182100
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,779,914
Item NameQty
$1,885,812
$144,267
$198,840
$496,347
$36,600
$4,107
$460
$6,000
$7,481
FuncAreaFund FPrg Grant
Page: 298 of 362
LAND STEWARDSHIP SECTION5415182100
530100
530116
530121
Cont Serv - External Provider
Cont Serv - Road Grading Services
Cont Serv - Water and Sewer Services
23222
19343
15094
15797
16059
15577
14196
14208
16195
13296
13297
23294
15289
15793
15207
15539
15210
16070
13254
16057
15098
21715
15780
15543
C-111 South Dade-Veg Mgmt (Non-Reimburs)
Lake Belt Monitoring
Land Mgmt Services - CREW Trust
Land Mgmt Services - CREW Trust
Recreation Southern - CREW Access Site
Road Maint - Grassy Island (Grant 87)
Road Maintenance- Kissimmee/Okeechobee
Road Maintenance- Upper Lakes
Recreation- Portable Toilets
Septic / Water Services- DuPuis
Septic/ Water Services - Kiss/Okee
Boma AGI - Prescribed Burning
FWC STA Check Sta Operation
Habitat Restoration Reforestation
Land Mgmt Serv. (FWC)-Crew
Land Mgmt Svcs (FWC)-CREW(Grant 87)
Land Mgmt Svcs (FWC)-Crew
Land Mgt Services - DOC - Martin
Land Mgt Services - DOC -- Okeechobee
Land Mgt Svcs Lox Mitigation Bank
Land Mgt Svcs - FWC - Dupuis
Levee/AGI Mowing - C139
Pennsuco - LTM 165 Acreas Willing Seller
Veg Mgmt- Grassy Island(Grant 87)
25,000
150,000
109,272
50,000
20,000
25,000
81,500
7,200
21,000
8,500
5,000
4,500
30,000
50,000
49,000
24,500
24,500
58,000
58,000
200,000
91,000
45,000
119,130
25,000
Total
Total
Total
-
-
-
Amount
5.00
3.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$354,272
$113,700
$34,500
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
AA12
AA05
AA04
AA04
AA03
AA11
AA11
AA11
AA03
AA11
AA11
AA01
AA03
AA05
AA04
AA04
AA04
AA11
AA11
AA04
AA04
AA05
AA05
AA12
FuncAreaFund
202000
219000
225000
203000
213000
213000
204001
202000
202000
202000
202000
202000
204000
204001
203000
213000
204000
202000
202000
211016
204000
219000
701021
213000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100835
NR
NR
NR
NR
NR
NR
87
87
NR
NR
NR
NR
NR
NR
NR
NR
NR
87
NR
NR
NR
NR
NR
109
NR
87
FPrg Grant
Page: 299 of 362
LAND STEWARDSHIP SECTION5415182100
530200 Cont Serv - Land Management
15536
15538
15535
15537
15047
14189
14190
22714
16197
15553
15554
15552
23963
22713
16094
15829
18402
22711
16064
21711
15558
22715
15534
16198
15580
15825
15544
16076
19342
24228
15556
15540
15542
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
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
Exotics - Shingle Creek
5,000
40,000
10,000
38,000
20,000
15,000
30,000
5,000
10,000
10,000
5,000
20,000
135,000
50,000
150,000
98,457
1,578
25,000
50,000
40,000
15,000
25,000
62,234
15,000
12,900
32,100
15,000
50,000
82,707
293
20,000
50,000
100,000
Total -
Amount
25.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$986,630
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
AA12
AA12
AA12
AA12
AA12
AA12
AA12
AA12
AA12
AA12
AA12
AA12
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
FuncAreaFund
211001
211025
211025
211026
204000
204000
202000
204000
211023
202000
202000
225000
204001
222000
222000
213000
213000
222000
225000
202000
211012
204000
204000
202000
202000
222000
202000
225000
211021
211021
202000
211023
211025
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
95
95
87
87
95
NR
NR
NR
NR
NR
NR
NR
95
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 300 of 362
LAND STEWARDSHIP SECTION5415182100
530301 Cont Serv - Terrestrial Spraying
15546
23964
15467
15582
15777
20048
16203
19945
16205
20902
15290
15545
15547
15205
15209
14192
16231
15576
16078
15555
15293
15581
16077
23555
15541
19943
23902
16095
15946
23904
21714
16093
15294
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)
Canal & Culvert Maintenance - C139
Canal BMP Maint- C23/C24
Canal Maint.-Allapattah (Grant 95)
45,360
20,000
130,733
23,911
1,089
5,000
62,766
35,000
18,056
16,944
50,000
50,000
25,000
150,000
50,000
175,000
30,354
19,646
50,000
5,000
20,000
30,000
20,000
50,000
712,629
10,000
80,000
100,000
35,000
75,000
50,000
35,000
40,000
Total -
Amount
51.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$3,126,757
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA02
AA05
AA11
AA11
FuncAreaFund
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
219000
222000
222000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100835
NR
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
109
95
95
FPrg Grant
Page: 301 of 362
LAND STEWARDSHIP SECTION5415182100
530600
530611
530700
Cont Serv - Maintenance and Repairs
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
15794
23962
15785
22780
16072
13260
13261
16206
21712
15559
13327
13257
13258
13493
15208
16128
15548
15451
16062
18256
23090
14188
15549
13263
Canal Maint.-Trail Ridge
Canal Maintenance - Culvert Replacement
Lake Belt L-30 Structure Maintenance
Lake Belt L-30 Structure Maintenance
Recreation - Trail Heads Upper Lakes
Recreation East Coast Facilities O&M
Recreation KR Maintenance
Recreation Parking Areas
Road & Culvert Maint - Southern CREW
Shingle Creek Trail Maintenance
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)
Aerial Burn
Contract Burn Support - Upper Lakes
Prescribed Burn
8.5 SMA Mod - Solid Waste Removal
Fencing-Upper Lakes
Gates- C-9 and C-11 Impound (Grant 85)
Janitorial / Bldg Maint -- CREW
3,600
50,000
23,750
21,250
18,000
35,100
31,500
10,000
50,000
5,000
13,500
5,000
10,000
10,000
10,000
704
9,296
25,000
15,000
124,230
10,000
58,500
12,000
15,000
Total
Total
Total
-
-
-
Amount
13.00
7.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$373,200
$58,500
$164,230
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
AA11
AA11
AA11
AA11
AA03
AA03
AA03
AA03
AA11
AA03
AA11
AA11
AA11
AA11
AA11
AA11
AA11
AA01
AA01
AA01
AA11
AA11
AA11
AA11
FuncAreaFund
202000
204001
219000
219000
202000
202000
202000
204000
213000
211025
202000
202000
202000
202000
203000
213000
213000
204000
204000
214000
202002
202000
213000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
87
NR
NR
NR
NR
NR
NR
87
87
NR
NR
8004
3003
NR
85
NR
FPrg Grant
Page: 302 of 362
LAND STEWARDSHIP SECTION5415182100
531100 Cont Serv - General Maintenance
13264
23499
23528
15583
23746
23823
23888
13657
23091
23357
15573
15572
15770
15575
15563
15533
16092
15561
15562
15564
13289
15585
15206
15795
15584
15560
23500
23529
23747
23824
23889
13354
Janitorial / Bldg Maint -- DuPuis & Alla
Lake Hicpochee - Rec & Facility Maint
Lakeside Ranch N - Rec & Facility Maint
Nubbin Slough - Rec & Facility Maint
RS A1 FEB - Recreation & Facility Maint
RS L-8 Reservoir - Rec & Facility Maint
RS STA 1W1 - Recreation Facility Maint
Recreation STA Facil & Grnds Maintenance
8.5 SMA Mod - FWC Law Enforcement
C-44 STA - FWC Law Enforcement Support
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 Enforce-Model Lands (Mia/Dade)
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
RS A1 FEB - FWC Law Enforcement Support
RS L-8 Reservoir - FWC Law Enforcement
RS STA 1W1 - FWC Law Enforcement Support
Security Services C-23 North ROW
34,500
5,000
12,000
9,000
10,000
5,000
10,000
45,000
12,500
12,500
20,000
40,000
669
14,331
20,000
15,000
20,000
15,000
20,000
13,800
60,000
25,000
50,000
10,000
15,000
30,000
12,500
12,500
25,000
12,500
6,000
4,000
Total -
Amount
12.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$226,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
AA11
AA03
AA03
AA03
BB72
AA03
BB72
AA03
AA03
P107
AA03
AA03
AA03
AA03
AA03
AA03
AA03
AA03
AA03
AA03
AA03
AA03
AA03
AA03
AA03
AA03
AA03
AA03
BB72
AA03
BB72
AA03
FuncAreaFund
202000
202000
202000
202000
217000
202000
217000
202000
202002
202000
213000
213000
213000
213000
211025
204000
222000
211016
211021
211025
202000
202000
203000
202000
202000
211025
202000
202000
217000
202000
217000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3003
NR
85
87
87
87
NR
NR
95
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 303 of 362
LAND STEWARDSHIP SECTION5415182100
531102
531103
540010
540030
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
15048
15550
15578
20901
13658
15566
15565
14206
15295
13340
16074
15567
15568
14213
16202
14207
21713
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
Chemicals - CREW
Chemicals - Shingle Creek
Chemicals-Dupuis
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
Road & Construction Materials - C139
12,500
10,000
1,315
3,685
44,300
1,000
3,000
10,000
5,000
20,000
5,000
7,000
6,000
5,000
5,000
5,000
10,000
Contracts
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Total
Amount
24.00
5.00
3.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$5,975,889
Item NameQty
$466,300
$71,800
$14,000
$5,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
AA11
AA11
AA11
AA11
AA11
AA02
AA02
AA02
AA11
AA11
AA11
AA11
AA11
AA11
AA11
AA11
AA05
FuncAreaFund
202000
213000
213000
213000
202000
211004
211025
225000
204000
202000
225000
211025
211004
202000
211023
202000
219000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
100835
NR
85
87
87
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
109
FPrg Grant
Page: 304 of 362
LAND STEWARDSHIP SECTION5415182100
541300
541400
541500
541510
541600
Oper Expense - Construction Materials
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
23961
14215
15569
14216
15296
14218
13337
22712
23415
13259
16055
16075
15733
15570
13293
14220
14221
Prescribe Burn Equip & Supp - All Region
Safety Equipment-All Regions
Small Tools & Equip-Shingle Creek
Small Tools & Equipment-All Regions
Boundary & Entrance Signage
Dupuis Facility Supplies
Equip, Parts & Supplies - All Regions
Habitat Restoration Reforestation
IRL-S Sec C - Prescribed Burning
Recreation Trailhead & Campground Maint.
Recreation-Trailhead Facilities Upper La
Volunteer Program Supplies
Office Supplies - all regions
Equipment Rental - CREW
Equipment Rental - DuPuis & Allapattah
Equipment Rental-Okeechobee/Kissimmee
Equipment Rental-Upper Lakes
9,000
3,600
5,000
9,000
10,000
1,800
36,448
23,500
500
28,750
11,000
5,000
1,804
15,000
5,000
10,000
5,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
8.00
4.00
8.00
1.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$63,000
$26,600
$116,998
$1,804
$35,000
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
AA01
AA01
AA11
AA11
AA03
AA11
AA11
AA05
AA01
AA03
AA03
AA03
AZ00
AA11
AA11
AA11
AA11
FuncAreaFund
202000
202000
211025
202000
204000
202000
202000
204001
202000
204000
225000
225000
202000
211004
202000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 305 of 362
LAND STEWARDSHIP SECTION5415182100
543301
543701
Oper Expense - Permits & Fees
Oper Expense - Electrical Service
14235
13247
15579
13662
CSX Transportation DOT628048R
Permits and Fees
Electric-Echerd Youth
Electrical Services - All Regions
929
4,016
4,200
30,000
Operating Expenses
Total
Total
-
-
Total
Amount
2.00
2.00
Total LAND STEWARDSHIP SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$301,547
$9,057,350
Item NameQty
$4,945
$34,200
1.00
1.00
1.00
1.00
AZ00
AZ00
AA11
AA11
FuncAreaFund
204000
204000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 306 of 362
SCADA SECTION5511184000
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
Personal Services
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
Total SCADA SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$217,748
$217,748
Item NameQty
$150,072
$11,481
$15,007
$37,535
$2,440
$274
$30
$400
$509
FuncAreaFund FPrg Grant
Page: 307 of 362
SCADA SUPPORT5511184100
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Amount
6.00
3.00
9.00
9.00
6.00
6.00
6.00
6.00
6.00
6.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$574,244
Item NameQty
$335,232
$60,000
$30,236
$39,523
$98,310
$7,320
$822
$89
$1,200
$1,512
FuncAreaFund FPrg Grant
Page: 308 of 362
SCADA SUPPORT5511184100
541301
541500
541510
543800
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Freight
12736
18381
15268
15706
15803
Opr Exp - Uniforms/Safety
Opr Exp - Parts and Supplies
Opr Exp - Sale Scrap Metal
Opr Exp - Admin Office Supplies
Opr Exp - Freight
7,150
1,800
1,000
987
2,700
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
1.00
2.00
1.00
1.00
Total SCADA SUPPORT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$13,637
$587,881
Item NameQty
$7,150
$2,800
$987
$2,700
1.00
1.00
1.00
1.00
1.00
CJ05
CJ05
CJ05
CJ05
CJ05
FuncAreaFund
101000
101000
101000
202000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 309 of 362
SCADA DESIGN & INSTALLATION5511184500
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
12707 Cont Serv - RTU Upgrades 9,000
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
16.00
16.00
16.00
16.00
16.00
16.00
15.00
15.00
15.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,572,467
$9,000
Item NameQty
$1,085,816
$83,066
$112,712
$262,167
$19,520
$2,196
$222
$3,000
$3,768
$9,000
1.00 CJ07
FuncAreaFund
101000 NR NR
FPrg Grant
Page: 310 of 362
SCADA DESIGN & INSTALLATION5511184500
540050
541400
541500
543800
Oper Expense - Inventory Parts and Supplies
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Freight
15049
15248
13042
15270
Opr Exp - Inventory Parts
Opr Exp - Tools & Equipment
Opr Exp - Parts & Supplies
Opr Exp - Freight
24,000
7,020
31,235
630
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Amount
1.00
1.00
1.00
1.00
Total SCADA DESIGN & INSTALLATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$62,885
$1,644,352
Item NameQty
$24,000
$7,020
$31,235
$630
1.00
1.00
1.00
1.00
CJ07
CJ07
CJ07
CJ07
FuncAreaFund
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 311 of 362
SCADA MAINTENANCE5511184600
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,042,440
Item NameQty
$1,337,603
$102,325
$147,509
$409,628
$30,500
$3,427
$361
$5,000
$6,087
FuncAreaFund FPrg Grant
Page: 312 of 362
SCADA MAINTENANCE5511184600
530100
530106
530402
530600
Cont Serv - External Provider
Cont Serv - Alligator Protection Services
Cont Serv - Tree Management Services
Cont Serv - Maintenance and Repairs
12933
15117
15116
15113
15114
15618
12349
12350
12709
23675
23905
13435
16192
16191
15462
15052
15111
23001
23045
Cont Serv - BCB Maint/Repair
Cont Serv - Caloosahatchee Est M/R
Cont Serv - Caloosahatchee Riv M/R
Cont Serv - GW Maint/Repair
Cont Serv - LOOP Maint/Repair
Cont Serv - Maintenance/Repair
Cont Serv - Maintenance/Repairs
Cont Serv - STA RTU Maint/Repair
Cont Serv - Vegitation Mgmt
Merritt PS - GW Wells / Weather Stations
Southern CREW - Motorola RTU Maint (1)
Cont Serv - Wildlife Protection Svcs
Cont Serv- Wildlife Protection Svcs
Cont Serv- Maint/Repairs- Veg Mgmt
Cont Serv - RTU Parts Maint/Repair
Cont Serv - RTU Parts Maint/Repair
Cont Serv - STA Maintenance/Repair
LWDD Rain Guage Maintenance
Lk O In-Lake Monitoring SCADA Maint/Rpr
50,000
3,960
12,600
43,551
4,086
90,685
90,000
45,193
9,333
3,268
3,268
13,500
9,000
24,811
19,418
29,632
36,000
10,000
21,600
Contracts
Total
Total
Total
Total
-
-
-
-
Total
Amount
11.00
2.00
1.00
5.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$355,944
$22,500
$24,811
$116,650
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CJ05
SB14
JI50
DF01
IP13
CJ05
CJ05
BB62
BB62
CJ05
CJ05
CJ05
BB62
CJ05
CJ05
CJ05
BB62
CJ05
IP01
FuncAreaFund
203000
101000
101000
101000
202000
101000
202000
217000
217000
101002
202000
101000
217000
202000
202000
101000
217000
214000
205000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
101233
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 313 of 362
SCADA MAINTENANCE5511184600
530606
530608
530700
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Equipment Rentals
16194
16193
16189
16190
20014
Cont Serv- Diving Service
Cont Serv- Diving Service
Cont Serv- Maint/Repairs- Pressure Clean
Cont Serv- Maint/Repairs- Vehicles
Equipment Rentals
15,000
10,000
25,000
5,000
5,000
Contracts
Total
Total
Total
-
-
-
Total
Amount
3.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$579,905
Item NameQty
$50,000
$5,000
$5,000
1.00
1.00
1.00
1.00
1.00
CJ05
CJ05
CJ05
CJ05
CJ05
FuncAreaFund
101000
101000
202000
202000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 314 of 362
SCADA MAINTENANCE5511184600
540050
541400
Oper Expense - Inventory Parts and Supplies
Oper Expense - Tools/Equipment/PPE
23118
23136
23126
23140
23289
23337
23359
23625
23530
23554
23674
23716
15090
15252
15110
15050
23749
23748
23826
23825
23827
23906
23940
14351
15051
15115
12347
13660
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)
C-44 Reservoir PS - Motorola RTU (1)
C-44 STA - Campbell RTU Maint (6)
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
Opr Exp - Inventory Parts
RS A1 FEB - Campbell RTU Site Maint (3)
RS A1 FEB - Motorola RTU Site Maint (13)
RS L-8 Reservoir - Campbell RTU (9)
RS L-8 Reservoir - Motorola RTU (3)
RS S-375 - Motorola RTU Site Maint (1)
Southern CREW - Campbell RTU Maint (2)
Ten Mile Creek - Motorola RTU Maint (3)
Opr Exp - STA Tools & Equipment
Opr Exp - Tools & Equipment
Opr Exp - LOOP Parts & Supplies
Opr Exp - Parts & Supplies
Opr Exp - Parts & Supplies
3,268
6,536
13,072
6,536
6,536
3,268
7,323
3,268
12,876
29,412
3,268
3,268
25,250
60,363
135,000
82,800
7,323
42,484
21,969
9,804
3,268
4,882
9,804
1,800
9,000
3,014
46,226
81,000
Total
Total
-
-
Amount
23.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$501,578
$10,800
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
CJ05
CJ05
CJ05
CJ05
CJ05
P107
P107
CJ05
CJ05
CJ05
CJ05
CJ05
CJ05
BB62
CJ05
CJ05
BB62
BB62
CJ05
CJ05
BB47
CJ05
CJ05
BB62
CJ05
IP13
CJ05
CJ05
FuncAreaFund
202002
101000
202002
101000
202002
202002
101000
101002
101000
101000
101002
101002
203000
217000
202000
101000
217000
217000
101000
101000
217000
202000
101000
217000
101000
202000
101000
202000
NR
NR
NR
NR
NR
100548
100548
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
3007
3007
3010
3006
NR
NR
3008
NR
NR
3008
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 315 of 362
SCADA MAINTENANCE5511184600
541500
543800
589720
Oper Expense - Parts and Supplies
Oper Expense - Freight
Capital Outlay - Proj Systems Equip Purchases
13341
15253
15109
23049
Opr Exp - STA Parts & Supplies
Opr Exp - Freight
Opr Exp - Freight
RB Lk Worth Lagoon SCADA Equipment
34,625
900
1,800
120,778
Operating Expenses
Capital - Operating
Total
Total
Total
-
-
-
Total
Total
Amount
4.00
2.00
1.00
Total SCADA MAINTENANCE
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$679,943
$120,778
$3,423,066
Item NameQty
$164,865
$2,700
$120,778
1.00
1.00
1.00
1.00
BB62
BB62
CJ05
JC10
FuncAreaFund
217000
217000
101000
402000
NR
NR
NR
101231
NR
NR
NR
NR
FPrg Grant
Page: 316 of 362
HYDRO-DATA MANAGEMENT SECTION5512185100
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
12700
15730
Books & Reference Materials
Administrative Office Supplies
506
1,165
Personal Services
Operating Expenses
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
Total HYDRO-DATA MANAGEMENT SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$150,034
$1,671
$151,705
Item NameQty
$107,994
$8,262
$10,799
$21,150
$1,220
$137
$15
$200
$257
$506
$1,165
1.00
1.00
CJ06
CJ06
FuncAreaFund
101000
101000
NR
NR
NR
NR
FPrg Grant
Page: 317 of 362
HYDRO-DATA PROCESSING UNIT5512185500
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Amount
19.00
1.00
20.00
20.00
19.00
19.00
19.00
19.00
19.00
19.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,551,948
Item NameQty
$978,161
$47,000
$78,424
$102,518
$311,331
$23,180
$2,609
$282
$3,800
$4,643
FuncAreaFund FPrg Grant
Page: 318 of 362
HYDRO-DATA PROCESSING UNIT5512185500
530190
545020
Cont Serv - External Provider (OPS)
Oper Expense - Interagency Federal Matching
12701
13639
13640
15838
15837
15100
16041
15101
16140
15106
15096
15105
15104
15103
16042
15108
15102
18382
15107
20015
Hydrologic Data Processing
Hydrologic Data Processing
Hydrologic Data Processing
Hydrologic Data Processing
Hydrologic Data Processing
FTL USGS GW BIG CYPRESS
FTL USGS GW CORE NETWORK (WS)
FTL USGS GW CORE NETWORK (WS)
FTL USGS GW Core Network (OMC)
FTL USGS GW Core Network (OMC)
FTL USGS SW Core Network
FTL USGS SW INDIAN RIVER LAGOON
FTL USGS SW LOXAHATCHEE MFLS
FTL USGS SW ST. LUCIE ESTUARY
ORL USGS ET/Radiation Stations
ORL USGS ET/Radiation Stations
ORL USGS GW CORE NETWORK
ORL USGS GW Core Network
ORL USGS SW CORE NETWORK
ORL USGS SW CORE NETWORK
82,314
13,750
19,930
12,550
8,036
26,278
687
215,889
26,954
471,633
221,151
57,198
23,673
35,720
13,600
25,100
94,400
10,512
98,680
1,573
Contracts
Total
Total
-
-
Total
Amount
5.00
15.00
Total HYDRO-DATA PROCESSING UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,459,628
$3,011,576
Item NameQty
$136,580
$1,323,048
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CJ06
CJ06
BB63
IP13
BB63
CJ06
DF01
DF01
CJ06
CJ06
CJ06
JA10
JB10
JA50
CJ06
CJ06
DF01
CJ06
CJ06
CJ06
FuncAreaFund
101000
202000
217000
202000
217000
101000
202000
101000
101000
202000
202000
202000
101000
101000
202000
101000
101000
202003
202000
101000
101247
101247
101247
101247
101247
101247
101247
101247
101247
101247
101247
101247
101247
101247
101247
101247
101247
101247
101247
101247
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 319 of 362
QUALITY ASSURANCE & HYDROLOGY5512185700
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
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 - Interagency Federal Matching
17146
12708
14180
Actual ET Data Acquisition
NEXRAD Data Acquisition
Solar Radiation and ET Data Acquisition
29,371
109,566
42,954
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
2.00
1.00
Total QUALITY ASSURANCE & HYDROLOGY
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$776,483
$181,891
$958,374
Item NameQty
$545,564
$41,735
$61,681
$114,696
$8,540
$960
$106
$1,400
$1,801
$138,937
$42,954
1.00
1.00
1.00
CJ06
CJ06
CJ06
FuncAreaFund
101003
101000
101000
101247
101247
NR
NR
NR
NR
FPrg Grant
Page: 320 of 362
STREAMGAUGING5512200000
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
13644
13641
14179
11976
13642
14181
QA of Flow Meas Proc & Flow Meter Calibr
QA/QC of Streamflow Data for STA's
Tools for QA-Flow Meas & Index Velocity
ADCP and ADFM Calibration and Repair
Metal Fabrication for Streamguging Equip
Sontek Ag Meter Maintenance
10,000
15,000
24,000
4,500
1,800
3,878
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
3.00
3.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$675,056
Item NameQty
$473,029
$36,187
$56,535
$98,318
$7,320
$825
$97
$1,200
$1,545
$49,000
$10,178
1.00
1.00
1.00
1.00
1.00
1.00
CJ06
BB63
CJ06
CJ06
BE01
BB63
FuncAreaFund
202000
217000
202000
101000
217000
217000
101247
101247
101247
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 321 of 362
STREAMGAUGING5512200000
541301
541500
543800
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Freight
12353
11973
79
11975
Uniforms/Safety Shoes/Protective Equip
Electronic Supplies for Equipment
Equipment Maintenance Supplies
Freight for Equip. Calibration & Ins.
1,133
1,872
6,243
1,462
Contracts
Operating Expenses
Total
Total
Total
-
-
-
Total
Total
Amount
1.00
2.00
1.00
Total STREAMGAUGING
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$59,178
$10,710
$744,944
Item NameQty
$1,133
$8,115
$1,462
1.00
1.00
1.00
1.00
CJ06
CJ06
CJ06
CJ06
FuncAreaFund
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 322 of 362
SURVEYING/MAP SECTION5513142700
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
13.00
13.00
13.00
13.00
13.00
13.00
13.00
13.00
13.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,255,015
Item NameQty
$857,113
$65,574
$90,806
$217,789
$15,860
$1,792
$204
$2,600
$3,277
FuncAreaFund FPrg Grant
Page: 323 of 362
SURVEYING/MAP SECTION5513142700
530100
530202
530600
Cont Serv - External Provider
Cont Serv - Surveying Services
Cont Serv - Maintenance and Repairs
21705
12732
21700
15317
13728
16133
21701
12705
12298
13727
23946
Field Book Scanning-Data Base Project
Survey Services (Land Mgmt/Real Estate)
BCB ROW Surveys (5-yr plan)
Boundary Surveys (District Veg Mgmt)
Boundary Surveys (District Veg Mgmt)
Survey Svcs-Tree Mgmt (BCB Veg Mgmt)
Survey Svcs-Tree Mgmt (BCB Veg Mgmt)
Maintenance & Repair (Survey)
Maintenance & Repair (Survey)
Maintenance & Repair (Survey)
NAVD88 - Staff Guage Maintenance
100,000
46,500
65,000
30,000
3,509
26,000
4,000
1,800
1,800
1,620
70,000
Contracts
Total
Total
Total
-
-
-
Total
Amount
2.00
5.00
4.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$350,229
Item NameQty
$146,500
$128,509
$75,220
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CA34
AZ00
CG04
CA34
CA34
CG04
CG04
BB13
AZ00
AZ00
CJ06
FuncAreaFund
202000
202000
203000
202000
101000
203000
203000
217000
202000
101000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 324 of 362
SURVEYING/MAP SECTION5513142700
541301
541400
541500
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
13731
15841
20021
11981
11980
15839
20016
20020
20017
15649
District Uniforms
District Uniforms
Tools & Equipment
Tools & Equipment
Tools & Equipment
Tools & Equipment
Parts and Supplies
Parts and Supplies
Parts, Supplies & Expense - Office
Parts, Supplies & Expense - Office
600
200
900
314
75
1,702
900
500
900
361
Operating Expenses
Total
Total
Total
-
-
-
Total
Amount
2.00
4.00
4.00
Total SURVEYING/MAP SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$6,452
$1,611,696
Item NameQty
$800
$2,991
$2,661
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CA34
BB13
AZ00
AZ00
CZ99
CZ99
CZ99
CG04
AZ00
CZ99
FuncAreaFund
101000
217000
202000
202000
202000
101000
101000
203000
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 325 of 362
INFRASTRUCTURE MANAGEMENT SECTION5611187000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Amount
17.00
1.00
18.00
18.00
17.00
17.00
17.00
17.00
17.00
17.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$1,969,809
Item NameQty
$1,387,319
$3,530
$106,403
$158,164
$283,316
$20,740
$2,326
$260
$3,400
$4,351
FuncAreaFund FPrg Grant
Page: 326 of 362
INFRASTRUCTURE MANAGEMENT SECTION5611187000
530100
530610
Cont Serv - External Provider
Cont Serv - Maint and Repairs Environmental
15237
23094
23093
23092
23393
23392
23395
23394
23390
23391
23626
21699
21697
21695
23676
23717
23582
23583
23941
23942
ROV Maintenance Underwater Inspections
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 - Element Cleaning
EPA Emissions - Hydrostatic Tank Testing
EPA Emissions - Hydrostatic Tank Testing
EPA Emissions - Main Engines
EPA Emissions - Main Engines
Faka Union PS - Storage Tank Maint/Insp
Maintenance & Repair 101 (Environmental)
Maintenance & Repair 202 (Environmental)
Maintenance & Repair 217 (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
4,776
800
600
2,200
11,200
3,200
1,000
9,000
19,600
68,600
1,500
250
84,985
43,000
1,500
1,500
1,000
600
1,000
600
Contracts
Total
Total
-
-
Total
Amount
1.00
19.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$256,911
Item NameQty
$4,776
$252,135
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CZ99
CD01
CD01
CD01
CD01
BB38
BB38
CD01
BB38
CD01
CD01
CD01
CD01
BB38
CD01
CD01
CD01
CD01
CD01
CD01
FuncAreaFund
202000
202002
202002
202002
202000
217000
217000
202000
217000
202000
101002
101000
202000
217000
101002
101002
202002
202002
202000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3003
3003
3003
NR
NR
NR
NR
NR
NR
3008
NR
NR
NR
3008
3008
3003
3003
NR
NR
FPrg Grant
Page: 327 of 362
INFRASTRUCTURE MANAGEMENT SECTION5611187000
541100
541400
541510
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Office
15056
18383
15728
23095
23096
15272
23227
23232
23237
23242
23228
23233
23238
23243
23231
23236
23241
23226
23229
23234
23239
23225
23230
23235
Books & Reference Materials
Tools and Equipment
Office Supplies
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
90
1,080
661
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
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$90
$1,080
$661
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CZ99
CZ99
CZ99
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
CD01
FuncAreaFund
202000
202000
202000
202002
202002
101000
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3003
3003
NR
3000
3002
3002
3001
3000
3002
3002
3001
3002
3002
3001
3000
3000
3002
3002
3000
3002
3002
FPrg Grant
Page: 328 of 362
INFRASTRUCTURE MANAGEMENT SECTION5611187000
543301 Oper Expense - Permits & Fees
23240
23627
23677
23718
21698
21696
23585
23584
23943
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)
Permits & Fees 217 (Environmental)
S356 - County Air Permit
S356 - FL Storage Tank Fee
Ten Mile Creek - FL Storage Tank Fee
600
100
175
100
26,593
14,657
914
50
50
Operating Expenses
Total -
Total
Amount
30.00
Total INFRASTRUCTURE MANAGEMENT SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$65,487
$2,292,207
Item NameQty
$63,656
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CD01
CD01
CD01
CD01
CD01
BB38
CD01
CD01
CD01
FuncAreaFund
202002
101002
101002
101002
202000
217000
202002
202002
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
3001
3008
3008
3008
NR
NR
3003
3003
NR
FPrg Grant
Page: 329 of 362
ENGINEERING & CONSTRUCTION BUREAU5613220000
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
15202
15199
13650
15745
15644
15200
ProjNet Annual User Fee (Dr. Checks)
ProjNet Annual User Fee (Dr. Checks)
RS Means Cost Engineering Subscription
Office Supplies
Parts&Supplies Office (Ops Eng & Const)
Design Reference Materials
8,495
30,938
4,700
3,022
1,536
3,690
Personal Services
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
3.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$159,992
Item NameQty
$116,459
$8,909
$11,646
$21,150
$1,220
$137
$15
$200
$256
$44,133
$4,558
1.00
1.00
1.00
1.00
1.00
1.00
CZ99
CZ99
CZ99
CZ99
CZ99
CZ99
FuncAreaFund
101000
202000
202000
202000
101000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 330 of 362
ENGINEERING & CONSTRUCTION BUREAU5613220000
541900
542310
542400
Oper Expense - Other
Oper Expense - Memberships, Dues and Fees
Oper Expense - Professional Licenses
15203
13813
11984
15201
14006
12606
Design Reference Materials
Safety glasses and boots
Memberships, Dues/Fees
Construction Dept Licenses
Construction Dept Licenses
O&M Profess. Licenses (Ops Eng & Const)
3,996
750
3,991
378
450
16,028
Operating Expenses
Total
Total
Total
-
-
-
Total
Amount
3.00
1.00
3.00
Total ENGINEERING & CONSTRUCTION BUREAU
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$77,974
$237,966
Item NameQty
$8,436
$3,991
$16,856
1.00
1.00
1.00
1.00
1.00
1.00
CZ99
CZ99
CJ06
CZ99
CZ99
CZ99
FuncAreaFund
101000
202000
101000
202000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 331 of 362
ENGINEERING & CONSTRUCTION SECTION5613222000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
58.00
58.00
58.00
58.00
58.00
58.00
59.00
59.00
59.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$6,774,550
Item NameQty
$4,834,238
$369,831
$504,017
$959,926
$70,760
$7,958
$938
$11,800
$15,082
FuncAreaFund FPrg Grant
Page: 332 of 362
ENGINEERING & CONSTRUCTION SECTION5613222000
530100
530600
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
19997
23984
24198
24199
24202
19995
17100
19268
24226
15891
19267
16037
19260
22997
16107
16043
16105
17142
16224
16223
15800
24203
22961
15885
19261
15529
15530
C-100A Canal Rehabilitation
RB C-51 Ph. 2 Negotiations
RB District Resiliency Initiatives
RB District Resiliency Initiatives
SCADA Stilling Well/Platfo Rep C&SF
SCADA Stilling Well/Platfo Rep STA
Arc Flash
C-1 Connector Canal Control Gate
C-139 Annex Restoration
C-139 Annex Restoration
Canal Improvements
Dredge & Bank Stabilization
Fall Protection Improvemnts
G-404 Roof Replacement
G-420, G-420S, G-422 Modifications
Generator Replacement Program
Manatee Gate Control Panel Replacements
R/B 2016 SA Corbett Levee
R/B BOMA FEB
R/B BOMA FEB (FDOT)
S-40, S-41, S-44 Gates Replacement
S-40, S-41, S-44 Gates Replacement
SCADA Replacements
STA G-310/G-335 Trash Rake Replacement
Tower Repair Program
FY21 Inspection Programs C&SF
FY21 Inspection Programs STA
450,000
103,139
1,309,412
252,407
700,000
400,000
50,000
300,000
542,190
257,810
1,000,000
400,000
150,000
50,000
1,080,000
300,000
1,450,000
500,000
230,301
31,639
2,239,170
2,605,999
275,000
4,693,107
100,000
950,000
550,000
Contracts
Total
Total
-
-
Total
Amount
6.00
19.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$3,214,958
$16,255,216
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CA07
CA70
CA55
CA55
CJ05
BB62
CA02
CA04
AA05
AA05
CA07
CA07
CA04
BB02
CA02
CA04
CA01
CA70
JI51
JI51
CA04
CA04
CJ05
BB02
CA01
CA24
BB08
FuncAreaFund
202000
217010
202000
204001
101003
217003
101003
203000
219000
219000
203000
202000
202000
217003
202000
202000
101003
205000
222100
202100
202000
202003
203000
101003
202000
202000
217003
100836
NR
NR
NR
101101
101100
NR
NR
100835
100835
101177
101047
100788
101226
100891
100789
101011
100834
101155
101155
100853
100853
101101
101029
100974
101188
101189
NR
2028
NR
NR
NR
NR
NR
NR
109
109
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 333 of 362
ENGINEERING & CONSTRUCTION SECTION5613222000
530900
541300
541500
541512
Cont Serv - Professional
Oper Expense - Construction Materials
Oper Expense - Parts and Supplies
Oper Expense - Parts and Supplies Water Control Structure
15528
15531
15532
15461
15801
FY21 PC Culvert In-Kind Replacements
FY21 Gate Overhaul Program C&SF
FY21 Gate Overhaul Program STA
FY21 Engine/Pump Overhaul Program (C&SF)
FY21 Engine/Pump Overhaul Program (STA)
200,000
359,574
37,500
873,000
600,000
Contracts
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Total
Amount
2.00
1.00
2.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$20,970,174
$2,070,074
Item NameQty
$1,500,000
$200,000
$397,074
$1,473,000
1.00
1.00
1.00
1.00
1.00
CF01
CF03
BB46
CA02
BB02
FuncAreaFund
202000
202000
217003
202000
217003
101159
101157
101157
101200
101200
NR
NR
NR
NR
NR
FPrg Grant
Page: 334 of 362
ENGINEERING & CONSTRUCTION SECTION5613222000
580720
580740
589720
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - AUC Site Preparation
Capital Outlay - Proj Systems Equip Purchases
22748
22700
22749
22702
22701
21709
22996
22705
20038
16221
16081
23990
24194
24193
24201
24195
23985
23989
16176
23981
15591
19328
21024
21020
2020 SA1621 NEEPP C43Bio&MesPhII BomaFEB
2020 SA1621 NEEPP GrassyIsland FEB & Aqu
2020 SA1621 NEEPP GrassyIsland FEB & Aqu
2020 SA1621 NEEPP LOWC BradyRanchSTA/FEB
2020 SA1621 NEEPP Lake Hicpo Hydro Enhan
FAES Tower Replacement
FAES Tower Replacement
Miller #3 Gate Replacement
R/B S-332 B/C Design
R/B S-332 B/C Design
R/B S-332 B/C Design
RB 2019 SA 1641 NEEPP
RB Brady Ranch FEB/ASR
RB Brady Ranch FEB/ASR
RB C-43 WQTTF Ph II Test Cells
RB C23/C24 Interim Storage Section B
RB Grassy Island
RB STA Refurbishment Program
S-169 Relocation
S-332 B/C Design
C-139 Annex Restoration
RB C-139 Annex Restoration
Microwave Backbone Radio Upgrades
SCADA Upgrades
10,000,000
1,701,131
298,869
2,500,000
2,500,000
1,943,975
61,025
250,000
628,761
2,706,072
776,262
410,000
888,954
446,534
1,014,505
1,782,507
1,900,000
493,196
3,681,244
178,658
15,000,000
10,000,000
1,955,000
300,000
Total
Total
Total
-
-
-
Amount
20.00
2.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$34,161,693
$25,000,000
$2,255,000
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
JI51
I516
I516
I521
JI51
CA01
CA01
CA04
CA02
CA02
CA02
CA70
I521
I521
JI51
IS04
I516
BB30
CA04
CA02
AA05
AA05
CA01
CJ05
FuncAreaFund
425000
405000
425000
425000
425000
402000
401003
403000
402004
402004
402004
425000
402000
401000
401000
402000
401000
406000
402000
402004
419000
419000
402003
401003
101155
101239
101239
101197
100771
100356
100356
NR
NR
NR
NR
NR
101197
101197
101238
101183
101239
NR
100667
NR
100835
100835
101154
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
110
110
NR
NR
FPrg Grant
Page: 335 of 362
ENGINEERING & CONSTRUCTION SECTION5613222000
Capital - OperatingTotal
Amount
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$61,416,693
Item NameQty FuncAreaFund FPrg Grant
Page: 336 of 362
ENGINEERING & CONSTRUCTION SECTION5613222000
580100 Capital Outlay - Buildings
17155
21077
22962
15886
17135
17097
20925
16219
22697
20914
24267
19301
24261
21014
24009
24010
16216
24239
22995
16174
20918
19309
22742
24268
20907
23986
20910
23975
23979
23980
23977
23976
23978
BCB Communication System Improvements
Clewiston Field Station Rehabilitation
Electrification and Remote Operations
Homestead FS Buildings Replacement
Okeechobee Field Station
WPB FS Maintenance Systems Replacements
2020 SA1620 CEPP
2020 SA1620 CEPP C44/C23 Interconnect
2020 SA1620 CERP Everg Rest BBCW Cutler
2020 SA1620 CERP Everglades Restora C-43
2020 SA1620 CERP Everglades Restora C-43
2020 SA1621 NEEPP Lakeside Ranch Ph II
2020 SA1622A CERP-Lk Okee WRP IPIR/EIS
Automation Upgrades STA's
C-43 West Basin Storage Reservoir
C-43 West Basin Storage Reservoir
Cypress #1 Structure Relocation
EAA: CEPP EAA STA & Comp
FTL FS Overhead Crane Replacement
IT Shelters South Package
RB 2018 SA1581 EAA: CEPP EAA STA & Comp
RB 2019 SA1640 CEPP
RB 2019 SA1640: CEPP
RB 2019 SA1640: CEPP EAA STA & Component
RB 2019 SA1641 NEEPP - Lake Hicpochee
RB Lakeside Ranch
RB2019 SA1642A CERP-Lk Okee WRP IPIR/EIS
RS C-139 FEB
RS G-341 Conveyance Features (Bolles)
RS STA1-E Modifications
RS STA1-W Expansion #2
RS STA1-W Expansion #2
RS STA1-W Expansion #2
500,000
1,600,000
1,100,000
4,000,000
4,963,207
656,166
64,000,000
3,000,000
13,212,135
148,036,641
1,651,224
1,500,000
50,000,000
869,000
3,665,688
1,156,701
250,000
315,182
500,000
2,300,000
31,783,113
61,606,040
18,451,991
25,372,927
254,460
3,000,000
48,000,000
16,000,000
2,475,000
500,000
13,025,000
59,944,975
668,382
Total -
Amount
6.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
Item NameQty
$12,819,373
$12,819,373
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CA01
CA05
CA04
CA05
CA05
CA05
P151
P107
P128
P104
P104
I517
P101
BB02
P104
P104
CA04
P151
CA05
CA01
P151
P151
P151
P151
JI51
I517
P101
B199
B199
B199
B199
B199
B199
FuncAreaFund
403000
402000
403000
402000
402000
402000
406010
425000
425000
425000
412000
425000
405000
402000
412000
425000
403000
406010
402000
402000
406010
406010
425000
425000
425000
425000
405000
425000
425000
425000
425000
406000
412000
101074
NR
101017
100576
101087
101095
101018
101184
100561
100088
100088
100082
101185
NR
100088
100088
101030
101021
101094
100298
101021
101018
101018
101021
NR
100082
101185
100867
100802
101170
100864
100864
100864
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
2025
2043
NR
NR
NR
NR
2044
2046
2049
2049
NR
2052
2054
NR
NR
NR
NR
NR
112
FPrg Grant
Page: 337 of 362
ENGINEERING & CONSTRUCTION SECTION5613222000
580800
580810
Capital Outlay - Water Control Structures
Capital Outlay - Bridges
16044
22994
16104
16097
22747
20004
24006
19259
24204
24282
S-135 By-Pass Culvert
S-197 Automation
S-331 Comm & Cont Center Comm
S-5A Refurbishment
S-5A Refurbishment
S2,S3,S4,S7,S8 Monitor Panel Updates
S319 & S362 Generator Replcmnt and Reloc
S319 & S362 Generator Replcmnt and Reloc
S319 & S362 Generator Replcmnt and Reloc
RB Zipprer Canal Bridge Replacement
750,000
190,000
4,375,000
8,449,827
589,574
500,000
322,771
2,152,012
525,217
2,700,000
Capital - Construction
Total
Total
-
-
Total
Amount
36.00
1.00
Total ENGINEERING & CONSTRUCTION SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$604,912,233
$696,143,724
Item NameQty
$589,392,860
$2,700,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
CA04
CA04
CA01
CA02
CA02
CA02
BB02
BB02
BB02
CA70
FuncAreaFund
402000
402000
402000
402003
402000
402000
402000
406003
406003
401000
101032
101010
101028
100056
100056
100854
100878
100878
100878
101242
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 338 of 362
COMMUNICATION & PUBLIC ENAGAGEMENT6010100000
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
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
Fringe Benefits - Other Personnel Benefits
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
23023
23022
Office Supplies
Business Travel
3,500
1,500
Personal Services
Operating Expenses
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
3.00
2.00
3.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$369,593
$5,000
Item NameQty
$252,554
$9,757
$46,870
$32,770
$2,440
$274
$29
$400
$499
$24,000
$3,500
$1,500
1.00
1.00
MR95
MR95
FuncAreaFund
101000
101000
NR
NR
NR
NR
FPrg Grant
Page: 339 of 362
COMMUNICATION & PUBLIC ENAGAGEMENT6010100000
Amount
Total COMMUNICATION & PUBLIC ENAGAGEMENT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$374,593
Item NameQty FuncAreaFund FPrg Grant
Page: 340 of 362
CHIEF OF STAFF6010230000
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
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Total
Amount
2.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
Total CHIEF OF STAFF
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$259,643
$259,643
Item NameQty
$194,147
$4,524
$42,758
$16,385
$1,220
$137
$15
$200
$257
FuncAreaFund FPrg Grant
Page: 341 of 362
BIG CYPRESS BASIN SERVICE CENTER6180238000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530500
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 - Government Provider
Cont Serv - Maint & Repairs - Vehicles
15778
15460
13663
13667
Groundwater Monitoring
Surface WQ Monitoring - Collier County
Maintenance & Repair - Vehicles
District Education / Outreach
68,000
68,000
100
1,500
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$802,957
Item NameQty
$570,087
$43,611
$57,010
$119,462
$8,540
$961
$105
$1,400
$1,781
$136,000
$100
1.00
1.00
1.00
1.00
JG03
JG03
CI03
JG00
FuncAreaFund
203000
203000
203000
203000
100990
100990
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 342 of 362
BIG CYPRESS BASIN SERVICE CENTER6180238000
530820
545000
541000
541500
541507
541510
Cont Serv - Dist Educ., Outreach & Public Partnerships
Oper Expense - Interagency Local
Oper Expense - Maps and Blueprints
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
15593
15459
24007
24008
20031
15798
13671
13681
14324
13680
Collier County Settlement Agreement
Lake Trafford Watershed Monitoring
R/B Regional Partnerships Projects
Regional Partnerships Projects
Regional Partnerships Projects
SR29 Local Government Agreement
Maps & Blueprints
Parts & Supplies - Other
Parts & Supplies - Photographic
Office Supplies
1,000,000
250,000
24,900
359,545
1,140,455
62,500
50
100
50
1,200
Contracts
Operating Expenses
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Total
Total
Amount
1.00
6.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,975,000
Item NameQty
$1,500
$2,837,400
$50
$100
$50
$1,200
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
JG03
JG03
JG03
JG03
JG03
CK01
JG00
JG00
JG00
JG00
FuncAreaFund
203000
203000
203000
203000
203000
203000
203000
203000
203000
203000
100197
100984
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 343 of 362
BIG CYPRESS BASIN SERVICE CENTER6180238000
541901
542000
542100
542300
542400
543600
Oper Expense - Meeting Expenses
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Travel for Training
Oper Expense - Professional Licenses
Oper Expense - Postage
15631
15087
14346
20033
15170
22963
Meeting Expenses
Training & Conferences
District Business Travel
Travel Training
PE Licenses
Postage
210
3,000
2,400
500
820
50
Operating Expenses
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Total
Amount
1.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$8,380
Item NameQty
$210
$3,000
$2,400
$500
$820
$50
1.00
1.00
1.00
1.00
1.00
1.00
JG00
JG00
JG00
JG00
JG00
JG00
FuncAreaFund
203000
203000
203000
203000
203000
203000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 344 of 362
BIG CYPRESS BASIN SERVICE CENTER6180238000
589300 Capital Outlay - Equipment
22964 Done Program Equipment Purchase 12,000
Capital - Operating
Total -
Total
Amount
1.00
Total BIG CYPRESS BASIN SERVICE CENTER
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$12,000
$3,798,337
Item NameQty
$12,000
1.00 JG00
FuncAreaFund
403000 NR NR
FPrg Grant
Page: 345 of 362
MEDIA RELATIONS DIVISION6210240000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530102
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
12961
12960
17083
13292
Micrographics & Imaging Services
Offsite Records Storage
POLITICO Pro
Copy Services - Public Records
10,000
40,000
2,880
1,000
Personal Services
Contracts
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
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$305,154
Item NameQty
$212,930
$16,289
$21,293
$49,155
$3,660
$411
$45
$600
$771
$50,000
$2,880
1.00
1.00
1.00
1.00
MR80
MR80
MR95
MR80
FuncAreaFund
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 346 of 362
MEDIA RELATIONS DIVISION6210240000
530117
541510
542000
542100
Cont Serv - Copier Services
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
21682
15262
21683
Office Supplies
Training & Conferences
Business Travel
100
1,000
400
Contracts
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Total
Amount
1.00
1.00
1.00
1.00
Total MEDIA RELATIONS DIVISION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$53,880
$1,500
$360,534
Item NameQty
$1,000
$100
$1,000
$400
1.00
1.00
1.00
MR95
MR95
MR95
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 347 of 362
OFFICE OF PUBLIC AFFAIRS6310241000
520900
521110
521120
521130
521140
521150
521160
Fringe Benefits - FICA Taxes Employer Share
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Personal Services
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Total
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total OFFICE OF PUBLIC AFFAIRS
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$32,542
$32,542
Item NameQty
$9,563
$21,150
$1,220
$137
$15
$200
$257
FuncAreaFund FPrg Grant
Page: 348 of 362
COMMUNICATION SECTION6310242000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530103
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 - Photographic Services
Cont Serv - Maintenance and Repairs
61
14316
21121
Photographic Services
Video Equipment
Public Engagement & Outreach Materials
4,000
15,000
14,350
Personal Services
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Total
Amount
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$641,107
Item NameQty
$445,807
$34,104
$51,936
$98,311
$7,320
$822
$90
$1,200
$1,517
$4,000
$15,000
1.00
1.00
1.00
MR95
MR95
MR95
FuncAreaFund
101000
101000
101000
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 349 of 362
COMMUNICATION SECTION6310242000
530810
541100
541510
542100
542310
Cont Serv - Exter Educ., Outreach & Public Info Partnerships
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
15357
15723
15660
13245
Newspaper Subscriptions/Books
Office Supplies
Business Travel
Production Services
1,625
1,225
1,500
750
Contracts
Operating Expenses
Total
Total
Total
Total
Total
-
-
-
-
-
Total
Total
Amount
1.00
1.00
1.00
1.00
Total COMMUNICATION SECTION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$33,350
$5,100
$679,557
Item NameQty
$14,350
$1,625
$1,225
$1,500
$750
1.00
1.00
1.00
1.00
MR95
MR95
MR95
MR95
FuncAreaFund
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 350 of 362
EVERGLADES & LOCAL PROJECT COORDINATION6510243000
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
21725
20011
C-51 Sediment Trap Analysis
C-51 Sediment Trap Survey
93,000
6,300
Personal Services
Contracts
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Total
Total
Amount
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
2.00
Total EVERGLADES & LOCAL PROJECT COORDINATION
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$709,268
$99,300
$808,568
Item NameQty
$500,880
$38,316
$56,010
$103,079
$7,320
$823
$97
$1,200
$1,543
$99,300
1.00
1.00
JC01
JC01
FuncAreaFund
101000
101000
NR
NR
NR
NR
FPrg Grant
Page: 351 of 362
REGIONAL & COMMUNITY RELATIONS UNIT6511440000
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
Personal Services
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
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$885,708
Item NameQty
$613,205
$46,910
$74,269
$138,520
$8,540
$959
$105
$1,400
$1,800
FuncAreaFund FPrg Grant
Page: 352 of 362
REGIONAL & COMMUNITY RELATIONS UNIT6511440000
530810
545000
541510
542100
Cont Serv - Exter Educ., Outreach & Public Info Partnerships
Oper Expense - Interagency Local
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
21003
23030
23027
16046
23029
16048
16047
23028
23024
23026
23025
15734
15677
13290
15244
Intergovernmental & Local Community Outr
FIND SLC Taylor Creek Dredging
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
Office Supplies
Business Travel
Business Travel
Dues & Memberships
4,700
1,800,000
8,600
28,400
5,000
23,744
18,000
5,000
57,000
54,256
100,000
300
1,365
2,000
200
Contracts
Operating Expenses
Total
Total
Total
Total
-
-
-
-
Total
Total
Amount
1.00
10.00
1.00
2.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,104,700
Item NameQty
$4,700
$2,100,000
$300
$3,365
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MR95
JA01
JA02
JA02
JA02
JA02
JA02
JA02
JA02
JA02
JA02
MR95
MR95
MR91
MR95
FuncAreaFund
101000
214000
212000
212000
212000
212000
212000
212000
212000
212000
212000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
79
79
79
79
79
79
79
79
79
NR
NR
NR
NR
FPrg Grant
Page: 353 of 362
REGIONAL & COMMUNITY RELATIONS UNIT6511440000
542310 Oper Expense - Memberships, Dues and Fees
Operating Expenses
Total -
Total
Amount
1.00
Total REGIONAL & COMMUNITY RELATIONS UNIT
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$3,865
$2,994,273
Item NameQty
$200
FuncAreaFund FPrg Grant
Page: 354 of 362
BOARD & EXECUTIVE SERVICES6710247000
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
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
12959
21726
12287
13692
Policy and Procedures Municipal Code-MCC
Records Management Consulting
Advertising - FAW Notices
Lobby Tools
4,000
125,000
4,000
4,500
Personal Services
Contracts
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
2.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$294,601
Item NameQty
$203,964
$15,604
$20,396
$49,155
$3,660
$411
$45
$600
$766
$129,000
$4,000
1.00
1.00
1.00
1.00
MR80
MR80
MR82
MR96
FuncAreaFund
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 355 of 362
BOARD & EXECUTIVE SERVICES6710247000
530602
541100
541510
541901
542000
542100
542310
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Meeting Expenses
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues and Fees
12512
15719
12027
12440
15088
13288
12441
Books / Subscriptions / References
Office Supplies
Meeting Expenses - GB Services
Meeting Expenses - WRAC
Training & Conferences
Business Travel - Governing Board
Dues & Memberships
575
1,902
14,000
2,000
900
33,450
745
Contracts
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Total
Amount
1.00
1.00
1.00
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$137,500
Item NameQty
$4,500
$575
$1,902
$16,000
$900
$33,450
$745
1.00
1.00
1.00
1.00
1.00
1.00
1.00
MR82
MR82
MR82
MR83
MR80
MR82
MR82
FuncAreaFund
101000
101000
101000
101000
101000
101000
101000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 356 of 362
BOARD & EXECUTIVE SERVICES6710247000
543300 Oper Expense - Other Fees
15356 Bank Card Fees 1,000
Operating Expenses
Total -
Total
Amount
1.00
Total BOARD & EXECUTIVE SERVICES
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$54,572
$486,673
Item NameQty
$1,000
1.00 MR80
FuncAreaFund
101000 NR NR
FPrg Grant
Page: 357 of 362
FEES9999999599
543100
543150
Oper Expense - Tax Collector's Fees
Oper Expense - County Appraiser's Fee
66
64
24240
15607
62
65
15608
63
24233
15609
12525
12291
24235
69
15595
15594
67
24234
70
68
Tax Collector Fees - Ag Tax
Tax Collector Fees - BCB
Tax Collector Fees - District
Tax Collector Fees - District
Tax Collector Fees - District
Tax Collector Fees - Everglades
Tax Collector Fees - Everglades
Tax Collector Fees - Okeechobee
Tax Collector Fees - Okeechobee
Tax Collector Fees - Okeechobee
Palm Beach County Agreeement
Property Appraiser Fees - Ag Tax
Property Appraiser Fees - BCB
Property Appraiser Fees - BCB
Property Appraiser Fees - District
Property Appraiser Fees - District
Property Appraiser Fees - District
Property Appraiser Fees - Everglades
Property Appraiser Fees - Everglades
Property Appraiser Fees - Okeechobee
229,000
170,182
853,117
1,000,000
442,737
191,000
400,000
198,960
1,079,040
1,000,000
3,200
1,916
122,507
51,982
72,728
243,580
825,505
64,162
212,001
776,272
Operating Expenses
Total
Total
-
-
Total
Amount
10.00
10.00
Total FEES
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$7,937,889
$7,937,889
Item NameQty
$5,564,036
$2,373,853
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
BZ00
MB79
MB79
MB79
MB79
BZ00
BZ00
MB79
MB79
MB79
BZ00
BZ00
MB79
MB79
BZ00
MB79
MB79
BZ00
BZ00
MB79
FuncAreaFund
217000
203000
101000
101000
101000
217000
217000
202000
202000
202000
217000
217000
203000
203000
217000
101000
101000
217000
217000
202000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 358 of 362
CERP INDIRECT COSTS9999999699
543900 Oper Expense - Central Services Indirect
15099
15097
CERP - Central Service Indirect Costs
CERP - Central Service Indirect Costs
-3,332,968
3,332,968
Operating Expenses
Total -
Total
Amount
2.00
Total CERP INDIRECT COSTS
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$
$
Item NameQty
$
1.00
1.00
MB85
PH99
FuncAreaFund
101000
101000
NR
NR
NR
NR
FPrg Grant
Page: 359 of 362
DEBT SERVICE9999999799
560260
560270
Principal - COPS #2 (Certificates of Participation)
Interest - COPS #2 (Certificates of Participation)
18342
18341
24236
13019
24241
12487
COPS Debt Service Principal
COPS Debt Service Principal - EFA
COPS Debt Service Interest
COPS Debt Service Interest
COPS Debt Service Interest - EFA
COPS Debt Service Interest - EFA
6,069,853
7,510,148
142,995
7,354,592
709,679
8,566,985
Debt
Total
Total
-
-
Total
Amount
2.00
4.00
Total DEBT SERVICE
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$30,354,252
$30,354,252
Item NameQty
$13,580,001
$16,774,251
1.00
1.00
1.00
1.00
1.00
1.00
P201
B599
P201
P201
B599
B599
FuncAreaFund
401000
406000
401000
401000
406000
406000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 360 of 362
DISTRICT RESERVES9999999899
590010 Reserves - Contingency
15617
15610
15611
15604
15606
Big Cypress Basin Contingency Reserves
District Contingency Reserves
District Contingency Reserves
O&M Capital Contingency
STA Contingency Reserves
2,000,000
15,742,735
30,512,602
10,000,000
3,000,000
Reserves
Total -
Total
Amount
5.00
Total DISTRICT RESERVES
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$61,255,337
$61,255,337
Item NameQty
$61,255,337
1.00
1.00
1.00
1.00
1.00
CZ99
CZ99
CZ99
CA04
BB41
FuncAreaFund
203000
101000
202000
202000
217000
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 361 of 362
DISTRICT WIDE9999999999
547000 Oper Expense - Self-Insurance Charges
12488
12491
12489
12490
Self Insurance Charges
Self Insurance Charges
Self Insurance Charges
Self Insurance Charges
1,283,672
299,715
856,524
32,615
Operating Expenses
Total -
Total
Amount
4.00
Total DISTRICT WIDE
Grand Total
South Florida Water Management DistrictFY 2020-2021 Budget
Division Line Item Functional Area Report - Expenditures
08 JUL 202006:30
$2,472,526
$2,472,526
Item NameQty
$1,186,662,089
$2,472,526
1.00
1.00
1.00
1.00
MB85
BZ00
CZ99
CZ99
FuncAreaFund
101000
217000
202000
203000
NR
NR
NR
NR
NR
NR
NR
NR
FPrg Grant
Page: 362 of 362