budget by state programs fiscal year 2016-2017 adopted budget · 2016. 10. 30. · dc09 mfl water...
TRANSCRIPT
![Page 1: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/1.jpg)
![Page 2: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/2.jpg)
Budget By State Programs
Fiscal Year 2016-2017 Adopted Budget
State Program
Functional
Area Functional Area Name Adopted Budget
Water Resources Planning & Monitoring BB63 Montoring & Assessment 81,114$ BE01 ECP Operations Monitoring 1,666,143BE05 Analysis & Interpretation 545,897BJ01 Ecosystem Response to Hydrology 123,372BJ02 Multi-Disciplinary Research 457,974BJ03 Scientific Project Support 349,736BJ04 Sulfur Action Plan 28,137BZ00 Everglades Program Support 2,246,903CJ06 C&SF Monitoring & Assessment 3,235,876DA01 Water Supply Plan Development 1,344,012DA02 Comp Plan & Related Doc Reviews 164,641DA03 Central Florida Water Initiative 3,766,137DA04 Technical Assistance to Local Govt 41,159DC01 Water Reservations - Kissimmee 92,655DC09 MFL Water Reservation Rules Status 409,145DF01 Hydrogeologic Data Gathering 1,369,468DF02 Sub Regional Water Supply 524,169DF06 S Miami-Dade Hydro Analysis 184,181DF07 Post-Processing Model Run 38,280DZ00 Water Supply Program Support 10,643,821IP01 In-Lake Assessment 615,420IP05 In-Lake Modeling 156,677IP09 Watershed Modeling 78,644IP13 WQ Assessment and Reporting 158,387JA01 Local Initiatives - IRLIT 538,815JA02 IRL License Tag Program 102,819JA06 Local Initiatives - SLRIT 10,814JA10 Applied Research & Model Development & Appl 527,627JA50 Estuary Protection Plan 127,264JB10 Applied Research & Model Development & Appl 274,187JC01 Local Initiatives 20,321JE10 Applied Research & Model Development & Appl 1,031,029JG00 Naples Bay-Activity 252,009JG03 Big Cypress Basin 2,076,063JG10 Applied Research & Model Development & Appl 377,737JH01 Local Initiatives 18,080JI10 Applied Research & Model Development & Appl 262,770JI50 Estuary Protection Plan 521,161JJ03 Stormwater Plan/Implementation 4,387,935JZ00 Coastal Watersheds Program 395,855P203 Recover 559,761P210 Adaptive Assessment & Mon 1,102,923SA04 Applications 163,508SA11 Centralized Modeling Process Improvement 220,481SA12 Model Maintenance/Enhancement 380,175SA13 Model Implementation & Application 897,328SB11 Field Operations Internal 442,244SB12 Field Operations External 1,573,529SB14 Water Quality Monitoring - Mission Driven 526,085SB31 Analytical Services Internal 1,272,172SB32 Analytical Services External 763,389SB34 Analytical Services Mission Driven 283,809SB51 Assessment & Reporting - Compliance 1,042,193SB53 Environmental Litigation & TOC Support 610,439SB54 South Florida Environmental Report (SFER) 149,218SB71 Scientific Data Management 126,719SU01 USACE Monitoring 872,460SU41 USACE CSSS Monitoring 76,015SZ00 Program Support 673,835SZ10 Modeling and Scientific Support - IT Support 3,051,156
Total Water Resources Planning & Monitoring 54,033,873
![Page 3: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/3.jpg)
Budget By State Programs
Fiscal Year 2016-2017 Adopted Budget
State Program
Functional
Area Functional Area Name Adopted Budget
Acquisition, Restoration & Public Works B108 EAA A1 Flow Equalization 192,214B199 Restoration Strategies Projects 53,194,332B599 Expedited Project Program Support 17,713,288BH01 Long-Term Plan Program Management 193,708DB01 Water Supply Plan Implementation 252,220DD01 Regulatory Initiatives 1,351,154DE01 Alternative Water Supply - District Wide 3,856,994DE02 Alternative Water Supp - Big Cypress Basin 738,600FA07 Construction Monitoring & Project Support 80,203FA08 Hydrologic Monitoring & Network Maintenance 334,401FA09 Kissimmee Basin Model and Operations Study 115,803FA12 Kissimmee River Restoration Evaluation Program 1,049,266FB01 KCOL Long-Term Management 113,141FB07 Rolling Meadows Wetlands Restoration 248,295FC00 Local Water Resource Part 11,133FD01 Restoration Project Real Estate Support Services 116,747FD02 Mitigation In Lieu Of Acquisition 11,505FZ00 Kissimmee River Program Support 484,858I517 Lakeside Ranch STA 20,603,552IO01 LORSS 128,348IO03 Herbert Hoover Dike Rehabilitation 40,714IP02 In-Lake Navigation/Recreation Enhacements 16,694IP06 Watershed P Reduction Projects 11,535IP14 Regional P Control Projects 327,565IP50 Phase II Technical Plan 369,756IS04 Alternate Storage Projects 56,112,313IZ00 Lake Okeechobee Program Support 359,489IZ10 Lake Okeechobee IT Support 1,501,512JD10 Applied Research & Model Development & Appl 59,851JI51 Caloosahatchee R/Est Project 30,265,398P101 Lake Okeechobee Watershed 975,013P104 C-43 Basin Storage Reservoir PT1 37,464,371P107 Indian River Lagoon - South 63,132,421P110 Big Cypress L28 Int Mod-WERP 353,483P112 WCA3 Decomp & Sheetflow Enhancement PT1 543,619P117 North Palm Beach County PT1 1,121,940P128 Biscayne Bay Coastal Wetlands 6,551,154P129 C-111 N Spreader Canal 4,762,715P130 Picayune Strand Restoration 6,032,629P145 Broward County WPA 77,737P151 Central Everglades Study 45,565P201 Program Management & Support 15,452,719P207 Data Management Plan 120,196P209 Interagency Modeling Center 1,040,479PB01 Ten Mile Creek WPA CRP 267,498PB04 S Crew/Imperial R Floway 535,528PH99 CERP Program Support 3,866,305PK03 C-111/MWD/CSOP 5,584,809
Total Acquisition, Restoration & Pubic Works 337,782,770Operations & Maintenance of Lands and Works AA01 Prescribed Burn 488,105
AA02 Exotic Plant Control 9,840,150AA03 Public Use and Security 1,262,713AA04 Contracted Land Management Services 189,000AA05 Restoration and Monitoring 16,816,339AA09 Land Stewardship Leasing 717,964AA11 Equipment & Infrastructure Maintenance 1,016,672AA12 Mechanical Vegetation Control 474,491AC01 Interim Lands - Inspections 675,194AC06 Taxes 139,369AC07 Administration 1,086,961AV01 Restoration & Monitoring - Fleet 5,300AV02 Equipment & Infrastructure Maintenance - Fleet 391,051AV99 Land Stewardship Fleet Overhead 10,186AZ00 Land Stewardship Program Support 977,761BB01 Comm and Control Systems / LTP STA O&M 315,325
![Page 4: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/4.jpg)
Budget By State Programs
Fiscal Year 2016-2017 Adopted Budget
State Program
Functional
Area Functional Area Name Adopted Budget
Operations & Maintenance of Lands and Works BB02 Pump Station Modification/Repair 2,862,131BB08 Structure Inspections 1,156,073BB13 Survey Support / Staff Augmentation-OM STA 34,315BB14 Engineering Support 18,260BB38 Contamination Assessments & Remediation 236,948BB41 Movement of Water 3,812,239BB42 Pumping Operations 4,216,258BB45 Structure Maintenance 2,714,851BB46 Structure Overhaul 191,151BB47 Pump Station Maintenance 4,039,605BB48 Pump Station Refurbishmnt 211,118BB50 Levee Maintenance 622,076BB51 Mowing 324,570BB53 Canal Maintenance 97,786BB58 Fleet Equipment Maintenance 25,266BB62 MOSCAD, Security, & Telemetry Maintenance 883,290BB64 Command & Control, Data Logger & RTU New Inst 31,810BB66 Aquatic Plant Control 3,385,167BB68 Terrestrial Plant Control 109,962BB72 Public Use 122,347BB77 Field Station Maintenance 1,500BB79 O&M Program Support 161,772BB80 Compliance 1,987,638BB81 STA Site Management 227,445BV01 Pumping Operations - Fleet 98,888BV02 Structure Maintenance - Fleet 124,263BV03 Pump Station Maintenance - Fleet 142,632BV04 Levee Maintenance - Fleet 108,886BV05 Canal Maintenance - Fleet 131,939BV06 MOSCAD/Security/Telemetry Maintenance - Fleet 15,019BV07 Aquatic Plant Control - Fleet 38,318BV08 Compliance - Fleet 27,136BV99 District Everglades Fleet Overhead 18,348CA01 Communication and Control 4,675,926CA02 Pump Station Modification 18,387,099CA03 Proj Culvert Repl/Rep/Mod 2,251,695CA04 Structure/Bridge Mod/Rep 22,090,260CA05 O&M Facility Construction 570,518CA07 Canal/Levee Maint/Canal C 3,761,557CA24 Structure Inspections 1,886,045CA34 Survey Support 455,443CA35 Engineering Support 2,130,472CA70 Capital Works Projects 2,537,884CD01 Contamination Assessments 329,277CE02 Movement of Water 4,596,584CE03 Pumping Operations 8,809,062CF01 Construction 2,097,022CF02 Structure Maintenance 5,932,451CF03 Structure Overhaul 2,381,130CF05 Pump Station Maintenance 6,593,310CF06 Pump Station Refurbishmen 184,210CF10 Gate Overhaul Interagency 214,200CG01 Levee Maintenance 4,881,913CG03 Mowing 2,068,977CG04 Tree Management 971,261CG05 Canal Maintenance 776,391CG06 Dredging 228,018CI03 Automotive-Depts Outside 1,765,465CI04 Other Equipment Maintenan 326,418CJ05 Telemetry Maintenance 4,361,431CJ07 C&C Data Log RTU New Inst 1,739,069CK01 Aquatic Plant Control 6,976,394CK02 Biocontrol Exotic Plant 1,008,621CK03 Terrestrial Plant Control 3,565,713CK05 Exotic Animal Management 257,714
![Page 5: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/5.jpg)
Budget By State Programs
Fiscal Year 2016-2017 Adopted Budget
State Program
Functional
Area Functional Area Name Adopted Budget
Operations & Maintenance of Lands and Works CL01 Public Use 2,172CL03 Permitting 681,477CL04 Compliance/Enforcement 1,158,395CO03 Field Station Maintenance 2,301,824CQ00 Water Mgmt Sys & NAVD88 3,226,978CU01 USACE Supervisory Pump Op 346,945CU02 USACE Supervis PS Maint 40,370CU03 USACE Supervis PS Refurb 10,557CU04 USACE Superv O&M Prg Supp 15,921CU06 USACE Superv Struc Maint 10,841CV01 Pumping Operations - Fleet 152,578CV02 Construction - Fleet 109,831CV03 Structure Maintenance - Fleet 712,642CV04 Pump Station Maintenance - Fleet 86,578CV05 Levee Maintenance - Fleet 1,168,347CV07 Dredging - Fleet 28,750CV08 Telemetry Maintenance - Fleet 201,534CV09 Aquatic Plant Control - Fleet 463,951CV10 Terrestrial Plant Control - Fleet 23,768CV11 Compliance/Enforcement - Fleet 39,155CV99 O&M Fleet Overhead 85,350CZ10 O&M IT Support 9,886,608CZ99 O&M Program Support 66,180,361MB41 Preventative Maintenance & Operational Plan 4,096,407MS10 Emergency Management 117,289MS20 Safety Management 222,908MS30 Security Management 539,833MV01 Mission Support - Fleet 152,562
Total Operations & Maintenance of Lands and Works 273,461,050Regulation BD08 EFA Reg Source Cntrl Prog 1,981,516
HA00 Environmental Resource Permitting 6,143,064HA01 Environmental Resource Permitting Compliance 2,921,525HB00 Water Use Permitting 3,841,890HB01 Water Use Compliance 1,482,319HB02 Technical Assistance for Water Use Compliance 12,237HZ00 Regulation Program Support 4,656,040HZ10 Regulation Program IT Support 2,623,574IR01 WOD 225,355JA58 Dev/Imp Source Control Strat-St. Lucie 328,575JI58 Dev/Imp Source Control Strat-Caloosahatchee 54,570
Total Regulation 24,270,665Outreach DD08 WC - Outreach, Education & Marketing - Pub Info 23,972
MR95 Public Information & Media 1,161,955MR96 State Coordination 31,500
Total Outreach 1,217,427District Management & Administration MA10 Agency Management & Coordination 569,012
MA20 Manage District Investments & Debt 149,744MA30 Legal Services 3,095,838MA40 Perform Audits & Investigations 807,564MB12 Budget Development & Reporting 2,066,322MB13 Strategic Planning & Reporting 30,270MB20 Purchasing Services 828,467MB21 Contract Services 1,037,828MB22 Small Business Enterprise 88,311MB23 Vendor/Material/Commodity Data Management 70,133MB30 Comprehensive Annual Financial Reporting (CAFR) 259,663MB31 Accounts Payable Process 438,397MB32 Accounts Receivable Process 292,121MB33 Grant Accounting 187,621MB34 G/L Accounting 279,220MB39 Asset Surplus Process 80,128MB40 Fixed Asset Inventory 111,344MB42 Facilities Business Operations Support 482,480MB43 Tech Support 129,589MB44 Cost Crediting 83,671
![Page 6: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/6.jpg)
Budget By State Programs
Fiscal Year 2016-2017 Adopted Budget
State Program
Functional
Area Functional Area Name Adopted Budget
District Management & Administration MB50 Maintain, Monitor, Evaluate & Rpt Insurance Plans 6,660,247MB51 Maintain, Monitor, Evaluate & Rpt Employee Benefit Plans 750MB52 Maintain & Update Payroll 4,150MB61 Enterprise Project Management 211,834MB62 Enterprise Process Management 186,300MB63 Enterprise Business Intelligence 219,890MB79 Tax Collector/Property Appraiser Fees 6,728,496MB84 Fleet Services 353,677MB85 Management & Administration (1,749,531)MH10 Employment Staffing 811,284MH11 Training & Development 338,769MH12 Compensation Management 151,712MH13 Employee Relations/EEO 47,762MH14 Organizational Development 26,709MI10 SAP Solutions Center 112,292MI20 IT Executive Direction 625,930MI21 IT Business Support 1,922,494MI40 Desktop Technology 331,310MI50 Application Development 2,611,863MI60 Systems Administration 1,538,700MI61 Telecommunications 428,740MI62 Network Support 896,109MI70 Geospatial Services 510,048MI71 Geospatial Data 136,175MR80 Public Records & Records Management 326,958MR82 Administration - GB & EXE 346,475MR83 Administration - WRAC 165,783MR91 Intergovernmental Programs - Gov & Comm Afrs 720,357MR97 Federal & Tribal Affairs 80,085MU01 USACE IT Equip O&M 5,000
Total District Management & Administration 35,838,091Total Fiscal Year 2016-2017 Adopted Budget 726,603,876$
![Page 7: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/7.jpg)
Table of ContentsLAND STEWARDSHIP
AA01 PRESCRIBED BURNAA02 EXOTIC AND INVASIVE CONTROLAA03 PUBLIC USE AND SECURITYAA04 CONTRACTED LAND MANAGEMENT SERVICESAA05 RESTORATION AND MONITORINGAA09 LAND STEWARDSHIP LEASINGAA11 EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA12 MECHANICAL VEGETATION CONTROLAC01 INTERIM LANDS - INSPECTIONSAC06 TAXESAC07 ADMINISTRATIONAV01 RESTORATION & MONITORING - FLEETAV02 EQUIPMENT & INFRASTRUCTURE MAINTENANCE - FLEETAV99 LAND STEWARDSHIP FLEET OVERHEADAZ00 LAND STEWARDSHIP PROGRAM SUPPORT
OPERATIONS & MAINTENANCECA01 COMMUNICATION AND CONTROL SYSTEMSCA02 PUMP STATION MODIFICATION/REPAIRCA03 PROJ CULVERT REPL/MODIFICATIONCA04 STRUCTURE/BRIDGE MODIFICATION/REPAIRCA05 O&M FACILITY CONSTRUCTION/IMPROVEMENTSCA07 CANAL/LEVEE MAINT/CANAL CONVEYANCECA24 STRUCTURE INSPECTIONSCA34 SURVEY SUPPORTCA35 ENGINEERING SUPPORTCA70 CAPITAL WORKS PROJECTSCD01 CONTAMINATION ASSESSMENTS & REMEDIATIONCE02 MOVEMENT OF WATERCE03 PUMPING OPERATIONSCF01 CONSTRUCTIONCF02 STRUCTURE MAINTENANCECF03 STRUCTURE OVERHAULCF05 PUMP STATION MAINTENANCECF06 PUMP STATION REFURBISHMENTCF10 GATE OVERHAUL INTERAGENCYCG01 LEVEE MAINTENANCECG03 MOWINGCG04 TREE MANAGEMENTCG05 CANAL MAINTENANCE
2247
101114162022232425262829313132333436373839404142454852536263767879858789
![Page 8: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/8.jpg)
CG06 DREDGINGCI03 AUTOMOTIVE-DEPTS OUTSIDE O&MCI04 OTHER EQUIPMENT MAINTENANCECJ05 COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ06 C&SF MONITORING & ASSESSMENTCJ07 COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONSCK01 AQUATIC PLANT CONTROLCK02 BIOCONTROL EXOTIC PLANTCK03 TERRESTRIAL PLANT CONTROLCK05 EXOTIC ANIMAL MANAGEMENTCL01 PUBLIC USECL03 PERMITTINGCL04 COMPLIANCE/ENFORCEMENTCO03 FIELD STATION MAINTENANCECQ00 WATER MANAGEMENT SYSTEM & NAVD88 CONVERSIONCU01 USACE SUPERVISORY PUMP OPCU02 USACE SUPERVIS PS MAINTCU03 USACE SUPERVIS PS REFURBCU04 USACE SUPERV O&M PRG SUPPCU06 USACE SUPERV STRUC MAINTCV01 PUMPING OPERATIONSCV02 CONSTRUCTION - FLEETCV03 STRUCTURE MAINTENANCE - FLEETCV04 PUMP STATION MAINTENANCE - FLEETCV05 LEVEE MAINTENANCE - FLEETCV07 DREDGING - FLEETCV08 TELEMETRY MAINTENANCECV09 AQUATIC PLANT CONTROL - FLEETCV10 TERRESTRIAL PLANT CONTROL - FLEETCV11 COMPLIANCE/ENFORCEMENT - FLEETCV99 O&M FLEET OVERHEADCZ10 O&M IT SUPPORTCZ99 O&M PROGRAM SUPPORT
DISTRICT EVERGLADES PROGRAMB108 EAA A1 FLOW EQUALIZATIONB199 RESTORATION STRATEGIES PROJECTSB599 EXPEDITED PROJECT PROGRAM SUPPORTBB01 COMMUNICATION AND CONTROL SYSTEMSBB02 PUMP STATION MODIFICATION/REPAIRBB08 STRUCTURE INSPECTIONSBB13 SURVEY SUPPORTBB14 ENGINEERING SUPPORTBB38 CONTAMINATION ASSESSMENTS & REMEDIATIONBB41 MOVEMENT OF WATER
91929597
102105107112113116117118119120126127128129130131132134135137139141142143145146147149152158158159161162163164165166167169
![Page 9: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/9.jpg)
BB42 PUMPING OPERATIONSBB45 STRUCTURE MAINTENANCEBB46 STRUCTURE OVERHAULBB47 PUMP STATION MAINTENANCEBB48 PUMP STATION REFURBISHMENTBB50 LEVEE MAINTENANCEBB51 MOWINGBB53 CANAL MAINTENANCEBB58 FLEET EQUIPMENT MAINTENANCEBB62 COMMAND & CONTROL, DATA LOGGER & RTU MAINTBB63 C&SF MONITORING & ASSESSMENTBB64 COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONSBB66 AQUATIC PLANT CONTROLBB68 TERRESTRIAL PLANT CONTROLBB72 PUBLIC USEBB77 FIELD STATION MAINTENANCEBB79 O&M PROGRAM SUPPORTBB80 COMPLIANCEBB81 STA SITE MANAGEMENTBD08 EFA REG SOURCE CNTRL PROGRAMBE01 ECP OPERATIONS MONITORINGBE05 ANALYSIS & INTERPRETATIONBH01 LONG-TERM PLAN PROGRAM MANAGEMENTBJ01 ECOSYSTEM RESPONSE TO HYDROLOGYBJ02 MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATIONBJ03 SCIENTIFIC PROJECT SUPPORTBJ04 SULFUR ACTION PLANBV01 PUMPING OPERATIONS - FLEETBV02 STRUCTURE MAINTENANCE - FLEETBV03 PUMP STATION MAINTENANCE - FLEETBV04 LEVEE MAINTENANCE - FLEETBV05 CANAL MAINTENANCE - FLEETBV06 MOSCAD/SECURITY/TELEMETRY - FLEETBV07 AQUATIC PLANT CONTROL - FLEETBV08 COMPLIANCE - FLEETBV99 DISTRICT EVERGLADES FLEET OVERHEADBZ00 EVERGLADES PROGRAM SUPPORT
KISSIMMEE WATERSHEDFA07 CONSTRUCTION MONITORING & PROJECT SUPPORTFA08 HYDROLOGIC MONITORING & NETWORK MAINTENANCEFA09 KISSIMMEE BASIN MODEL AND OPERATIONS STUDYFA12 KISSIMMEE RIVER RESTORATION EVALUATION PROGRAMFB01 KCOL LONG-TERM MANAGEMENT PLAN DEV, IMP & COORDINATIONFB07 ROLLING MEADOWS WETLANDS RESTORATION
170172176177182183185186188189192193194196197198199200202203205207209210211213215216217218219220221222223224226229229230231232234235
![Page 10: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/10.jpg)
FC00 LOCAL WATER RESOURCE PARTNERSHIPSFD01 RESTORATION PROJ REAL ESTATE SUPPORT SERVICESFD02 MITIGATION IN LIEU OF ACQUISITION SOLUTIONSFZ00 KR PROGRAM SUPPORT
LAKE OKEECHOBEEI517 LAKESIDE RANCH STAIO01 LORSSIO03 HERBERT HOOVER DIKE REHABILITATIONIP01 IN-LAKE ASSESSMENTIP02 IN-LAKE NAVIGATION/RECREATION ENHANCEMENTSIP05 IN-LAKE MODELINGIP06 WATERSHED P REDUCTION PROJECTSIP09 WATERSHED MODELINGIP13 WQ ASSESSMENT AND REPORTINGIP14 REGIONAL P CONTROL PROJECTSIP50 PHASE II TECHNICAL PLANIR01 WODIS04 ALTERNATE STORAGE PROJECTSIZ00 LAKE OKEECHOBEE PROGRAM SUPPORTIZ10 LAKE OKEECHOBEE IT SUPPORT
COMPREHENSIVE EVERGLADES REST. PLANP101 LAKE OKEECHOBEE WATERSHEDP104 C-43 BASIN STORAGE RESERVOIR PT1P107 INDIAN RIVER LAGOON - SOUTHP110 BIG CYPR L28 INT MOD-WERPP112 WCA3 DECOMP & SHEETFLOW ENH PT1P117 NORTH PALM BEACH COUNTY PT1P128 BISCAYNE BAY COASTAL WETLANDSP129 C-111 N SPREADER CANALP130 PICAYUNE STRAND RESTORATIONP145 BROWARD COUNTY WPAP151 CENTRAL EVERGLADES STUDYP201 PROGRAM MANAGEMENT & SUPPORTP203 RECOVERP207 DATA MANAGEMENT PLANP209 INTERAGENCY MODELING CENTERP210 ADAPTIVE ASSESSMENT & MONITORINGPB01 TEN MILE CREEK WPA CRPPB04 S CREW/IMPERIAL R FLOWAY CRPPH99 CERP SUPPORTPK03 C-111/MWD/CSOP
MODELING & SCIENTIFIC SUPPORTSA04 APPLICATIONSSA11 MODELING SUPPORT & PROCESS IMPROVEMENT
236237238239241241242243244246247248249250251253254255256258260260261263265266267268270271275276277279281282283285286287289291291292
![Page 11: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/11.jpg)
SA12 MODEL MAINTENANCE & ENHANCEMENTSA13 MODEL IMPLEMENTATION & APPLICATIONSB11 WATER QUALITY MONITORING OPERATIONSSB12 WATER QUALITY MONITORING - COMPLIANCESB14 WTR QUALITY MONITORING - MISSION DRIVENSB31 ANALYTICAL SERVICES OPERATIONSSB32 ANALYTICAL SERVICES - COMPLIANCESB34 ANALYTICAL SERVICES - MISSION DRIVENSB51 ASSESSMENT & REPORTING - COMPLIANCESB53 ENVIRONMENTAL LITIGATION & TOC SUPPORTSB54 SOUTH FL ENVIRONMENTAL REPORT PRODUCTIONSB71 SCIENTIFIC DATA MANAGEMENTSU01 USACE MONITORINGSU41 USACE CSSS MONITORINGSZ00 PROGRAM SUPPORTSZ10 MODELING & SCIENTIFIC SUPPORT - IT SUPPORT
MISSION SUPPORTMA10 AGENCY MANAGEMENT & COORDINATIONMA20 MANAGE DISTRICT INVESTMENTS & DEBTMA30 LEGAL SERVICESMA40 PERFORM AUDITS & INVESTIGATIONSMB12 BUDGET DEVELOPMENT & REPORTINGMB13 STRATEGIC PLANNING & REPORTINGMB20 PURCHASING SERVICESMB21 CONTRACT SERVICESMB22 SMALL BUSINESS ENTERPRISEMB23 VENDOR/MATERIAL/COMMODITY DATA MANAGEMENTMB30 COMPREHENSIVE ANNUAL FINANCIAL REPORTING (CAFR)MB31 ACCOUNTS PAYABLE PROCESSMB32 ACCOUNTS RECEIVABLE PROCESSMB33 GRANT ACCOUNTINGMB34 G/L ACCOUNTINGMB39 ASSET SURPLUS PROCESSMB40 FIXED ASSET INVENTORYMB41 PREVENTATIVE MAINT & OPERATIONAL PLANMB42 FACILITIES BUSINESS OPERATIONS SUPPORTMB43 TECH SUPPORTMB44 COST CREDITINGMB50 MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANSMB51 MAINTAIN, MONITOR, EVALUATE & REPORT EMPLOYEE BENEFIT PLANSMB52 MAINTAIN & UPDATE PAYROLLMB61 ENTERPRISE PROJECT MANAGEMENTMB62 ENTERPRISE PROCESS MANAGEMENTMB63 ENTERPRISE BUSINESS INTELLIGENCE
294295296299300301303305306308309310311313314316318318319320322324325326328329330331333334335336337338339346348349350353354355356357
![Page 12: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/12.jpg)
MB79 Tax Collector/Property Appraiser FeesMB84 FLEET SERVICESMB85 MANAGEMENT & ADMINISTRATIONMH10 EMPLOYMENT STAFFINGMH11 TRAINING & DEVELOPMENTMH12 COMPENSATION MANAGEMENTMH13 EMPLOYEE RELATIONS/EEOMH14 ORGANIZATIONAL DEVELOPMENTMI10 SAP SOLUTIONS CENTERMI20 IT EXECUTIVE DIRECTIONMI21 IT BUSINESS SUPPORTMI40 DESKTOP TECHNOLOGYMI50 APPLICATION DEVELOPMENTMI60 SYSTEMS ADMINISTRATIONMI61 TELECOMMUNICATIONSMI62 NETWORK SUPPORTMI70 GEOSPATIAL SERVICESMI71 GEOSPATIAL DATAMR80 PUBLIC RECORDS & RECORDS MGMTMR82 ADMINISTRATION - GB & EXECMR83 ADMINISTRATION - WRACMR91 INTERGOVERNMENTAL PROGRAMS - GOV & COMM AFFAIRSMR95 PUBLIC INFORMATION & MEDIAMR96 STATE COORDINATIONMR97 FEDERAL & TRIBAL AFFAIRSMS10 EMERGENCY MANAGEMENTMS20 SAFETY MANAGEMENTMS30 SECURITY MANAGEMENTMU01 USACE IT EQUIP O&MMV01 MISSION SUPPORT - FLEET
WATER SUPPLYDA01 WATER SUPPLY PLAN DEVELOPMENTDA02 COMPREHENSIVE PLAN & RELATED DOCUMENT REVIEWSDA03 CENTRAL FLORIDA WATER INITIATIVEDA04 TECHNICAL ASSISTANCE TO LOCAL GOVTDB01 WATER SUPPLY PLAN IMPLEMENTATIONDC01 WATER RESERVATIONS - KISSIMMEEDC09 MFL WATER RESERVATION RULES STATUSDD01 REGULATORY INITIATIVESDD08 WC- OUTREACH, EDUCATION & MARKETINGDE01 ALTERNATIVE WATER SUPPLY - DISTRICT WIDEDE02 ALTERNATIVE WATER SUPPLY - BIG CYPRESS BASINDF01 HYDROGEOLOGIC DATA GATHERINGDF02 RECALIBRATE MODELS AS NECESSARY
358359361363365367368369370371373375377379380381383384385387389390391393394395396398400401402402403404405406407408409410411412413415
![Page 13: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/13.jpg)
DF06 S MIAMI-DADE HYDROLOGIC ANALYSISDF07 POST-PROCESSING MODEL RUNDZ00 INTERGOVERNMENTAL SUPPORT
REGULATIONHA00 ENVIRONMENTAL RESOURCE PERMITTINGHA01 ENVIRONMENTAL RESOURCE PERMITTING COMPLIANCEHB00 WATER USE PERMITTINGHB01 WATER USE COMPLIANCEHB02 TECHNICAL ASSISTANCE FOR WATER USE COMPLIANCEHZ00 REGULATION SUPPORTHZ10 REGULATION IT SUPPORT
COASTAL WATERSHEDSJA01 LOCAL INITIATIVES - IRLITJA02 IRL LICENSE TAG PROGRAMJA06 LOCAL INITIATIVES - SLRITJA10 APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJA50 ESTUARY PROTECTION PLANJA58 ST. LUCIE SOURCE CONTROLJB10 APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJC01 LOCAL INITIATIVES - LAKE WORTH LAGOONJD10 APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJE10 APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJG00 PROGRAM SUPPORT BCBJG03 BIG CYPRESS BASINJG10 APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJH01 LOCAL INITIATIVES - LOWER CHARLOTTE HARBORJI10 APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJI50 ESTUARY PROTECTION PLANJI51 CALOOSAHATCHEE R/EST PROJJI58 CALOOSAHATCHEE SOURCE CONTROLJJ03 STORMWATER PLANNING & IMPLEMENTATIONJZ00 COASTAL WATERSHEDS PROGRAM SUPPORT
416417418420420423424426427428431433433434435436437438439440441442444446448449450451453455456457
![Page 14: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/14.jpg)
PRESCRIBED BURNAA01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530200
541301
541500
541600
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Land Management
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Rent/Lease Equipment
14897
14924
14927
17131
14024
Contract Burn Support - Upper Lakes
Safety Equipment-All Regions
Aerial Ignition Supplies-All Regions
Aerial Burn
Certifications & Training
20,000
4,000
10,000
25,000
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.15
1.00
6.15
6.15
5.15
5.15
5.15
5.15
5.15
5.15
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$290,059
$3,120
$22,427
$22,832
$81,216
$5,767
$343
$76
$1,030
$1,235
$20,000
$4,000
$10,000
$25,000
1.00
1.00
1.00
1.00
1.00
225000
202000
225000
204000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 2 of 458
![Page 15: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/15.jpg)
PRESCRIBED BURNAA01
542100 Oper Expense - District TravelTotal -
Amount
1.00
Total PRESCRIBED BURN
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$488,105
Item NameQty
$1,000
Fund FundCenter
LAND STEWARDSHIP
Fund Prg Grant
Page: 3 of 458
![Page 16: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/16.jpg)
EXOTIC AND INVASIVE CONTROLAA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Aquatic Spraying
19774
20066
20065
20100
20145
19972
19971
14864
14857
14160
Revegetation FPL Pipeline N 1083 5
8.5 SMA Mod - Exotics (Non-Reimbursable)
8.5 SMA Mod - Exotics (Reimbursable)
BBCW Deering - Exotics
BBCW L-31E - Exotics
C-111 Spreader - Exotics (Non-Reimburse)
C-111 Spreader - Exotics (Reimbursable)
Melaleuca Mgmt. FWC Match Req
Melalu. & Other Exotic Plant Cntrl (FWC)
Upland Exotic Control
40,500
249,250
30,000
7,000
12,500
30,000
231,567
760,800
4,325,000
46,869
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.90
7.90
7.90
7.90
7.90
7.90
7.90
7.90
7.90
1.00
1.00
9.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$477,193
$36,507
$37,660
$124,583
$8,841
$529
$114
$1,580
$1,967
$101,968
$40,500
$5,692,986
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202002
202002
202000
202000
202002
202000
207000
225000
5415182100
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
3003
3007
NR
NR
3006
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 4 of 458
![Page 17: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/17.jpg)
EXOTIC AND INVASIVE CONTROLAA02
14904
17324
19463
17320
17332
17302
17268
17289
19438
17333
17283
17269
17280
17300
17281
17285
17303
17163
19439
17338
18518
17334
16100
17284
17286
15985
15981
14901
17297
17326
17337
17301
17299
17298
16103
17336
17335
16101
Exotic Plant Control- L-31N
Exotics - Critical CREW (Grant 87)
Exotics - Critical CREW (Grant 87)
Exotics - Cutler Flow Lennar (AB59)
Exotics - Cypress Creek (Grant 95)
Exotics - FL Gulf Coast (AB15)
Exotics - Kiss/Okee
Exotics - Lake Marion Creek (AB41)
Exotics - Lakeside Ranch (Grant 95)
Exotics - Lakeside Ranch (Grant 95)
Exotics - London Creek (AB21)
Exotics - Loxahatchee River (Grant 95)
Exotics - Pennsuco (AB32)
Exotics - Reedy Creek
Exotics - Shingle Creek (AB41)
Exotics - Southern Glades (AB54)
Exotics - Upper Lakes
Exotics - Upper Lakes
Exotics- C-111/Frog Pond (Grant 95)
Exotics- C-111/Frog Pond (Grant 95)
Exotics- C-111/Frog Pond (Grant 95)
Exotics-Allapattah (Grant 95)
Exotics-BBCW Cutler-Exotics (Grant 95)
Exotics-C-43 Prj Area (Grant 87)
Exotics-C-9 & C-11 Impoundment (Grant 85
Exotics-Crew
Exotics-Crew
Exotics-DuPuis
Exotics-Echerd Youth
Exotics-Grassy Island (Grant 87)
Exotics-Hungryland (Grant 95)
Exotics-Huntington/Cell 28 (AB35)
Exotics-Lamb Island
Exotics-Lemkin Creek
Exotics-Medalist
Exotics-Model Lands (Grant 95)
Exotics-Nubbin Slough (Grant 95)
Exotics-Southern Glades (Grant 95)
25,000
5,315
94,685
40,000
90,000
15,000
125,000
20,000
7,100
12,900
15,000
65,000
795,629
20,000
100,000
45,360
5,000
92,733
580
23,911
509
75,000
25,000
160,000
50,000
50,000
50,000
155,000
5,000
50,000
50,000
15,000
4,000
5,000
25,000
15,000
20,000
35,000
Amount
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
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
222000
213000
213000
211008
202000
211012
204000
211025
222000
202000
211015
202000
211021
211025
211025
211026
211030
204000
222000
202000
222000
202000
202000
213000
213000
204000
203000
225000
202000
213000
202000
211022
202000
202000
204000
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
95
87
87
NR
NR
NR
NR
NR
95
NR
NR
NR
NR
NR
NR
NR
NR
NR
95
NR
95
NR
NR
87
85
NR
NR
NR
NR
87
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 5 of 458
![Page 18: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/18.jpg)
EXOTIC AND INVASIVE CONTROLAA02
530301
540010
542100
Cont Serv - Terrestrial Spraying
Oper Expense - Inventory Chemicals
Oper Expense - District Travel
16102
20257
20258
20597
14860
17314
13910
17313
14915
13974
Exotics-Trail Ridge (Grant 95)
Site 1 Impound - Exotic Plant Control
Site 1 Impound - Exotic Plant Control
Smut Grass Treatment
Melalu & Other Exotic Plant Cntrl (FWC)
Chemicals - CREW (AB06)
Chemicals - Kiss/Okee
Chemicals - Shingle Creek (AB41)
Chemicals-Dupuis
Training - herb.appl. CEUs-all techs
20,000
60,000
80,000
75,000
675,000
2,000
5,000
5,000
5,000
1,000
Total
Total
Total
-
-
-
Amount
42.00
5.00
1.00
Total EXOTIC AND INVASIVE CONTROL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$9,840,150
Item NameQty
$2,622,722
$692,000
$1,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
222000
207000
211004
225000
211025
225000
202000
5415182100
5415182100
5415182100
5415182100
5415182000
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
95
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 6 of 458
![Page 19: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/19.jpg)
PUBLIC USE AND SECURITYAA03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530200
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Land Management
Cont Serv - Maintenance and Repairs
15843
19273
16099
19274
13905
13906
17305
19987
20381
17339
Land Mgmt Services - CREW Trust
Land Mgmt Services - CREW Trust
FWC STA Check Sta Operation
Boardwalk Repair - Bird Rookery
Recreation DuPuis Campgr'd Repair
Recreation KR Maintenance
Shingle Creek Trail Maintenance (AB41)
C-44 STA - Recreation & Facilities Maint
Lakeside Ranch N - Rec & Facility Maint
Nubbin Slough - Rec & Facility Maint (95
109,272
50,000
30,000
20,000
20,000
35,000
5,000
1,250
12,000
10,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.80
4.80
4.80
4.80
4.50
4.80
4.80
4.80
4.80
2.00
1.00
4.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$326,479
$24,977
$28,282
$76,931
$5,034
$323
$72
$960
$1,191
$159,272
$30,000
$80,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
225000
203000
204000
203000
225000
225000
211025
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 7 of 458
![Page 20: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/20.jpg)
PUBLIC USE AND SECURITYAA03
531100
531102
541500
Cont Serv - General Maintenance
Cont Serv - Security Services
Oper Expense - Parts and Supplies
14339
20068
19988
17323
17322
17325
18437
17311
17267
17309
17310
17312
13937
17341
17307
15982
19270
17340
17308
20382
16108
13904
16109
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 (AB41)
FWC Law Enforce-Model Lands (Mia/Dade)
FWC Law Enforcement - Lox Bank (AB46)
FWC Law Enforcement - Pennsuco (AB32)
FWC Law Enforcement - Reedy Crk (AB41)
FWC Law Enforcement - STA Security
FWC Law Enforcement - Southern Glades
FWC Law Enforcement -London Creek (AB21)
FWC Law Enforcement-Crew
FWC Law Enforcement-Lox River (Grant 95)
FWC Law Enforcement-Model Lands Matching
FWC Law Enforcement-Shingle Creek (AB41)
Lakeside Ranch N - FWC Law Enforcement
Boundary & Entrance Signage
Recreation Trailhead & Campground Maint.
Volunteer Program Supplies
55,000
12,875
1,042
20,000
40,000
14,331
669
13,800
15,000
10,000
29,000
13,800
60,000
25,000
13,800
50,000
10,000
15,000
30,000
12,875
20,000
38,750
5,000
Total
Total
Total
-
-
-
Amount
4.00
19.00
3.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$78,250
$387,192
$63,750
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
225000
202002
202000
213000
213000
213000
213000
211025
204000
211016
211021
211025
225000
202000
211015
203000
202000
202000
211025
202000
204000
225000
204000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
3003
NR
85
87
87
87
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 8 of 458
![Page 21: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/21.jpg)
PUBLIC USE AND SECURITYAA03
Amount
Total PUBLIC USE AND SECURITY
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,262,713
Item NameQty Fund FundCenter
LAND STEWARDSHIP
Fund Prg Grant
Page: 9 of 458
![Page 22: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/22.jpg)
CONTRACTED LAND MANAGEMENT SERVICESAA04
530200 Cont Serv - Land Management
15983
17277
15986
15847
Land Mgmt Serv. (FWC)-Crew
Land Mgmt Svcs (FWC)-CREW(Grant#87)
Land Mgmt Svcs (FWC)-Crew
Land Mgt Svcs - FWC - Dupuis
49,000
24,500
24,500
91,000
Total -
Amount
4.00
Total CONTRACTED LAND MANAGEMENT SERVICES
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$189,000
Item NameQty
$189,000
1.00
1.00
1.00
1.00
203000
213000
204000
204000
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
87
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 10 of 458
![Page 23: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/23.jpg)
RESTORATION AND MONITORINGAA05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
19775
19776
19827
19783
19786
19816
19813
19796
19793
17291
18542
19806
19803
20604
20607
Barbro LLC Assoc Cost W9300-923
Ramesh R Goyal Assoc -W9304-969
8.5 Mi Operating 701021 to 219000
Bello Campo 30 Acres Restoration
Bello Campo LTM 30 Acres
Feldman 5 Ares LTM
Feldman 5 Ares Retoration
Holding 21.5 Ares LTM
Holding 21.5 Ares Restoration
Lake Belt Mitigation-Dade/Broward Levee
Lake Belt Monitoring
Steward Pate 28.2 Acres LTM
Steward Pate 28.2 Acres Restoration
FY2015 Goyal LTM
FY2015 Goyal Restoration
1,022
5,995
1,100,000
27,226
21,660
3,610
4,538
15,523
19,512
3,600,000
360,000
20,361
25,593
14,440
18,151
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
5.85
5.85
5.85
5.85
5.65
5.85
5.85
5.85
5.85
13.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$440,505
$33,700
$35,550
$93,075
$6,321
$387
$91
$1,170
$1,504
$5,205,040
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
211021
211021
219000
211021
701021
701021
211021
701021
211021
219000
219000
701021
211021
701021
211021
3510144000
3510144000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 11 of 458
![Page 24: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/24.jpg)
RESTORATION AND MONITORINGAA05
530200
530600
530921
541500
543301
580014
Cont Serv - Land Management
Cont Serv - Maintenance and Repairs
Cont Ser-Non Capital Appraisal Fees
Oper Expense - Parts and Supplies
Oper Expense - Permits & Fees
Capital Outlay - Land Acquisition Associated Costs
19268
20598
20601
18528
18529
19848
19782
19812
19792
17546
20610
17350
19802
19271
19462
18532
18533
18530
19779
19272
19809
19789
18527
Habitat Restoration Reforestation
KEMP 5 Acres LTM
KEMP 5 Acres Restoration
Pennsuco - LTM 40 Acreas Willing Seller
Pennsuco - Restore 40 Ac Willing Seller
C-139 Annex Restoration
Bello Campo 30 Acres Assoc COst
Feldman 5 Ares Assoc Cost
Holding 21.5 Ares Assoc Cost
Loxahatchee Bank Assoc. Cost Filing Ease
Pennsuco Assoc Cost for 40 Acres
Pennsuco Property Appraisals
Steward Pate 28.2 Acres Assoc Cost
Habitat Restoration Reforestation
CSX Rail Road ( Brady Agreement)
CSX Rail Road ( Brady Agreement)
Flagler Rail Road (Brady Agreement)
Pennsuco Land Acq. -Assoc Cost (40 ac)
Bello Campo Acq. 30 Acres
CEMEX LAnd Acquisition Phase II
Feldman 5 Ares Land Acquisition
KEMP 5 Acres Land Acq.
Pennsuco Land Acq.-Willing Seller(40 ac)
30,000
3,600
4,538
28,880
36,302
700,000
11,917
1,986
8,541
5,000
15,890
20,000
11,203
20,000
9,260
1,775
1,623
15,890
240,000
4,500,000
40,000
40,000
320,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
7.00
1.00
7.00
1.00
3.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$135,911
$700,000
$74,537
$20,000
$12,658
$15,890
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
225000
701021
211021
701021
211021
219000
219000
219000
219000
211016
219000
219000
219000
225000
204000
204000
204000
419000
419000
419000
419000
419000
419000
5415182100
5415182100
5415182100
5415182100
5415182100
5613222000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
5415182100
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
109
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
100835
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 12 of 458
![Page 25: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/25.jpg)
RESTORATION AND MONITORINGAA05
580020
580740
Capital Outlay - Land
Capital Outlay - AUC Site Preparation
18537
17368
Shingle Creek Acq.-Willing Seller
C-139 Annex Restoration
100,000
4,800,000
Total
Total
-
-
Amount
6.00
1.00
Total RESTORATION AND MONITORING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$16,816,339
Item NameQty
$5,240,000
$4,800,000
1.00
1.00
409025
419000
3510144000
5613222000
Fund FundCenter
LAND STEWARDSHIP
NR
110
Fund Prg Grant
NR
100835
Page: 13 of 458
![Page 26: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/26.jpg)
LAND STEWARDSHIP LEASINGAA09
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530921
531100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Ser-Non Capital Appraisal Fees
Cont Serv - General Maintenance
20475
17344
17138
17143
17345
17343
20476
17137
17349
19437
Credits for In-kind Services Etc.
Appraisal for Leases
Appraisal for Leases
Appraisal for Leases
Appraisal for Leases
Appraisal for Leases
Appraisal for Leasing and Surplus
Environmental Assessment for Leases
Environmental Assessment for Leases
Replenish FY2016 Exp 213000
20,000
200
6,400
200
11,094
200
100,000
3,000
25,000
85,773
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
1.00
8.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$272,051
$20,811
$21,780
$64,657
$4,588
$274
$63
$820
$1,053
$20,000
$146,094
$85,773
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
213000
204000
222000
202000
213000
202000
204000
202000
213000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
87
NR
95
NR
85
NR
NR
NR
85
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 14 of 458
![Page 27: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/27.jpg)
LAND STEWARDSHIP LEASINGAA09
541300
580200
Oper Expense - Construction Materials
Capital Outlay - AUC Imp O/Than Buildings
20474
20472
20473
Fencing Repairs
Fencing -New Lease
Fencing Credits
15,000
40,000
25,000
Total
Total
-
-
Amount
1.00
2.00
Total LAND STEWARDSHIP LEASING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$717,964
Item NameQty
$15,000
$65,000
1.00
1.00
1.00
202000
402000
402000
3510144000
3510144000
3510144000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 15 of 458
![Page 28: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/28.jpg)
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
510100
520900
521010
521110
521120
521130
521140
521150
521160
530121
530200
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Water and Sewer Services
Cont Serv - Land Management
13944
13945
13898
13899
13057
13046
16104
19269
20471
17328
13978
13902
Septic / Water Services- DuPuis
Septic/ Water Services - Kiss/Okee
Land Mgt Services - DOC - Martin
Land Mgt Services - DOC -- Okeechobee
Dupuis Reserve - A/C Maintenance
Dupuis Reserve-General Maintenance
Canal Maint.-Allapattah
Canal Maint.-Trail Ridge (Grant 95)
Culvert Replacement-Grassy Island (Gr 87
Culvert Replacement-Grassy Island (Gr 87
Equipment Repair - DuPuis (non-fleet)
Equipment Repair - Homestead
8,500
5,000
58,000
58,000
2,450
3,150
28,000
5,000
230
29,770
10,000
5,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
4.45
4.45
4.45
4.45
4.45
4.45
4.45
4.45
4.45
2.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$228,723
$17,497
$18,192
$70,176
$4,979
$298
$61
$890
$1,058
$13,500
$116,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
225000
225000
202000
202000
204000
202000
213000
213000
202000
202000
5415182100
5415182100
5415182100
5415182100
2111109200
2111109200
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
87
87
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 16 of 458
![Page 29: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/29.jpg)
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
530600
530608
531100
531102
531103
540030
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - General Maintenance
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
13903
14147
15984
17287
14905
19265
20067
16105
16107
14896
17288
13908
13909
17290
15837
14340
17327
15791
17329
16106
Equipment Repair - Kissimmee
Equipment Repair - Upper Lakes
Equipment Repair-Crew
Equipment Repair-Crew (Grant 87)
Road Maintenance- Kissimmee/Okeechobee
Shingle Creek Fleet
8.5 SMA Mod - Solid Waste Removal
Building Repairs-Kissimmee/Okeechobee
Building Repairs-Pierce/Lockett
Fencing-Upper Lakes
Gates- C-9 and C-11 Impound (Grant 85)
Janitorial / Bldg Maint -- CREW
Janitorial / Bldg Maint -- DuPuis & Alla
Solid Wast Remov C9 & C11 IMP (Grant 85)
Solid Waste Removal - BBCW
Solid Waste/Demolition-All Region
Fencing & Gates C-43 (Grant 87)
Dumpster/Waste Disposal Service
Solid Waste-Critical CREW/C-43 (Grant 87
Fuel-Small Equipment
10,000
10,000
10,000
10,000
15,000
1,800
15,000
5,000
5,000
20,000
12,000
15,000
34,500
20,000
5,000
40,000
5,000
6,500
25,000
5,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
13.00
1.00
10.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$138,600
$1,800
$171,500
$5,000
$31,500
$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
202000
202000
203000
213000
204000
211025
202002
204000
204000
202000
213000
202000
202000
213000
202000
202000
213000
202000
213000
204000
5415182100
5415182100
5415182100
5415182100
5415182100
5111172000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
87
NR
NR
3003
NR
NR
NR
85
NR
NR
85
NR
NR
87
NR
87
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 17 of 458
![Page 30: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/30.jpg)
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
541300
541400
541500
541502
541600
543701
Oper Expense - Construction Materials
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Rent/Lease Equipment
Oper Expense - Electrical Service
13920
17315
17316
14916
17317
14922
14917
17318
14925
14928
13988
13991
17275
19266
17319
13941
14930
14931
17330
14345
Concrete/Lumber/Metal - DuPuis & Allapat
Road Material - London Creek (AB21)
Road Material-Lumber & Metal - Shingle C
Road Material-Lumber & Metal Kiss/Okee
Road Material-Lumber & Metal-CREW(AB06)
Road Material-Lumber & Metal-Everglades
Road Material-Lumber & Metal-Upper Lakes
Small Tools & Equip-Shingle Creek (AB41)
Small Tools & Equipment-All Regions
Dupuis Facility Supplies
Equip, Parts & Supplies - All Regions
Fencing Parts - Kiss/Okee
Fencing/Gates-Grassy Island (Grant 87)
Shingle Creek Fleet
Equipment Rental - CREW (AB06)
Equipment Rental - DuPuis & Allapattah
Equipment Rental-Okeechobee/Kissimmee
Equipment Rental-Upper Lakes
Electric-Echerd Youth
Electrical Services - All Regions
5,000
3,000
5,000
5,000
5,000
5,000
8,000
5,000
15,000
5,000
50,498
20,000
5,500
700
5,000
5,000
5,000
5,000
4,200
30,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
7.00
2.00
4.00
1.00
4.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$36,000
$20,000
$80,998
$700
$20,000
$34,200
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
211015
211025
202000
211004
202000
202000
211025
202000
202000
202000
202000
213000
211025
211004
202000
202000
202000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5111172000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
87
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 18 of 458
![Page 31: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/31.jpg)
EQUIPMENT & INFRASTRUCTURE MAINTENANCEAA11
Amount
Total EQUIPMENT & INFRASTRUCTURE MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,016,672
Item NameQty Fund FundCenter
LAND STEWARDSHIP
Fund Prg Grant
Page: 19 of 458
![Page 32: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/32.jpg)
MECHANICAL VEGETATION CONTROLAA12
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
20139
17331
17282
17279
17272
17274
17270
17273
15790
14898
14899
19267
17295
C-111 South Dade - Veg Mgmt Permit Req
Vegetation Mgmt-Echerd Youth
Veg Mgmt- Grassy Island(Grant 87)
Veg Mgmt-C-43 (Grant 87)
Veg Mgt - Bellalago (AB01)
Veg Mgt - Lake Marion/Reedy Creek (AB41)
Veg Mgt - Shingle Creek (AB41)
Veg Mgt - Southern Glades (AB54)
Veg Mgt- Dupuis/Allapattah
Veg Mgt- Kissimmee/Okeechobee
Veg Mgt- Upper Lakes
Vegetation Mgmt-BBCW Cutler (Grant 95)
Vegetation Mgmt-Model Lands
40,000
6,300
25,000
25,000
5,000
40,000
10,000
38,000
15,000
10,000
15,000
50,000
60,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$77,345
$5,918
$5,814
$23,654
$1,676
$100
$20
$300
$364
$46,300
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202002
202000
213000
213000
211001
211025
211025
211026
225000
225000
225000
202000
202000
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
3002
NR
87
87
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 20 of 458
![Page 33: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/33.jpg)
MECHANICAL VEGETATION CONTROLAA12
530200 Cont Serv - Land Management
17296
17294
Vegetation Mgmt-Nubbin Slough (Grant 95)
Vegetation Mgmt-Southern Glades (Grant95
5,000
15,000
Total -
Amount
13.00
Total MECHANICAL VEGETATION CONTROL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$474,491
Item NameQty
$313,000
1.00
1.00
202000
202000
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
Fund Prg Grant
NR
NR
Page: 21 of 458
![Page 34: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/34.jpg)
INTERIM LANDS - INSPECTIONSAC01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
15011
21887
15806
Fencing Repairs
Contractual Obligations
Title Info Service
100,000
350,000
50,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.80
1.80
1.80
1.80
1.70
1.80
1.80
1.80
1.80
1.00
2.00
Total INTERIM LANDS - INSPECTIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$675,194
Item NameQty
$124,631
$9,536
$9,373
$28,798
$1,901
$121
$26
$360
$448
$100,000
$400,000
1.00
1.00
1.00
202000
204001
101000
3510144000
3510144000
3510144000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 22 of 458
![Page 35: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/35.jpg)
TAXESAC06
510100
520900
521010
521110
521120
521130
521140
521150
521160
543645
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Payment In Lieu of Proprerty Taxes
19444
18476
16071
17342
16070
17347
16068
16069
PILT -Glade
PILT-Glades
PILT-Glades
PILT-Glades
PILT-Hendry Cty
PILT-Hendry Cty
PILT-Highland
PILT-Okeechobee
9,388
4,771
12,087
16,295
57,803
6,787
2,767
11,297
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
8.00
Total TAXES
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$139,369
Item NameQty
$12,754
$975
$959
$3,154
$224
$14
$2
$40
$52
$121,195
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
222000
222000
222000
222000
222000
204000
204000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
3510144000
Fund FundCenter
LAND STEWARDSHIP
NR
95
95
95
95
95
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 23 of 458
![Page 36: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/36.jpg)
ADMINISTRATIONAC07
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
541900
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - District Travel
14422
14423
18255
Parts, Supplies & Expense - Office
Appraisal License Renewal
Business Travel
3,006
3,305
3,154
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
9.40
9.40
9.40
9.40
7.40
9.40
9.40
9.40
9.40
1.00
1.00
1.00
Total ADMINISTRATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,086,961
Item NameQty
$786,672
$60,180
$60,861
$156,470
$8,281
$631
$139
$1,880
$2,382
$3,006
$3,305
$3,154
1.00
1.00
1.00
101000
101000
101000
3510144000
3510144000
3510144000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 24 of 458
![Page 37: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/37.jpg)
RESTORATION & MONITORING - FLEETAV01
530608
541502
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Parts,Supp - Fleet
21002
21557
Restoration & Monitoring - Fleet
Restoration & Monitoring - Fleet
1,881
3,419
Total
Total
-
-
Amount
1.00
1.00
Total RESTORATION & MONITORING - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$5,300
Item NameQty
$1,881
$3,419
1.00
1.00
202000
202000
5211174000
5211174000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
Fund Prg Grant
NR
NR
Page: 25 of 458
![Page 38: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/38.jpg)
EQUIPMENT & INFRASTRUCTURE MAINTENANCE - FLEETAV02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
20976
20979
20994
21001
21037
21011
17106
17480
16995
16996
16859
16860
16861
17481
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastructure Maint - Fleet
Equip & Infrastructure Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastructure Maint - Fleet
Equip & Infrastructure Maint - Fleet
Equip & Infrastructure Maintenance
Equip & Infrastructure Maintenance
43,867
7,769
1,911
7,148
5,419
544
50,520
14,480
3,000
3,000
3,000
3,000
6,000
7,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.40
6.00
8.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$79,549
$6,087
$5,982
$22,078
$1,566
$94
$22
$280
$352
$66,658
$90,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5311176000
5312177000
5110171100
5110171100
5111172000
5210173100
5211174000
5311176000
5312177000
5312177000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 26 of 458
![Page 39: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/39.jpg)
EQUIPMENT & INFRASTRUCTURE MAINTENANCE - FLEETAV02
541502 Oper Expense - Parts,Supp - Fleet
21498
21506
21520
21556
21573
21530
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
Equip & Infrastruct Maint - Fleet
76,437
14,833
3,139
12,991
10,056
927
Total -
Amount
6.00
Total EQUIPMENT & INFRASTRUCTURE MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$391,051
Item NameQty
$118,383
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5311176000
5312177000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 27 of 458
![Page 40: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/40.jpg)
LAND STEWARDSHIP FLEET OVERHEADAV99
531103
540040
541100
541400
541502
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Fleet
21133
21137
21142
21157
21183
21187
21191
21205
21224
21226
21228
21233
21387
21393
21405
21430
21497
21505
21519
21555
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
Land Stewardship Fleet Overhead
65
15
4
19
2,276
515
129
645
130
29
8
37
780
177
44
221
3,252
735
184
921
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
4.00
4.00
4.00
4.00
4.00
Total LAND STEWARDSHIP FLEET OVERHEAD
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$10,186
Item NameQty
$103
$3,565
$204
$1,222
$5,092
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5110171100
5111172000
5210173100
5211174000
5110171100
5111172000
5210173100
5211174000
5110171100
5111172000
5210173100
5211174000
5110171100
5111172000
5210173100
5211174000
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 28 of 458
![Page 41: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/41.jpg)
LAND STEWARDSHIP PROGRAM SUPPORTAZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
530900
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
Oper Expense - Inventory Other Fuels
13353
12889
17292
11621
13565
11622
13153
Survey Services
Maintenance & Repair (Survey)
Lake Belt Mitigation Admin
Aircraft Fuel
Engine Maintenance Manuals
Sectional Navigational Charts
XM Satelitte Renewal
51,000
2,000
10,000
84,245
480
230
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.90
7.90
7.90
7.90
7.10
7.90
7.90
7.90
7.90
1.00
1.00
1.00
.25
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$555,889
$42,528
$42,074
$127,876
$7,947
$531
$118
$1,580
$1,960
$51,000
$2,000
$10,000
$84,245
1.00
1.00
1.00
.25
.60
.50
.50
202000
202000
219000
101000
101000
101000
101000
5513142700
5513142700
5415182100
2110108500
2110108500
2110108500
2110108500
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 29 of 458
![Page 42: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/42.jpg)
LAND STEWARDSHIP PROGRAM SUPPORTAZ00
541100
541400
541500
541510
541900
542100
542400
543301
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Permits & Fees
100
12552
11623
18363
18313
14334
15980
13933
13155
14945
13891
Uniforms
Tools & Equipment
Parts & Supplies - P Card
Office Supplies - all regions
Office Supplies - all regions
Pilot Physicals
Business Travel-Program Wide
Business Travel - Survey & Mapping
Bell Helicopter Recurrent Trng
CSX Transportation DOT628048R
Permits and Fees
500
349
19,157
1,754
2,005
230
3,000
150
16,200
942
4,016
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.60
1.25
.20
2.00
.50
1.25
.30
2.00
Total LAND STEWARDSHIP PROGRAM SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$977,761
Item NameQty
$1,710
$849
$19,157
$3,759
$230
$3,150
$16,200
$4,958
.25
1.00
.20
1.00
1.00
.50
1.00
.25
.30
1.00
1.00
101000
202000
101000
202000
202000
101000
204000
202000
101000
204000
225000
2110108500
5513142700
2110108500
5415181900
5415182100
2114308300
5415182100
5513142700
2110108500
5415182100
5415182100
Fund FundCenter
LAND STEWARDSHIP
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 30 of 458
![Page 43: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/43.jpg)
COMMUNICATION AND CONTROL SYSTEMSCA01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541500
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts and Supplies
Capital Outlay - Water Control Structures
19326
14716
19318
17246
20789
BCB Remote Monitoring & Communication
Parts & Supplies Microwave
B-66 Tower Replacement
North Shore Path - Command & Control
S-12 Tower Replacement
400,000
150,000
2,100,000
533,550
750,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.95
6.95
6.95
6.95
6.65
6.95
6.95
6.95
6.95
1.00
1.00
3.00
Total COMMUNICATION AND CONTROL SYSTEMS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$4,675,926
Item NameQty
$538,663
$41,205
$40,510
$110,836
$7,441
$465
$111
$1,390
$1,755
$400,000
$150,000
$3,383,550
1.00
1.00
1.00
1.00
1.00
203000
202000
402000
402000
401000
5613222000
2214116000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
100358
100154
100917
Page: 31 of 458
![Page 44: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/44.jpg)
PUMP STATION MODIFICATION/REPAIRCA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Capital Outlay - Water Control Structures
17146
19767
20792
17251
20791
17244
FY17 Engine/Pump Overhaul Program (C&SF)
North Shore Path Automation
S-140 Trash Rake
S-140 Trash Rake
S-331 Pump Refurbishment
S-5A Refurbishment
971,140
699,206
540,430
3,959,570
1,000,000
10,500,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
6.20
6.20
6.20
6.20
6.00
6.20
6.20
6.20
6.20
1.00
5.00
Total PUMP STATION MODIFICATION/REPAIR
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$18,387,099
Item NameQty
$528,001
$40,391
$39,705
$98,599
$6,713
$414
$98
$1,240
$1,592
$971,140
$16,699,206
1.00
1.00
1.00
1.00
1.00
1.00
202000
402000
401000
402000
402000
402000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
101005
100458
100357
100357
101045
100056
Page: 32 of 458
![Page 45: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/45.jpg)
PROJ CULVERT REPL/MODIFICATIONCA03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
19772 WPB FS Service Area Proj Culvert Replace 2,094,740
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.00
Total PROJ CULVERT REPL/MODIFICATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,251,695
Item NameQty
$113,584
$8,689
$8,543
$23,655
$1,679
$101
$25
$300
$379
$2,094,740
1.00 202000 5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
100378
Page: 33 of 458
![Page 46: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/46.jpg)
STRUCTURE/BRIDGE MODIFICATION/REPAIRCA04
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
541400
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Oper Expense - Tools/Equipment/PPE
19328
18464
19324
19327
19766
19317
15805
18468
BCB Fall Protection
BCB Level Of Service Assessment
BCB Cork 1&2 and CR951 1&2 Electric
BCB GG #1 Scouring/Slab Repair
BCB Scouring Repairs
S-40, S-41, S-44 Gates Replacement
GPS & Field Supplies
BCB Curry Culvert Gate Retrofit
725,000
212,500
600,000
200,000
600,000
851,000
750
500,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
16.90
1.00
17.90
17.90
16.90
16.50
16.90
16.90
16.90
16.90
2.00
4.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,293,982
$3,530
$99,267
$98,933
$268,161
$18,465
$1,131
$277
$3,380
$4,288
$937,500
$2,251,000
$750
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
203000
203000
202000
202000
403000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
3316207100
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100788
100964
NR
101014
101014
100853
NR
101040
Page: 34 of 458
![Page 47: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/47.jpg)
STRUCTURE/BRIDGE MODIFICATION/REPAIRCA04
580720
580800
590010
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Water Control Structures
Reserves-Contingency
17153
19314
17245
19768
20537
20790
17434
BCB Golden Gate Weir #4 Replacement
G-103 Replacement
G123 PS Refurb & S34 Gate Rep/Auto
S-151 Structure Automation
S-351/S-354 Lift Mech Manatee Protection
Spillway Refurbishments
O&M Capital Contingency
461,900
137,407
570,000
2,390,289
1,000,000
2,050,000
10,000,000
Total
Total
Total
-
-
-
Amount
1.00
6.00
1.00
Total STRUCTURE/BRIDGE MODIFICATION/REPAIR
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$22,090,260
Item NameQty
$500,000
$6,609,596
$10,000,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
403000
402000
402000
402000
402000
401000
202000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
9999999899
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100894
100481
100033
100833
100975
100831
NR
Page: 35 of 458
![Page 48: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/48.jpg)
O&M FACILITY CONSTRUCTION/IMPROVEMENTSCA05
580100 Capital Outlay - Buildings
19773 Homestead B-230 Replacement 570,518
Total -
Amount
1.00
Total O&M FACILITY CONSTRUCTION/IMPROVEMENTS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$570,518
Item NameQty
$570,518
1.00 402000 5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
100576
Page: 36 of 458
![Page 49: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/49.jpg)
CANAL/LEVEE MAINT/CANAL CONVEYANCECA07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Capital Outlay - Water Control Structures
19769
19319
21868
17243
C-100A Bank Stabilization
C-23/C-25 Bank Stabilization
C-40 Dredge & Bank Stabilization
C-4 Canal Bank Improvements
400,000
1,500,000
1,000,000
295,926
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
5.15
5.15
5.15
5.15
4.80
5.15
5.15
5.15
5.15
3.00
1.00
Total CANAL/LEVEE MAINT/CANAL CONVEYANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$3,761,557
Item NameQty
$411,869
$31,512
$31,451
$82,656
$5,372
$349
$86
$1,030
$1,306
$2,900,000
$295,926
1.00
1.00
1.00
1.00
202000
202000
202000
402000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
100836
100782
NR
100016
Page: 37 of 458
![Page 50: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/50.jpg)
STRUCTURE INSPECTIONSCA24
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
17260 FY17 Inspection Programs C&SF 773,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
10.20
10.20
10.20
10.20
9.50
10.20
10.20
10.20
10.20
1.00
Total STRUCTURE INSPECTIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,886,045
Item NameQty
$804,184
$61,518
$67,480
$163,734
$10,632
$682
$156
$2,040
$2,619
$773,000
1.00 202000 5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
100898
Page: 38 of 458
![Page 51: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/51.jpg)
SURVEY SUPPORTCA34
510100
520900
521010
521110
521120
521130
521140
521150
521160
530202
541301
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Surveying Services
Oper Expense - District Uniforms
14417
16135
13352
14420
ROW Boundary Surveys
ROW Boundary Surveys
Survey Services - BCB Capital Program
District Uniforms
4,609
30,000
30,001
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
4.35
4.35
4.35
4.35
3.85
4.35
4.35
4.35
4.35
3.00
1.00
Total SURVEY SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$455,443
Item NameQty
$271,261
$20,753
$21,073
$70,659
$4,310
$293
$65
$870
$1,049
$64,610
$500
1.00
1.00
1.00
1.00
101000
202000
203000
101000
5513142700
5513142700
5513142700
5513142700
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 39 of 458
![Page 52: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/52.jpg)
ENGINEERING SUPPORTCA35
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
13.65
13.65
13.65
13.65
11.55
13.65
13.65
13.65
13.65
1.00
Total ENGINEERING SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,130,472
Item NameQty
$1,004,128
$76,818
$79,913
$223,903
$12,924
$914
$195
$2,730
$3,362
$725,585
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 40 of 458
![Page 53: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/53.jpg)
CAPITAL WORKS PROJECTSCA70
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
20646
19851
C-51 Activities
C-51 Activities
500,000
2,000,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.30
.30
.30
.30
.20
.30
.30
.30
.30
2.00
Total CAPITAL WORKS PROJECTS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,537,884
Item NameQty
$27,677
$2,118
$2,557
$5,143
$224
$21
$6
$60
$78
$2,500,000
1.00
1.00
204000
205000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
NR
Page: 41 of 458
![Page 54: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/54.jpg)
CONTAMINATION ASSESSMENTS & REMEDIATIONCD01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530610
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maint and Repairs Environmental
16014
20071
20070
20069
20345
13023
13062
14333
20210
13073
13063
13934
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)
Faka Union PS - Storage Tank Maint/Insp
Fuel System Polishing - 202
Fuel Tank Inspection - 202
Mechanical In Line Leak Detector Inspect
Merritt PS - Storage Tank Maint/Insp
Opacity/Visible Emissions Test - 202
Storage Tank M&R - 202
BCB Travel
5,307
800
600
2,000
748
25,000
40,560
500
1,000
2,000
18,525
2,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.00
10.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$137,996
$10,557
$14,572
$23,655
$1,679
$101
$23
$300
$386
$5,307
$91,733
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202002
202002
202002
101002
202000
202000
202000
101002
202000
202000
203000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3003
3003
3003
3008
NR
NR
NR
3008
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 42 of 458
![Page 55: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/55.jpg)
CONTAMINATION ASSESSMENTS & REMEDIATIONCD01
542100 Oper Expense - District Travel
20072
20073
20049
20052
19934
19938
20050
19931
19935
19939
20051
19933
19937
20048
19940
20047
20140
19932
19936
13074
16015
13064
20162
8.5 SMA Mod - County Air Permit (S-357)
8.5 SMA Mod - FL Storage Tank Fee S-357
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-Fuel Tank Inspec S-332D
C-111 South Dade-Storage Tank M&R S-331
C-111 South Dade-Storage Tank M&R S-332B
C-111 South Dade-Storage Tank M&R S-332C
C-111 South Dade-Storage Tank M&R S-332D
County AIR PERMIT - 202
County Haz Mat Licenses
FL Fee Storage Tank - 202
Faka Union PS - Storage Tank & Air Fees
850
50
480
850
850
480
50
50
50
50
1,000
1,000
1,000
1,000
2,000
600
600
600
600
6,480
5,250
2,475
75
Total -
Amount
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$2,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202000
202000
202000
101002
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
3003
3003
3000
3002
3002
3001
3000
3002
3002
3001
3002
3002
3001
3000
3001
3000
3002
3002
3001
NR
NR
NR
3008
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 43 of 458
![Page 56: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/56.jpg)
CONTAMINATION ASSESSMENTS & REMEDIATIONCD01
543301 Oper Expense - Permits & Fees
15068
20211
13069
16065
15801
General Air Permit-202
Merritt PS - Storage Tank & Air Fees
Title V Air Permit Fees - 202
Title V Air Permit Renewal
Title V Air Permit Renewal - 202
900
75
1,250
493
11,310
Total -
Amount
28.00
Total CONTAMINATION ASSESSMENTS & REMEDIATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$329,277
Item NameQty
$40,468
1.00
1.00
1.00
1.00
1.00
202000
101002
202000
101000
202000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3008
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 44 of 458
![Page 57: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/57.jpg)
MOVEMENT OF WATERCE02
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530611
540030
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Maint and Repairs Equipment
Oper Expense - Inventory Other Fuels
13351
14308
12882
19966
59
Meteor Data Services (WxTap, Baron)
NOAAPORT Software Maintenance
OCC Display System Maintenance
C-111 Spreader - Fuel (S-199 & S-200)
Books & Reference Materials
5,000
4,240
1,000
4,050
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
39.60
6.00
45.60
45.60
39.60
36.05
39.60
39.60
39.60
39.60
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$2,851,315
$164,999
$230,744
$233,679
$639,105
$40,334
$2,645
$566
$7,920
$9,641
$18,617
$9,240
$1,000
$4,050
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202002
101000
5411179000
5411179000
5411179000
5311176000
5411179000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
3006
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 45 of 458
![Page 58: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/58.jpg)
MOVEMENT OF WATERCE02
541100
541301
541400
541500
541505
541510
542100
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
21323
21327
21373
21345
21392
21443
19968
19969
20128
19967
18335
18210
20247
18306
18230
16546
20564
17071
20252
20566
Movement of Water
Movement of Water
Movement of Water
Movement of Water
Movement of Water
Movement of Water
C-111 Spreader - S-199 P&S Other Eq
C-111 Spreader - S-200 P&S Other Eq
C-111 Spreader - S-199 P&S Electric
C-111 Spreader - S-200 P&S Electric
Movement of Water
Movement of Water
RS L-8 Reservoir - Office Supplies
Office Supplies
Travel - District Business
Movement of Water
Movement of Water
Movement of Water
RS L-8 Reservoir - Structure Electricity
Movement of Water
697
2,555
465
465
4,065
581
1,000
1,000
4,000
4,000
351
2,381
273
1,655
218
48,000
16,500
3,000
463
15,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
4.00
2.00
2.00
2.00
4.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$500
$4,182
$4,646
$2,000
$8,000
$4,660
$218
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202002
202002
202002
202002
202000
202000
202000
101000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5311176000
5312177000
5111172000
5311176000
5311176000
5311176000
5311176000
5311176000
5003170600
5003170600
5210173100
5411179000
5411179000
5110171100
5111172000
5210173100
5210173100
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
3006
3006
3006
3006
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 46 of 458
![Page 59: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/59.jpg)
MOVEMENT OF WATERCE02
543701 Oper Expense - Electrical Service
20572
19970
20129
16386
Movement of Water
C-111 Spreader - S-199 Electric
C-111 Spreader - S-200 Electric
Movement of Water
11,600
108,680
137,280
18,000
Total -
Amount
9.00
Total MOVEMENT OF WATER
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$4,596,584
Item NameQty
$358,523
1.00
1.00
1.00
1.00
202000
202002
202002
202000
5310175100
5311176000
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3006
3006
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 47 of 458
![Page 60: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/60.jpg)
PUMPING OPERATIONSCE03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530611
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Maint and Repairs Equipment
20418
20421
10
19978
20371
20538
20539
16331
20266
16466
S-5A O&M Impact (pumping to L-8)
S-5A O&M Impact (pumping to STA 1W)
Satellite Equip Maint/Weather Camera
C-44 Canal - New Works Fuel
Lakeside Ranch N - Fuel
Pumping Operations
Pumping Operations
Pumping Operations
Ten Mile Creek - Inventory Other Fuels
Pumping Operations
100,595
306,373
2,665
1,800
557
83,667
36,000
130,889
4,667
940,793
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
23.97
7.00
30.97
30.97
23.97
23.67
23.97
23.97
23.97
23.97
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,191,020
$263,217
$111,250
$112,450
$379,246
$26,484
$1,606
$322
$4,794
$5,540
$406,968
$2,665
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202002
202000
101003
202003
202000
202000
202003
5210173100
5210173100
5411179000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
3004
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 48 of 458
![Page 61: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/61.jpg)
PUMPING OPERATIONSCE03
540030
540040
541250
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Vehicle Fuel Card Consumed
20420
20423
16527
16952
20057
20058
20022
20021
20016
20015
20020
20019
20018
20017
16916
17419
20543
16853
20330
20185
21869
20372
20119
20059
20025
20024
20026
20159
20188
15796
S-5A Fuel Impact (pumping to L-8)
S-5A Fuel Impact (pumping to STA 1W)
Pumping Operations
Pumping Operations
8.5 SMA Mod - PS-357 Fuel
8.5 SMA Mod - PS-357 Fuel
C-111 South Dade - PS-331 Fuel
C-111 South Dade - PS-331 Fuel
C-111 South Dade - PS-332B Fuel
C-111 South Dade - PS-332B Fuel
C-111 South Dade - PS-332C Fuel
C-111 South Dade - PS-332C Fuel
C-111 South Dade - PS-332D Fuel
C-111 South Dade - PS-332D Fuel
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations
Faka Union PS - Fuel
Merritt PS - Fuel
Pumping Operations
Lakeside Ranch N - Oil & Lubes
RS L-8 Reservoir - PS Oil
8.5 SMA Mod - PS-357 Oil & Lubricants
C-111 South Dade - PS-332B Oil & Lubes
C-111 South Dade - PS-332C Oil & Lubes
C-111 South Dade - PS-332D Oil & Lubes
Faka Union PS - Oil & Lubes
Merritt PS - Oil & Lubes
Gasoline/Diesel Fuel Card
178,760
498,940
71,293
30,000
75,137
32,315
64,629
150,277
80,787
187,846
80,787
187,846
64,630
150,277
3,500
250,000
750,000
17,932
38,893
281,216
35,000
870
1,700
919
4,424
4,424
1,500
4,338
15,704
3,892
Total
Total
Total
-
-
-
Amount
28.00
8.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$4,428,438
$33,879
$3,892
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202003
202003
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202000
202003
202003
101000
101002
101002
203000
202000
202000
202002
202002
202002
202002
101002
101002
203000
5210173100
5210173100
5211174000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5313301000
5313301000
5313301000
5110171100
5210173100
5311176000
5311176000
5311176000
5311176000
5313301000
5313301000
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
3003
3003
3000
3000
3002
3002
3002
3002
3001
3001
NR
NR
NR
NR
3008
3008
NR
NR
NR
3003
3002
3002
3001
3008
3008
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 49 of 458
![Page 62: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/62.jpg)
PUMPING OPERATIONSCE03
541301
541400
541502
541503
541600
542100
543650
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Rent/Lease Equipment
Oper Expense - District Travel
Oper Expense - Space Rental
21338
21361
21344
21404
20463
20121
21412
21554
21600
20249
20042
15788
19982
19986
20380
16547
20541
20283
16405
16612
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations
RS L-8 Reservoir - PPE / Apparel-Stores
RS L-8 Reservoir - Tools-Electrical/Mech
Pumping Operations
Pumping Operations
Pumping Operations
RS L-8 Reservoir - Rental Equipment
C-111 South Dade - PS-331 Travel Dist
Fuel Site Management
C-44 Canal - Electric
C-44 STA - Electric Costs
Lakeside Ranch N - Electric
Pumping Operations
Pumping Operations
Ten Mile Creek - Electric Costs
Pumping Operations
Pumping Operations
929
232
2,555
2,323
109
82
5,806
5,000
3,345
5,450
50
44,400
575
315
43,448
35,000
108,655
11,667
6,000
80,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
3.00
4.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$3,716
$8,320
$5,000
$3,345
$5,450
$50
$44,400
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202002
202000
202000
202000
101003
202000
202000
202000
5210173100
5211174000
5312177000
5210173100
5210173100
5210173100
5312177000
5211174000
5211174000
5210173100
5311176000
5003170600
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3000
NR
3004
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 50 of 458
![Page 63: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/63.jpg)
PUMPING OPERATIONSCE03
543701
543702
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
20251
20422
20419
16632
16585
20064
20045
20138
20044
20043
16387
20540
20161
20205
21850
RS L-8 Reservoir - PS Electricity
S-5A Electrical Impact (pump to STA 1W)
S-5A Electrical Impact (pumping to L-8)
Pumping Operations
Pumping Operations
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
Pumping Operations
Pumping Operations
Faka Union PS - Electrical Service
Merritt PS - Electrical Service
Pumping Operations
1,000,000
21,728
7,784
26,000
43,000
18,718
26,529
18,718
18,718
18,718
35,648
112,765
34,405
97,344
1,275
Total
Total
-
-
Amount
22.00
1.00
Total PUMPING OPERATIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$8,809,062
Item NameQty
$1,765,735
$1,275
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202002
202002
202002
202002
202002
202000
202003
101002
101002
202000
5210173100
5210173100
5210173100
5211174000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5312177000
5313301000
5313301000
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
3003
3000
3002
3002
3001
NR
NR
3008
3008
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 51 of 458
![Page 64: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/64.jpg)
CONSTRUCTIONCF01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
541300
541301
541400
542400
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Professional Licenses
17249
21322
21386
21780
FY17 PC Culvert In-Kind Replacements
Construction
Construction
Construction
629,888
1,394
3,484
122
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
18.70
1.00
19.70
19.70
18.70
18.30
18.70
18.70
18.70
18.70
1.00
1.00
1.00
1.00
Total CONSTRUCTION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,097,022
Item NameQty
$973,809
$9,800
$75,250
$76,649
$296,539
$20,472
$1,249
$260
$3,740
$4,366
$629,888
$1,394
$3,484
$122
1.00
1.00
1.00
1.00
202000
202000
202000
202000
5613222000
5110171100
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
100999
NR
NR
NR
Page: 52 of 458
![Page 65: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/65.jpg)
STRUCTURE MAINTENANCECF02
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530104
530106
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Diving Services
Cont Serv - Alligator Protection Services
20806
20820
20808
20429
20810
20812
20823
20824
20814
20807
Structure Maintenance
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Alligator Protection
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
7,742
1,026
1,684
700
1,161
1,161
4,204
1,394
1,742
2,926
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
48.05
8.10
56.15
56.15
48.05
47.25
48.05
48.05
48.05
48.05
1.00
9.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$2,414,646
$141,499
$195,549
$203,582
$761,051
$52,889
$3,227
$683
$9,610
$11,316
$7,742
$15,998
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 53 of 458
![Page 66: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/66.jpg)
STRUCTURE MAINTENANCECF02
530112
530120
530404
Cont Serv - Lock Tender
Cont Serv - Electrical Services
Cont Serv - Mowing Field Stations/Pump Stations
20825
20845
20835
20837
20847
20848
20839
20832
20895
20900
20904
20913
20894
19912
19910
19911
20285
19909
19916
19914
19915
20286
19913
19903
19901
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Mowing - Structures
Mowing - Structures
Mowing - Structures
Mowing - Structures
Mowing - Structures
Kiss Rest-S-65DX1 - Chainlink / Barbwire
Kiss Rest-S-65DX1 - General/Building Mai
Kiss Rest-S-65DX1 - Signs
Kiss Rest-S-65DX1 - Vehicle Maintenance
Kiss Rest-S-65DX1 - Weed Traps / Barrier
Kiss Rest-S-65DX2 - Chainlink / Barbwire
Kiss Rest-S-65DX2 - General/Building Mai
Kiss Rest-S-65DX2 - Signs
Kiss Rest-S-65DX2 - Vehicle Maintenance
Kiss Rest-S-65DX2 - Weed Traps / Barrier
Kiss Rest-S-67 - Chainlink / Barbwire
Kiss Rest-S-67 - General/Building Maint
761,030
2,245
836
612
1,517
968
1,130
400
9,350
18,620
25,918
15,300
9,720
77
551
100
196
361
77
551
100
196
361
77
551
Total
Total
Total
-
-
-
Amount
1.00
7.00
5.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$761,030
$7,708
$78,908
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5111172000
5210173100
5211174000
5310175100
5313301000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 54 of 458
![Page 67: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/67.jpg)
STRUCTURE MAINTENANCECF02
530600
530606
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
19902
19899
19900
19908
19906
19907
19904
19905
19898
19896
19897
19894
19895
19888
19886
19887
19884
19885
19893
19891
19892
19889
19890
20940
20942
20117
20944
20946
20956
20957
20948
20938
21043
Kiss Rest-S-67 - Signs
Kiss Rest-S-67 - Vehicle Maintenance
Kiss Rest-S-67 - Weed Traps / Barrier
Kiss Rest-S-67A - Chainlink/Barbwire
Kiss Rest-S-67A - General/Building Maint
Kiss Rest-S-67A - Signs
Kiss Rest-S-67A - Vehicle Maintenance
Kiss Rest-S-67A - Weed Traps / Barrier
Kiss Rest-S-68A - Chainlink / Barbwire
Kiss Rest-S-68A - General/Building Maint
Kiss Rest-S-68A - Signs
Kiss Rest-S-68A - Vehicle Maintenance
Kiss Rest-S-68A - Weed Traps / Barrier
Kiss Rest-S-83A - Chainlink / Barbwire
Kiss Rest-S-83A - General/Building Maint
Kiss Rest-S-83A - Signs
Kiss Rest-S-83A - Vehicle Maintenance
Kiss Rest-S-83A - Weed Traps/Barrier
Kiss Rest-S-84A - Chainlink / Barbwire
Kiss Rest-S-84A - General/Building Maint
Kiss Rest-S-84A - Signs
Kiss Rest-S-84A - Vehicle Maintenance
Kiss Rest-S-84A - Weed Traps/Barrier
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Generator Inspect
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
100
196
361
77
551
100
196
361
77
551
100
196
361
77
551
100
196
361
77
551
100
196
361
3,657
23,907
1,067
6,832
6,549
2,445
2,191
2,404
2,295
3,201
Total
Total
-
-
Amount
35.00
9.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$8,995
$51,347
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 55 of 458
![Page 68: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/68.jpg)
STRUCTURE MAINTENANCECF02
530611
530700
531100
531103
540030
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
21046
21050
21054
21065
21068
21057
21039
21073
20118
21132
21136
21141
21156
21161
21145
21128
19921
20125
19919
19920
19918
19917
20124
20452
19926
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Signs
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
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-83A - Fuel
Kiss Rest-S-84A - Fuel
RS L-8 Reservoir - Fuel Vehicles
Kiss Rest-S-65DX1 - Oil & Lubes
1,231
1,354
739
1,846
2,093
1,970
1,086
1,935
561
472
147
163
209
325
279
527
554
554
443
111
554
554
554
8,000
28
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
8.00
1.00
1.00
7.00
8.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$13,520
$1,935
$561
$2,122
$11,324
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5312177000
5210173100
5110171100
5111172000
5210173100
5211174000
5310175100
5312177000
5313301000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5210173100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 56 of 458
![Page 69: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/69.jpg)
STRUCTURE MAINTENANCECF02
540040
541200
541250
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Liquid Propane Fuel
Oper Expense - Vehicle Fuel Card Consumed
19927
19925
20126
19924
19922
19923
21182
21186
20453
21190
21204
21208
21210
21192
21179
21239
21241
20455
21242
21252
21255
21258
21247
21237
16034
21268
21274
20457
20459
21280
21302
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
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Structures Oil
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Structures (Propane)
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Gasoline/Diesel Fuel Card
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Structure Maintenance
RS L-8 Reservoir - Structures Fencing
Structure Maintenance
Structure Maintenance
28
28
28
28
28
28
2,206
774
453
10,390
658
1,471
929
1,200
2,312
4,026
1,548
1,090
1,703
929
2,323
2,632
2,477
1,366
6,938
6,523
3,743
1,090
545
7,194
2,799
Total
Total
Total
-
-
-
Amount
16.00
9.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$20,589
$18,094
$6,938
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5005170400
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 57 of 458
![Page 70: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/70.jpg)
STRUCTURE MAINTENANCECF02
541300
541301
541400
541500
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
21303
21312
21285
21262
21321
21326
21337
21360
21366
21372
21343
21316
21385
21391
20460
21403
21429
21436
21442
21411
21378
20347
20348
19930
20346
20127
19928
19929
20218
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Structure Maint Tools
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Kiss Rest-S-65DX1 - SCADA / Telemetry
Kiss Rest-S-65DX2 - SCADA / Telemetry
Kiss Rest-S-67 - SCADA / Telemetry
Kiss Rest-S-67A - SCADA / Telemetry
Kiss Rest-S-68A - SCADA / Telemetry
Kiss Rest-S-83A - Scada/Telemetry
Kiss Rest-S-84A - SCADA / Telemetry
Manatee Mitigation - Structure Maint
5,927
2,098
3,846
7,503
3,716
929
3,252
1,394
3,252
1,858
2,555
1,756
8,710
1,742
82
7,742
1,742
8,323
3,484
5,226
2,926
475
475
475
475
475
475
475
4,011
Total
Total
Total
Total
-
-
-
-
Amount
10.00
8.00
9.00
8.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$41,268
$18,712
$39,977
$7,336
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
101002
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3008
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 58 of 458
![Page 71: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/71.jpg)
STRUCTURE MAINTENANCECF02
541502
541503
541505
541511
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts and Supplies Security Equipment
20239
21553
21579
21583
21587
21604
21608
21611
21591
21575
21617
21621
20244
21625
21640
21644
21647
21629
21613
21663
21667
21671
21689
21693
21677
21659
21696
21697
RS L-8 Reservoir - Equipment VMF
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
RS L-8 Reservoir - Electrical P&S - SM
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
2,180
10,000
708
221
244
314
488
383
418
790
20,179
16,619
545
2,880
3,958
12,918
11,580
4,777
4,931
236
74
81
105
163
139
263
48,244
15,905
Total
Total
Total
Total
-
-
-
-
Amount
2.00
8.00
9.00
7.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$12,180
$3,566
$78,387
$1,061
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
203000
202000
202000
5210173100
5211174000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5312177000
5313301000
5110171100
5111172000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 59 of 458
![Page 72: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/72.jpg)
STRUCTURE MAINTENANCECF02
541512
541600
542400
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licenses
20248
21700
21711
21713
21701
21703
21694
21719
21721
21722
21747
21752
21729
21734
21716
21779
21782
21787
21802
21804
21792
21796
21775
20354
20355
20352
20353
20351
20349
20350
RS L-8 Reservoir - SM Parts and Supplies
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Sructure Maintenance
Structure 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
1,090
35,284
16,379
28,950
7,312
23,384
40,289
1,039
881
2,358
460
715
562
613
1,159
286
116
116
269
387
194
409
156
858
858
686
172
858
858
858
Total
Total
Total
-
-
-
Amount
9.00
8.00
8.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$216,837
$7,787
$1,933
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
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 60 of 458
![Page 73: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/73.jpg)
STRUCTURE MAINTENANCECF02
543701
543800
545010
589300
589500
589510
Oper Expense - Electrical Service
Oper Expense - Freight
Oper Expense - Interagency State of FL
Capital Outlay - Equipment
Capital Outlay - Vehicles
Capital Outlay - Boats
21859
21864
21865
21866
16816
16857
16858
20510
20507
20509
20508
20132
20506
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
TRUCK, 1.5T, UTIL BODY, 4WD V2142
TRUCK, 1.5T, UTIL BODY, CRN, 2WD, V1678
TRUCK, COMPACT, SUV, HYBRID, AWD V2607
TRUCK, FULL SIZE, SUV, 4WD V2587
C-44 Reservoir - New Vehicle (Elect)
TOWBOAT, AQUATIC WEED HARVESTER V1756
500
116,700
97,500
60,000
7,500
7,000
4,372
42,000
95,000
25,000
34,000
57,824
150,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
7.00
1.00
3.00
3.00
5.00
1.00
Total STRUCTURE MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$5,932,451
Item NameQty
$5,148
$500
$274,200
$18,872
$253,824
$150,000
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
202000
202000
202000
202000
402000
402000
402000
403000
403000
403000
403000
402000
403000
5311176000
5110171100
5210173100
5311176000
5310175100
5311176000
5312177000
5005170400
5005170400
5005170400
5005170400
5110171100
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 61 of 458
![Page 74: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/74.jpg)
STRUCTURE OVERHAULCF03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
541301
541400
541500
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
21336
21402
17262
Structure Overhaul
Structure Overhaul
FY17 Gate Overhaul Program C&SF
1,161
2,903
209,225
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
29.27
3.00
32.27
32.27
29.27
29.27
29.27
29.27
29.27
29.27
1.00
1.00
1.00
Total STRUCTURE OVERHAUL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,381,130
Item NameQty
$1,409,639
$23,362
$109,632
$115,861
$461,589
$32,752
$1,957
$404
$5,854
$6,791
$1,161
$2,903
$209,225
1.00
1.00
1.00
202000
202000
202000
5210173100
5210173100
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
NR
NR
101003
Page: 62 of 458
![Page 75: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/75.jpg)
PUMP STATION MAINTENANCECF05
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530106
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Alligator Protection Services
20819
20809
20811
20078
20822
20164
20813
20172
20844
20833
20834
20836
20838
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
BBCW Deering - Trapping Services
Pump Station Maintenance
S-356 - Trapping Services
Pump Station Maintenance
Merritt PS - Gator Services
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
1,548
1,084
128
800
3,755
700
1,626
773
7,742
1,935
10,452
6,387
3,987
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
55.73
3.00
58.73
58.73
55.73
55.58
55.73
55.73
55.73
55.73
8.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$2,903,826
$86,001
$228,738
$227,139
$879,480
$62,196
$3,740
$794
$11,146
$13,487
$10,414
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202002
202000
202000
202000
101002
202000
202000
202000
202000
202000
5110171100
5210173100
5211174000
5310175100
5310175100
5310175100
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
3007
NR
NR
NR
3008
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 63 of 458
![Page 76: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/76.jpg)
PUMP STATION MAINTENANCECF05
530120
530121
530301
530403
530404
Cont Serv - Electrical Services
Cont Serv - Water and Sewer Services
Cont Serv - Terrestrial Spraying
Cont Serv - Mowing Canals/Levees
Cont Serv - Mowing Field Stations/Pump Stations
20854
20849
20850
20851
20385
20105
19959
19961
19958
19960
20899
20434
20903
20912
20386
20110
20103
20905
20323
20173
20916
20919
20436
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
S-356 - Terrestrial Plant Control
BBCW L31E - Terrestrial Spraying
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
Mowing - Pump Station
RS L-8 Reservoir - Lawn Maint PS & Divid
Mowing - Pump Station
Mowing - Pump Station
S-356 - Mowing
8.5 SMA Mod - PS-357 Mowing
BBCW L31E - Mowing
Mowing - Pump Station
Faka Union PS - Mowing
Merritt PS - Mowing
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - PS A/C Maint Inspect
194
3,097
1,742
2,323
100
250
7,754
2,369
13,604
2,369
9,937
4,601
22,600
1,400
1,500
15,704
1,000
24,000
11,219
16,000
2,826
1,316
1,123
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
5.00
4.00
2.00
4.00
10.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$30,503
$7,356
$350
$26,096
$107,961
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202002
202002
202002
202002
202000
202000
202000
202000
202000
202002
202000
202000
101002
101002
202000
202000
202000
5110171100
5210173100
5211174000
5312177000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5210173100
5210173100
5211174000
5310175100
5310175100
5311176000
5311176000
5312177000
5313301000
5313301000
5110171100
5210173100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
3006
3006
3006
3006
NR
NR
NR
NR
NR
3003
NR
NR
3008
3008
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 64 of 458
![Page 77: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/77.jpg)
PUMP STATION MAINTENANCECF05
530405
530600
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
20435
20921
20081
20080
20079
20388
20387
20923
20157
20174
20366
20367
20364
20368
20279
20441
20440
20324
20325
20160
20176
20175
20177
20195
20939
20280
20941
20943
20444
20945
20082
20955
20165
RS L-8 Reservoir - Vibration Analysis
Pump Station Maintenance
BBCW Deering - Fire Alarm Inspection
BBCW Deering - Fire Extinguisher
BBCW Deering - Vibration Analysis
S-356 - Fire Extinguisher
S-356 - Vibration Analysis
Pump Station Maintenance
Faka Union PS - Crane Inspection/Repair
Merritt PS - Crane Inspection / Repair
Lakeside Ranch N - Misc PS Maint
Lakeside Ranch N - Rental Equipment
Lakeside Ranch N - Storage Tank Fees
Lakeside Ranch N - Vibration Analysis
Ten Mile Creek - Vibration Analysis
RS L-8 Reservoir - Shop Tool Repair
RS L-8 Reservoir - Shop Trades Support
Faka Union PS - Fire Alarm Inspections
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
Pump Station Maintenance
Ten Mile Creek- Maint & Repairs
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Electric Motors Repai
Pump Station Maintenance
BBCW Deering - Outsource Repairs
Pump Station Maintenance
S-356 - Outsource Repairs
898
774
300
82
700
80
250
4,269
823
1,167
2,459
1,545
52
232
117
112
2,245
1,103
2,289
748
1,519
494
10,600
3,500
15,987
833
4,411
16,765
12,444
12,023
3,000
30,038
8,000
Total
Total
-
-
Amount
13.00
14.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$14,608
$27,015
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202002
202002
202002
202000
202000
202000
101002
101002
202000
202000
202000
202000
202000
202000
202000
101002
101002
101002
101002
101002
101002
101002
202000
202000
202000
202000
202000
202000
202002
202000
202000
5210173100
5211174000
5310175100
5310175100
5310175100
5310175100
5310175100
5312177000
5313301000
5313301000
5110171100
5110171100
5110171100
5110171100
5110171100
5210173100
5210173100
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
3007
3007
3007
NR
NR
NR
3008
3008
NR
NR
NR
NR
NR
NR
NR
3008
3008
3008
3008
3008
3008
3008
NR
NR
NR
NR
NR
NR
3007
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 65 of 458
![Page 78: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/78.jpg)
PUMP STATION MAINTENANCECF05
530606
530608
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint & Repairs - Vehicles
20146
20053
20144
19993
19997
19998
19994
19996
20000
19999
19995
19962
19963
20947
20326
20327
20178
20179
20369
20180
21042
21049
20447
21053
20054
20005
20002
8.5 SMA Mod - PS-357 M&R District Works
8.5 SMA Mod - PS-357 Oil Changes
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
C-111 Spreader - S-199 District Works
C-111 Spreader - S-200 District Works
Pump Station Maintenance
Faka Union PS - Fuel Tank Calibrations
Faka Union PS - Vibration analyses
Merritt PS - Fuel Tank Calibrations
Merritt PS - Vibration analyses
Lakeside Ranch N - Equip Repair
Merritt PS - M&R Vehicles
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - RCP Drain Maint
Pump Station Maintenance
8.5 SMA Mod - PS-357 M&R Other Equip
C-111 South Dade - PS-331 M&R Other Eq
C-111 South Dade - PS-332B M&R OtherEq
2,581
2,884
100
2,423
3,635
4,847
7,271
7,271
4,847
4,039
6,059
1,000
1,000
26,149
1,945
898
2,575
1,370
28,037
2,500
581
1,174
7,500
11,613
3,030
10,960
19,921
Total
Total
-
-
Amount
27.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$184,395
$30,537
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202002
202002
202000
202002
202002
202002
202002
202002
202002
202002
202002
202002
202002
202000
101002
101002
101002
101002
202000
101002
202000
202000
202000
202000
202002
202002
202002
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5313301000
5313301000
5110171100
5313301000
5110171100
5210173100
5210173100
5211174000
5311176000
5311176000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
3003
3003
NR
3000
3000
3002
3002
3002
3002
3001
3001
3006
3006
NR
3008
3008
3008
3008
NR
3008
NR
NR
NR
NR
3003
3000
3002
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 66 of 458
![Page 79: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/79.jpg)
PUMP STATION MAINTENANCECF05
530611
530700
531100
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
Cont Serv - General Maintenance
20004
20003
19964
19965
21072
21080
21085
21088
20083
21099
20389
20055
20010
20009
20006
20008
20007
21091
20328
20181
20182
21112
21115
21122
20084
21124
20390
C-111 South Dade - PS-332C M&R OtherEq
C-111 South Dade - PS-332D M&R OtherEq
C-111 Spreader - S-199 M&R Other Equip
C-111 Spreader - S-200 M&R Other Equip
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
BBCW Deering - Building Repairs
Pump Station Maintenance
S-356 - Building Repairs
8.5 SMA Mod - PS-357 Shop Rags
C-111 South Dade - PS-331 Bottled Water
C-111 South Dade - PS-331 Shop Rags
C-111 South Dade - PS-332B Shop Rags
C-111 South Dade - PS-332C Shop Rags
C-111 South Dade - PS-332D Shop Rags
Pump Station Maintenance
Faka Union PS - Pest Control
Merritt PS - Electrical Maint & Repair
Merritt PS - Pest Control
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
BBCW Deering - Security Maintenance
Pump Station Maintenance
S-356 - Security Maintenance
19,921
14,934
10,000
10,000
3,871
13,355
4,041
5,551
1,000
6,968
5,000
444
942
515
515
515
515
8,129
2,618
4,894
3,605
15,484
5,898
16,088
200
1,130
1,500
Total
Total
Total
-
-
-
Amount
11.00
1.00
16.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$109,634
$3,871
$58,607
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202002
202002
202002
202002
202000
202000
202000
202000
202002
202000
202000
202002
202002
202002
202002
202002
202002
202000
101002
101002
101002
202000
202000
202000
202002
202000
202000
5311176000
5311176000
5311176000
5311176000
5312177000
5110171100
5210173100
5211174000
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5313301000
5110171100
5210173100
5211174000
5310175100
5310175100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
3002
3001
3006
3006
NR
NR
NR
NR
3007
NR
NR
3003
3000
3000
3002
3002
3001
NR
3008
3008
3008
NR
NR
NR
3007
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 67 of 458
![Page 80: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/80.jpg)
PUMP STATION MAINTENANCECF05
531102
531103
540010
540030
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
21117
21131
21140
21155
21160
20056
20011
20012
20014
20013
21144
20158
20183
20085
20391
20104
20329
20184
20265
20392
21181
20267
21185
21189
20454
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
8.5 SMA Mod - PS-357 Waste Disposal
C-111 South Dade - PS-331 Waste Disposal
C-111 South Dade - PS-332B Waste Dispos
C-111 South Dade - PS-332C Waste Dispos
C-111 South Dade - PS-332D Waste Dispos
Pump Station Maintenance
Faka Union PS - Waste Disposal
Merritt PS - Waste Disposal
BBCW Deering - Chemicals S-700
S-356 - Chemicals
BBCW L31E - Chemicals
Faka Union PS - Veg Control Chemicals
Merritt PS - Veg Control Chemicals
Ten Mile Creek - Vehicle Fuel
S-356 - Fuel
Pump Station Maintenance
Ten Mile Creek - Oils and Lubes
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Lube Oil Analysis
1,764
1,935
2,935
968
1,935
298
1,854
298
298
298
1,935
566
1,773
100
200
250
1,496
5,500
1,167
480,000
10,452
500
77
21,290
192
Total
Total
Total
Total
-
-
-
-
Amount
7.00
12.00
5.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$42,064
$15,093
$7,546
$481,167
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202002
202002
202002
202002
202002
202000
101002
101002
202002
202000
202000
101002
101002
202000
202000
202000
202000
202000
202000
202000
5312177000
5110171100
5210173100
5211174000
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5310175100
5310175100
5311176000
5313301000
5313301000
5110171100
5310175100
5110171100
5110171100
5111172000
5210173100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
3003
3000
3002
3002
3001
NR
3008
3008
3007
NR
NR
3008
3008
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 68 of 458
![Page 81: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/81.jpg)
PUMP STATION MAINTENANCECF05
540040
540050
541100
541200
541250
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - Liquid Propane Fuel
Oper Expense - Vehicle Fuel Card Consumed
21203
20086
21207
20166
20023
21194
20268
20027
20269
20332
20187
20331
20186
21267
20153
21273
21279
20120
21301
20087
20088
20089
21308
20393
Pump Station Maintenance
BBCW Deering - Oils / Lube
Pump Station Maintenance
S-356 - Oils/Lube
C-111 South Dade - PS-331 Oil & Lubes
Pump Station Maintenance
Ten Mile Creek - Inventory P&S
C-111 South Dade - PS-331 P&S Inventory
Ten Mile Creek - Books/Subscriptions
Faka Union PS - Propane (SCADA)
Merritt PS - Propane (SCADA)
Faka Union PS - Vehicle Fuel
Merritt PS - Vehicle Fuel
Pump Station Maintenance
Ten Mile Creek - Construction Materials
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Metal Products Trades
Pump Station Maintenance
BBCW Deering - Fencing S-700
BBCW Deering - Metal
BBCW Deering - Wood
Pump Station Maintenance
S-356 - Fencing
4,258
364
6,194
1,000
2,800
21,678
100
568
83
748
3,120
2,244
5,200
697
500
77
1,474
818
4,022
500
300
500
454
2,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
11.00
2.00
1.00
2.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$68,805
$668
$83
$3,868
$7,444
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202002
202000
202000
202002
202000
202000
202002
202000
101002
101002
101002
101002
202000
202000
202000
202000
202000
202000
202002
202002
202002
202000
202000
5211174000
5310175100
5310175100
5310175100
5311176000
5312177000
5110171100
5311176000
5110171100
5313301000
5313301000
5313301000
5313301000
5110171100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
5310175100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3007
NR
NR
3000
NR
NR
3000
NR
3008
3008
3008
3008
NR
NR
NR
NR
NR
NR
3007
3007
3007
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 69 of 458
![Page 82: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/82.jpg)
PUMP STATION MAINTENANCECF05
541300
541301
Oper Expense - Construction Materials
Oper Expense - District Uniforms
20394
20395
20029
20028
20135
21284
20333
20189
21320
20270
21335
21359
21365
20030
21342
20190
21315
21384
21383
20271
21401
20229
20461
21428
20090
21435
20396
20123
20060
20031
S-356 - Metal
S-356 - Wood
C-111 South Dade - PS-331 Fencing
C-111 South Dade - PS-331 Metal Product
C-111 South Dade - PS-331 Lumber & Wood
Pump Station Maintenance
Faka Union PS - Construction Materials
Merritt PS - Construction Materials
Pump Station Maintenance
Ten Mile Creek - District Uniforms
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
C-111 South Dade - PS-331 P&S Uniforms
Pump Station Maintenance
Merritt PS - Uniforms
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Ten Mile Creek- Small Tools
Pump Station Maintenance
RS L-8 Reservoir - Electrical Supples
RS L-8 Reservoir - Trades Support Tools
Pump Station Maintenance
BBCW Deering - Tools, Equip & Gauges
Pump Station Maintenance
S-356 - Small Tools, Equipment, Gauges
S-356 - Tool/Equipment/PPE
8.5 SMA Mod - PS-357 Pump Station Maint
C-111 South Dade - PS-331 Small Tools
1,200
500
250
806
900
1,215
224
1,000
2,555
167
2,090
1,394
465
702
1,626
620
293
806
5,000
167
4,065
218
82
3,484
300
1,161
1,000
500
1,000
1,500
Total
Total
-
-
Amount
19.00
9.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$17,437
$9,912
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202002
202002
202002
202000
101002
101002
202000
202000
202000
202000
202000
202002
202000
101002
203000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202000
202000
202002
202002
5310175100
5310175100
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5110171100
5110171100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5313301000
5110171100
5110171100
5110171100
5210173100
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
5310175100
5311176000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
3000
3000
3000
NR
3008
3008
NR
NR
NR
NR
NR
3000
NR
3008
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
NR
NR
3003
3000
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 70 of 458
![Page 83: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/83.jpg)
PUMP STATION MAINTENANCECF05
541400 Oper Expense - Tools/Equipment/PPE
21410
20334
20191
21377
20376
21447
20272
21452
20234
20233
20236
20232
20231
20237
20230
21463
20141
20091
20167
20062
20061
20106
20102
20035
20036
20033
20136
20034
20032
21455
20336
20335
Pump Station Maintenance
Faka Union PS - Tools & Equipment
Merritt PS - Tools & Equipment
Pump Station Maintenance
Lakeside Ranch N - Parts & Supplies
Pump Station Maintenance
Ten Mile Creek - Parts & Supplies
Pump Station Maintenance
RS L-8 Reservoir - M&R Emergency Generat
RS L-8 Reservoir - Oil Absorbent Rags
RS L-8 Reservoir - PS Motor & Gearbox
RS L-8 Reservoir - Parts & Fittings
RS L-8 Reservoir - Parts & Supplies Repl
RS L-8 Reservoir - RCP Drain P&S
RS L-8 Reservoir - Trades Support Equip
Pump Station Maintenance
BBCW Deering - Locks
BBCW Deering - Parts & Supplies
S-356 - Parts & Supplies
8.5 SMA Mod - PS-357 Crane Inspection
8.5 SMA Mod - PS-357 P&S Other Equip
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
Pump Station Maintenance
Faka Union PS - Parts & Supplies
Faka Union PS - Replace Intake Filters
3,484
748
1,000
732
27,295
1,161
6,500
369
1,090
367
2,943
3,270
367
2,500
5,450
697
250
500
8,000
250
2,500
150
100
250
5,000
9,500
9,500
250
9,500
1,239
3,179
374
Total -
Amount
17.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$25,247
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
101002
101002
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202002
202000
202002
202002
202000
202000
202002
202002
202002
202002
202002
202002
202000
101002
101002
5312177000
5313301000
5313301000
5313301000
5110171100
5110171100
5110171100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3008
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
3007
NR
3003
3003
NR
NR
3000
3000
3002
3002
3001
3001
NR
3008
3008
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 71 of 458
![Page 84: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/84.jpg)
PUMP STATION MAINTENANCECF05
541500
541501
541502
541503
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
20192
20194
20193
20092
20397
20240
20338
20196
21578
20273
21582
21586
20242
20241
21603
20093
20094
20095
21607
20398
20399
20037
21590
20339
20198
20197
20378
Merritt PS - Filter Replace-Intake Fans
Merritt PS - Fittings and Adapters
Merritt PS - Parts & Supplies
BBCW Deering - Agriculture Supplies
S-356 - Agriculture Supplies
RS L-8 Reservoir - Tires for Vehicles
Faka Union PS - Vehicle Maintenance
Merritt PS - Vehicle Maintenance
Pump Station Maintenance
Ten Mile Creek- Building/Ground P&S
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Buildings & Grounds
RS L-8 Reservoir - General Maintenance
Pump Station Maintenance
BBCW Deering - Building & Grounds
BBCW Deering - Paint
BBCW Deering - Paint, Epoxy
Pump Station Maintenance
S-356 - Building & Grounds
S-356 - Paint
C-111 South Dade - PS-331 - B&G Maint
Pump Station Maintenance
Faka Union PS - Building P&S
Merritt PS - A/C Maintenance & Repair
Merritt PS - Building P&S
Lakeside Ranch N - Fleet Equip
3,000
3,600
32,770
100
100
6,000
337
1,500
1,681
167
76
6,895
367
436
2,885
1,000
200
200
1,837
1,000
1,400
787
8,316
1,309
3,000
5,000
28,000
Total
Total
Total
Total
-
-
-
-
Amount
31.00
2.00
3.00
18.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$141,921
$200
$7,837
$36,556
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101002
101002
101002
202002
202000
202000
101002
101002
202000
202000
202000
202000
202000
202000
202000
202002
202002
202002
202000
202000
202000
202002
202000
101002
101002
101002
202000
5313301000
5313301000
5313301000
5310175100
5310175100
5210173100
5313301000
5313301000
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
5310175100
5310175100
5310175100
5311176000
5312177000
5313301000
5313301000
5313301000
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
3008
3008
3008
3007
NR
NR
3008
3008
NR
NR
NR
NR
NR
NR
NR
3007
3007
3007
NR
NR
NR
3000
NR
3008
3008
3008
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 72 of 458
![Page 85: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/85.jpg)
PUMP STATION MAINTENANCECF05
541505
541510
541511
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Security Equipment
20379
21616
20274
21620
21624
20243
20245
20246
21639
20142
21643
20168
20063
20040
20038
20039
20137
21628
20340
20199
20200
20201
20202
21662
21666
21670
21688
21692
21676
Lakeside Ranch N - PS Auto / Electric PM
Pump Station Maintenance
Ten Mile Creek - Electrical P&S
Pump Station Maintenance
Pump Station Maintenance
RS L-8 Reservoir - Electric Motors Parts
RS L-8 Reservoir - Electrical P&S - PS
RS L-8 Reservoir - Instrumentation Repla
Pump Station Maintenance
BBCW Deering - Electrical Supplies
Pump Station Maintenance
S-356 - Electrical Supplies
8.5 SMA Mod - PS-357 Electrical Repairs
C-111 South Dade - PS-331 P&S Electric
C-111 South Dade - PS-332B P&S Electric
C-111 South Dade - PS-332C P&S Electric
C-111 South Dade - PS-332D P&S Electric
Pump Station Maintenance
Faka Union PS - Electrical P&S
Merritt PS - Electricial P&S
Merritt PS - PS Software Maint
Merritt PS - Bottled Water (PS)
Merritt PS - Office Supplies
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
22,220
38,942
3,333
2,826
24,426
1,090
3,815
4,360
17,729
500
23,536
3,500
4,570
6,000
5,000
6,000
5,000
23,536
7,479
10,000
1,500
520
800
3,871
77
1,474
4,022
447
441
Total
Total
Total
-
-
-
Amount
22.00
2.00
6.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$243,362
$1,320
$10,332
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
202000
202000
202002
202002
202002
202002
202002
202000
101002
101002
101002
101002
101002
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5210173100
5211174000
5310175100
5310175100
5310175100
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5313301000
5313301000
5313301000
5313301000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
NR
3003
3000
3002
3002
3001
NR
3008
3008
3008
3008
3008
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 73 of 458
![Page 86: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/86.jpg)
PUMP STATION MAINTENANCECF05
541512
541600
541900
542400
543300
543301
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - Professional Licenses
Oper Expense - Other Fees
Oper Expense - Permits & Fees
21695
21698
21699
21710
20098
21712
21702
20154
21725
21746
20096
21751
20400
21733
20203
20041
21786
20250
20341
20204
20276
20277
20097
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
BBCW Deering - P&S Water Control
Pump Station Maintenance
Pump Station Maintenance
Ten Mile Creek - Equipment Rental (PS)
Pump Station Maintenance
Pump Station Maintenance
BBCW Deering - Rental
Pump Station Maintenance
S-356 - Rental
Pump Station Maintenance
Merritt PS - Rental / Lease Equipment
C-111 South Dade - PS-331 Waste Dispos
Pump Station Maintenance
RS L-8 Reservoir - CDL (1 FTE)
Faka Union PS - Permits
Merritt PS - Permits
Ten Mile Creek - Permits & Fees
Ten Mile Creek - Waste Disposal Fees
BBCW Deering - Waste Disposal
43,342
1,386
77,352
45,120
1,400
47,019
116,066
400
3,871
1,935
500
7,742
1,000
3,871
1,000
404
155
180
748
1,000
117
50
800
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
7.00
8.00
1.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$331,685
$20,319
$404
$335
$1,748
$117
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202002
202000
202000
202000
202000
202000
202002
202000
202000
202000
101002
202002
202000
202000
101002
101002
202000
202000
202002
5110171100
5111172000
5210173100
5211174000
5310175100
5310175100
5312177000
5110171100
5210173100
5211174000
5310175100
5310175100
5310175100
5312177000
5313301000
5311176000
5210173100
5210173100
5313301000
5313301000
5110171100
5110171100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
3007
NR
NR
NR
NR
NR
3007
NR
NR
NR
3008
3000
NR
NR
3008
3008
NR
NR
3007
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 74 of 458
![Page 87: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/87.jpg)
PUMP STATION MAINTENANCECF05
543302
543701
543702
543800
Oper Expense - Waste Disposal Fees
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
Oper Expense - Freight
20401
20099
20402
21843
21846
21849
21841
20275
20143
20403
20046
20206
S-356 - Waste Disposal
BBCW Deering - Electric S-700
S-356 - Electric Service
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Ten Mile Creek- Freight
BBCW Deering - Freight
S-356 - Freight
C-111 South Dade - PS-331 Freight
Merritt PS - Freight
1,000
46,800
28,000
581
929
8,704
372
100
200
1,000
910
500
Total
Total
Total
Total
-
-
-
-
Amount
3.00
2.00
4.00
5.00
Total PUMP STATION MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$6,593,310
Item NameQty
$1,850
$74,800
$10,586
$2,710
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202002
202000
202000
202000
202000
202000
202000
202002
202000
202002
101002
5310175100
5310175100
5310175100
5110171100
5210173100
5211174000
5312177000
5110171100
5310175100
5310175100
5311176000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3007
NR
NR
NR
NR
NR
NR
3007
NR
3000
3008
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 75 of 458
![Page 88: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/88.jpg)
PUMP STATION REFURBISHMENTCF06
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530611
541301
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Maint and Repairs Equipment
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
19985
20439
20001
21334
21400
21795
C-44 STA - M&R Gates
RS L-8 Reservoir - Machine Shop M&R
C-111 South Dade - PS-332D M&R OtherEq
Pump Station Refurbishment
Pump Station Refurbishment
Pump Station Refurbishment
11,000
561
2,000
697
1,742
58
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$113,486
$8,680
$8,537
$33,906
$2,406
$143
$33
$430
$531
$11,561
$2,000
$697
$1,742
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202002
202000
202000
202000
5110171100
5210173100
5311176000
5210173100
5210173100
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
3001
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 76 of 458
![Page 89: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/89.jpg)
PUMP STATION REFURBISHMENTCF06
542400 Oper Expense - Professional LicensesTotal -
Amount
1.00
Total PUMP STATION REFURBISHMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$184,210
Item NameQty
$58
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 77 of 458
![Page 90: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/90.jpg)
GATE OVERHAUL INTERAGENCYCF10
530600
541514
Cont Serv - Maintenance and Repairs
Oper Expense - Parts, Supp - Maint Supp Facility
17141
17139
17140
20534
20535
17142
20530
20531
20532
20533
20536
Gate Overhaul SJRWMD-S96B
Gate Overhaul SWFWMD-S353 #1
Gate Overhaul SWFWMD-S353 #2
Gate Overhaul SWFWMD-S353 #3
Gate Overhaul SWFWMD-S353 #4
Gate Overhaul SJRWMD-S96B
Gate Overhaul SWFWMD-S353 #1
Gate Overhaul SWFWMD-S353 #2
Gate Overhaul SWFWMD-S353 #3
Gate Overhaul SWFWMD-S353 #4
Interagency Gate Overhauls
39,190
8,152
8,152
8,152
8,152
40,005
4,239
4,239
4,239
4,239
85,441
Total
Total
-
-
Amount
5.00
6.00
Total GATE OVERHAUL INTERAGENCY
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$214,200
Item NameQty
$71,798
$142,402
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 78 of 458
![Page 91: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/91.jpg)
LEVEE MAINTENANCECG01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530116
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Road Grading Services
20155
19991
20830
20831
20827
20826
20878
20874
20875
20879
Ten Mile Creek - Levee Maint (Soil Test)
Corbett Levee PH1 - Grading
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
1,333
6,518
10,800
2,760
5,550
3,000
310
929
6,194
5,884
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
49.08
8.00
57.08
57.08
49.08
48.18
49.08
49.08
49.08
49.08
1.00
5.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$2,489,411
$121,493
$199,751
$212,844
$777,696
$53,911
$3,292
$695
$9,816
$11,646
$1,333
$28,628
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
5110171100
5210173100
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5211174000
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 79 of 458
![Page 92: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/92.jpg)
LEVEE MAINTENANCECG01
530401
530403
530600
530611
530700
540030
Cont Serv -Exotic Nuisance Wildlife
Cont Serv - Mowing Canals/Levees
Cont Serv - Maintenance and Repairs
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
Oper Expense - Inventory Other Fuels
20880
20873
20360
20362
20363
20361
20930
20931
20932
20933
20936
20937
20934
20929
19941
21075
21076
21071
21069
16939
17125
19942
Levee Maintenance
Levee Maintenance
Lakeside Ranch N - Mowing
Lakeside Ranch N - Fertilizer
Lakeside Ranch N - Mowing - Slope
Lakeside Ranch N - Soil Testing
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
C-111 South Dade - Maint & Repair
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
C-111 South Dade - Oil / Lube
310
624
20,510
5,665
2,575
1,236
27,290
5,776
12,797
9,290
30,968
387
42,620
6,048
100
3,360
8,826
929
2,341
120,000
3,000
50
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
6.00
1.00
11.00
1.00
4.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$14,251
$20,510
$144,652
$100
$15,456
$123,000
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
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
203000
202000
203000
202000
5311176000
5313301000
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5311176000
5310175100
5311176000
5312177000
5313301000
5110171100
5313301000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 80 of 458
![Page 93: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/93.jpg)
LEVEE MAINTENANCECG01
540040
540050
541250
541300
541301
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Construction Materials
Oper Expense - District Uniforms
21221
15994
20131
20373
20375
20374
21266
20281
21272
20134
21278
20458
21300
21307
21311
21283
21261
21319
21325
21333
21358
21364
21371
21341
21314
Levee Maintenance
BCB SC & FS Fuel Card Purchases
C-44 Canal - Road Base
Lakeside Ranch N - Construction Material
Lakeside Ranch N - Grass Seed / Sod
Lakeside Ranch N - Shell / Riprap
Levee Maintenance
Ten Mile Creek - Construction Material
Levee Maintenance
Corbett Levee PH1 - Levee Berm M&R Aggre
Levee Maintenance
RS L-8 Reservoir - Levee / Berm M&R
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
1,500
9,171
1,000
1,200
562
3,124
58,033
833
63,244
300
116,625
3,270
59,606
30,072
9,118
23,032
27,271
3,948
1,394
929
3,716
2,555
1,858
3,019
1,463
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
1.00
15.00
8.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$50
$1,500
$9,171
$397,290
$18,882
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
203000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
5311176000
5005170400
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
3004
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 81 of 458
![Page 94: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/94.jpg)
LEVEE MAINTENANCECG01
541400
541500
541501
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
21382
21390
21399
21427
21434
21441
21409
21376
19979
21446
21449
19876
21451
20235
21462
21465
21467
21454
21445
21469
21470
19875
21471
20238
21474
21475
21476
21468
21552
19943
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
C-44 Canal - Parts & Supplies
Levee Maintenance
Levee Maintenance
Corbett Levee PH1 - Canal / Levee Maint
Levee Maintenance
RS L-8 Reservoir - Canal / Levee Maint
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Corbett Levee PH1 - Seed & Sod
Levee Maintenance
RS L-8 Reservoir - Seed & Sod
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
C-111 South Dade - Parts & Supplies
8,129
3,484
2,323
6,968
4,645
3,484
6,387
2,926
1,500
3,442
4,320
400
10,715
1,090
22
8,872
11,334
6,612
4,331
5,854
774
200
2,710
1,090
2,903
677
4,645
293
10,002
50
Total
Total
Total
-
-
-
Amount
8.00
11.00
9.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$38,346
$52,638
$19,146
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5310175100
5311176000
5313301000
5211174000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
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
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 82 of 458
![Page 95: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/95.jpg)
LEVEE MAINTENANCECG01
541502
541510
541511
541600
542400
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licenses
18343
21661
21665
21669
21687
21691
21673
21675
20278
21724
21745
21750
21728
21732
21778
21781
21785
21801
21791
21794
21774
21809
21810
21813
21816
21818
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Ten Mile Creek- Equip Rental (Levee)
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
986
268
813
867
700
5,419
2,601
5,040
2,667
2,477
9,910
12,387
8,052
14,555
164
116
116
269
58
116
107
232
232
929
465
929
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
2.00
1.00
7.00
6.00
7.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$10,052
$986
$15,708
$50,048
$946
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
5415181900
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5110171100
5210173100
5211174000
5310175100
5311176000
5312177000
5110171100
5111172000
5210173100
5211174000
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 83 of 458
![Page 96: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/96.jpg)
LEVEE MAINTENANCECG01
543301
543302
Oper Expense - Permits & Fees
Oper Expense - Waste Disposal Fees
21821
21822
21824
21831
21833
21825
21827
21819
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
3,189
248
248
991
15,920
5,600
7,185
2,497
Total
Total
-
-
Amount
5.00
8.00
Total LEVEE MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$4,881,913
Item NameQty
$2,787
$35,878
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 84 of 458
![Page 97: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/97.jpg)
MOWINGCG03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Aquatic Spraying
19976
20130
19977
19984
20890
20282
20884
19873
19874
20885
20432
20433
20886
20891
19944
C-44 Canal - Spraying
C-132 & C-133 - Contract Mowing
C-44 Canal - Mowing
C-44 STA - Contract Mowing
Mowing - Flat & Slope
Ten Mile Creek - Flat/Slope Mowing
Mowing - Flat & Slope
Corbett Levee PH1 - Flat Mowing Contract
Corbett Levee PH1 - Side Slope Mowing
Mowing - Flat & Slope
RS L-8 Reservoir - CS Flat Mowing
RS L-8 Reservoir - CS Slope Mowing
Mowing - Flat & Slope
Mowing - Flat & Slope
C-111 South Dade - Flat Mowing
12,000
10,623
15,000
212
370,461
16,859
38,650
1,500
9,889
172,864
6,170
40,417
238,784
227,968
145
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
5.30
5.30
5.30
5.30
5.20
5.30
5.30
5.30
5.30
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$257,116
$19,671
$22,289
$83,993
$5,817
$354
$77
$1,060
$1,256
$12,000
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
202002
202000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5110171100
5110171100
5110171100
5110171100
5110171100
5111172000
5210173100
5210173100
5210173100
5210173100
5210173100
5211174000
5310175100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
3004
NR
3004
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 85 of 458
![Page 98: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/98.jpg)
MOWINGCG03
530403
541301
541400
542400
Cont Serv - Mowing Canals/Levees
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Professional Licenses
19992
20114
20115
20147
20892
20887
20883
21318
21370
21313
21381
21440
21375
21790
C-111 South Dade - PS-331 Flat Mowing
C-111 South Dade - PS-332B Flat Mowing
C-111 South Dade - PS-332C Flat Mowing
C-111 South Dade - PS-332D Flat Mowing
Mowing - Flat & Slope
Mowing - Flat & Slope
Mowing - Flat & Slope
Mowing
Mowing
Mowing
Mowing
Mowing
Mowing
Mowing
3,708
5,692
8,686
9,029
107,906
340,404
35,000
697
232
585
1,742
581
1,463
77
Total
Total
Total
Total
-
-
-
-
Amount
21.00
3.00
3.00
1.00
Total MOWING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,068,977
Item NameQty
$1,659,967
$1,514
$3,786
$77
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202002
202002
202002
202002
202000
202000
203000
202000
202000
203000
202000
202000
203000
202000
5311176000
5311176000
5311176000
5311176000
5311176000
5312177000
5313301000
5110171100
5311176000
5313301000
5110171100
5311176000
5313301000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
3000
3002
3002
3001
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 86 of 458
![Page 99: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/99.jpg)
TREE MANAGEMENTCG04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530200
530402
530900
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Land Management
Cont Serv - Tree Management Services
Cont Serv - Professional
Oper Expense - Books/Subscriptions
14870
14871
20882
20881
25
40
42
Harzadous Tree Removal North End
Hazardous Tree Removal South End
Tree Management
Tree Management
Horticultural Services
Books & Reference Materials
Landscape Design - Plant Finder
215,000
235,000
4,170
97,541
4,000
772
170
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.70
3.70
3.70
3.70
3.70
3.70
3.70
3.70
3.70
2.00
2.00
1.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$216,045
$16,531
$17,045
$58,349
$4,142
$249
$57
$740
$918
$450,000
$101,711
$4,000
$942
1.00
1.00
1.00
1.00
1.00
1.00
1.00
225000
225000
202000
203000
225000
101000
101000
5415182000
5415182000
5111172000
5313301000
5415182000
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 87 of 458
![Page 100: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/100.jpg)
TREE MANAGEMENTCG04
541501
542100
Oper Expense - Parts,Supp - Agricultural
Oper Expense - District Travel
12884
13972
Bank Stabilization after Tree Removal
Travel - District Business
100,000
532
Total
Total
-
-
Amount
1.00
.26
Total TREE MANAGEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$971,261
Item NameQty
$100,000
$532
1.00
.26
225000
202000
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
NR
Page: 88 of 458
![Page 101: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/101.jpg)
CANAL MAINTENANCECG05
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
541250
541301
541400
541600
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Rent/Lease Equipment
15797
21332
21398
20462
21718
21715
Gasoline/Diesel Fuel Card
Canal Maintenance
Canal Maintenance
RS L-8 Reservoir - Veg Mgmt Tools
Canal Maintenance
Canal Maintenance
3,207
697
1,742
82
6,813
6,243
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.95
5.30
14.25
14.25
8.95
8.85
8.95
8.95
8.95
8.95
1.00
1.00
2.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$447,676
$63,709
$39,123
$41,238
$141,554
$9,908
$601
$128
$1,790
$2,140
$3,207
$697
$1,824
$13,056
1.00
1.00
1.00
1.00
1.00
1.00
203000
202000
202000
202000
202000
203000
5005170400
5210173100
5210173100
5210173100
5110171100
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 89 of 458
![Page 102: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/102.jpg)
CANAL MAINTENANCECG05
542400
543302
Oper Expense - Professional Licenses
Oper Expense - Waste Disposal Fees
21773
21826
Canal Maintenance
Canal Maintenance
78
9,662
Total
Total
-
-
Amount
1.00
1.00
Total CANAL MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$776,391
Item NameQty
$78
$9,662
1.00
1.00
203000
202000
5313301000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
NR
Page: 90 of 458
![Page 103: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/103.jpg)
DREDGINGCG06
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
Total DREDGING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$228,018
Item NameQty
$147,902
$11,316
$11,404
$52,040
$3,691
$221
$44
$660
$740
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 91 of 458
![Page 104: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/104.jpg)
AUTOMOTIVE-DEPTS OUTSIDE O&MCI03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530600
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
14358
12949
17240
79
12593
20975
20978
20993
20445
21000
21029
21036
21010
Maintenance Agreement - Fuel Site
Maintenance & Repair - Vehicles
LWC - Maint/Repair - Vehicles
Maintenance & Repair - Vehicles
Maintenance & Repair - Vehicles
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
RS L-8 Reservoir - VM Oil Change
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
2,585
1,000
5,000
7,500
1,400
9,748
3,271
26,108
561
4,138
957
492
1,634
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
8.05
1.15
9.20
9.20
8.05
8.05
8.05
8.05
8.05
8.05
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$452,718
$3,870
$34,929
$34,672
$126,948
$9,005
$543
$120
$1,610
$1,996
$2,585
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
101000
202000
101000
101000
202000
202000
202000
202000
202000
202000
202000
202000
5005170400
4214333000
4216330000
4216330000
4218332000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 92 of 458
![Page 105: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/105.jpg)
AUTOMOTIVE-DEPTS OUTSIDE O&MCI03
530608
540030
541100
541250
541301
541400
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
20963
14346
16634
16972
16866
16867
16973
16869
17472
14375
14879
14376
21331
21397
12951
14355
14377
21496
19980
21504
21518
21551
21564
Automotive - Depts Outside O&M
Maintenance & Repair - Vehicles
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Subcriptions & Newspapers
BCB SC & FS Fuel Card Purchases
Gasoline/Diesel Fuel - District Wide
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Parts & Supplies - Vehicles
Car Wash & Detail
Parts, Supplies, & Expenses - Fleet
Automotive - Depts Outside O&M
C-44 Canal - Fleet / Equip Repairs
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
1,120
100
35,000
49,963
79,821
44,963
30,000
7,000
29,638
1,000
10,529
626,084
697
1,161
8,000
4,470
15,140
16,986
4,000
6,245
42,900
7,521
1,888
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
14.00
7.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$63,029
$276,385
$1,000
$636,613
$697
$1,161
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
101000
101000
202000
202000
202000
202000
202000
202000
202000
5313301000
6180238000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5005170400
5005170400
5005170400
5210173100
5210173100
4216330000
5005170400
5005170400
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 93 of 458
![Page 106: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/106.jpg)
AUTOMOTIVE-DEPTS OUTSIDE O&MCI03
541502
542400
543301
Oper Expense - Parts,Supp - Fleet
Oper Expense - Professional Licenses
Oper Expense - Permits & Fees
21572
21529
21483
21784
14382
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Automotive - Depts Outside O&M
Vehicle Tags & Registration, etc.
914
2,781
2,683
56
4,000
Total
Total
Total
-
-
-
Amount
12.00
1.00
1.00
Total AUTOMOTIVE-DEPTS OUTSIDE O&M
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,765,465
Item NameQty
$113,528
$56
$4,000
1.00
1.00
1.00
1.00
1.00
202000
202000
203000
202000
202000
5311176000
5312177000
5313301000
5210173100
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 94 of 458
![Page 107: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/107.jpg)
OTHER EQUIPMENT MAINTENANCECI04
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530405
530608
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Equipment Inspections
Cont Serv - Maint & Repairs - Vehicles
13029
13028
13025
13027
13024
13026
15789
14362
14361
20974
20992
21028
Crane Inspect FTL Mobiles
Crane Inspect HOM Mobile
Crane Inspect KISS Mobile
Crane Inspect MIA Mobile
Crane Inspect OKEE Mobiles
Crane Inspect WPB Mobiles
Crane Inspection CLE Mobile
ALLDATA - MITCHELL
Oil Change Services & Repairs
Other Equipment Maintenance
Other Equipment Maintenance
Other Equipment Maintenance
2,800
1,500
2,100
3,900
4,000
4,500
1,300
29,000
3,000
17,330
21,969
478
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.70
1.00
2.70
2.70
1.70
1.70
1.70
1.70
1.70
1.70
7.00
5.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$92,460
$8,907
$7,753
$7,624
$26,809
$1,902
$113
$25
$340
$430
$20,100
$71,777
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5005170400
5005170400
5005170400
5005170400
5005170400
5005170400
5005170400
5005170400
5005170400
5110171100
5210173100
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 95 of 458
![Page 108: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/108.jpg)
OTHER EQUIPMENT MAINTENANCECI04
541100
541301
541400
541502
542400
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Fleet
Oper Expense - Professional Licenses
14374
21330
21396
21495
21517
21563
21777
Master Tech Shop CDs
Other Equipment Maintenance
Other Equipment Maintenance
Other Equipment Maintenance
Other Equipment Maintenance
Other Equipment Maintenance
Other Equipment Maintenance
20,000
232
581
30,198
36,099
945
123
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
1.00
3.00
1.00
Total OTHER EQUIPMENT MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$326,418
Item NameQty
$20,000
$232
$581
$67,242
$123
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
5005170400
5210173100
5210173100
5110171100
5210173100
5310175100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 96 of 458
![Page 109: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/109.jpg)
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530106
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Alligator Protection Services
13554
17504
15862
12944
20209
15908
15907
18194
14088
20898
BCB Maintenance/Repair (Contract)
Maintenance/Repairs (Contract)
Maintenance/Repairs (Contract)
Maintenance/Repairs (Contract)
Merritt PS - GW Wells / Weather Stations
RTU Maintenance / Repair
Telemetry System Maintenance Svcs
SCADA Stilling Well/Platform Rep C&SF
Wildlife Protection Svcs- CS External
Mowing - Telemetry
104,882
137,711
65,488
50,374
28,717
29,310
12,396
750,000
10,000
6,631
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
31.20
1.00
32.20
32.20
31.20
30.30
31.20
31.20
31.20
31.20
8.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,626,819
$25,000
$126,370
$125,676
$495,728
$33,908
$2,097
$445
$6,240
$7,384
$1,178,878
$10,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
101000
202000
202000
101002
202000
202000
202000
101000
202000
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5613222000
5511184600
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
3008
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
101002
NR
NR
Page: 97 of 458
![Page 110: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/110.jpg)
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
530404
530600
530611
530700
531100
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Maintenance and Repairs
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
Cont Serv - General Maintenance
20902
20911
15795
17147
21041
21045
21048
21052
21064
21067
21056
21070
21079
21082
21084
21087
21098
21101
21090
20101
20107
15838
19973
19990
Mowing - Telemetry
Mowing - Telemetry
Maintenance/Repairs - Parts & Equip
Maintenance/Repairs - Parts & Supplies
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
BBCW Deering - Motorola RTU Maint (1)
BBCW L31E - Motorola RTU Site Maint (4)
BCB Telemetry Inventory
C-111 Spreader - Motorola RTU Maint (2)
C-44 Reservoir - Campbell RTU Maint (6)
3,436
1,250
32,924
21,576
3,612
1,922
5,398
2,244
2,271
1,263
9,584
85
975
1,498
2,347
2,621
1,359
325
512
3,268
13,072
23,658
6,536
1,221
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.00
2.00
7.00
1.00
7.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$11,317
$54,500
$26,294
$85
$9,637
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
202000
202000
101000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202002
101000
203000
202002
101000
5211174000
5310175100
5511184600
5511184600
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5111172000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5511184600
5511184600
5511184600
5511184600
5511184600
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
3007
NR
NR
3006
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 98 of 458
![Page 111: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/111.jpg)
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
540050
541200
541300
541301
541400
Oper Expense - Inventory Parts and Supplies
Oper Expense - Liquid Propane Fuel
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
19989
20344
20383
20208
20255
20254
15793
15861
20156
21238
21240
21244
21251
21254
21257
21246
21265
21271
21277
21299
21306
21310
21282
13357
15794
C-44 Reservoir - Motorola RTU Maint (35)
Faka Union PS - Motorola RTU Maint (1)
Lakeside Ranch N - Motorola RTU (7)
Merritt PS - Motorola RTU Maint (1)
RS L-8 Reservoir - Campbell RTU (9)
RS L-8 Reservoir - Motorola RTU (3)
Telemetry Syst. Maint. Inventory
Telemetry Syst. Maintenance Inventory
Ten Mile Creek - Motorola RTU Maint (3)
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Uniforms/ Safety/ Tools/ Testing
Tools and Equipment
9,532
4,889
12,876
6,536
21,969
9,804
92,000
150,000
3,268
929
619
465
619
310
619
465
379
444
1,709
402
1,082
255
311
6,500
10,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
14.00
7.00
7.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$358,629
$4,026
$4,582
$6,500
$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
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101002
101000
101002
101000
101000
101000
202000
101000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
101000
101000
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5511184600
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5511184600
5511184600
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3008
NR
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 99 of 458
![Page 112: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/112.jpg)
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
541500
541503
541505
541510
541600
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Office
Oper Expense - Rent/Lease Equipment
16061
12942
14342
19981
21577
21581
21585
21602
21606
21610
21589
21615
21619
21623
21638
21642
21646
21627
18286
21744
21749
21727
21731
15866
18259
Material Purchased-Sale of Scrap Metal
Parts and Supplies - Maintenance
Telemetry Parts & Supplies
C-44 Tower - Telemetry Building Maint
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Admin Office Supplies
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
BCB Travel Expense
Travel Expense
1,000
51,362
90,000
1,200
2,898
931
2,296
1,791
1,762
1,089
1,552
174
358
149
102
2,957
84
197
1,097
387
387
387
387
12,500
6,480
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.00
8.00
7.00
1.00
4.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$142,362
$13,519
$4,021
$1,097
$1,548
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
202000
202002
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
101000
5511184100
5511184600
5511184600
5110171100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5511184100
5211174000
5310175100
5311176000
5312177000
5511184600
5511184600
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
3004
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 100 of 458
![Page 113: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/113.jpg)
COMMAND & CONTROL, DATA LOGGER & RTU MAINTCJ05
542100
543301
543701
543800
Oper Expense - District Travel
Oper Expense - Permits & Fees
Oper Expense - Electrical Service
Oper Expense - Freight
21812
20558
20565
20557
20567
20574
19348
15860
Telemetry Maintenance
Telementry Maintenance
Telemetry Maintenence
Telemetry Maintenance
Telemetry Maintenance
Telemetry System
Freight - Warehouse/Inventory
Telemetry Freight
39
18,000
10,000
5,750
12,000
3,000
5,000
2,000
Total
Total
Total
Total
-
-
-
-
Amount
2.00
1.00
5.00
2.00
Total COMMAND & CONTROL, DATA LOGGER & RTU MAINT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$4,361,431
Item NameQty
$18,980
$39
$48,750
$7,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
101000
101000
5210173100
5110171100
5111172000
5210173100
5211174000
5310175100
5511184100
5511184600
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 101 of 458
![Page 114: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/114.jpg)
C&SF MONITORING & ASSESSMENTCJ06
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530113
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Flow Monitoring Services
13321
13328
14309
14884
14303
14305
15904
13330
15082
Data Quality Improvement
NEXRAD Data Acquisition
QA of Flow Meas Proc & Flow Meter Calibr
Tools for QA-Flow Meas & Index Velocity
Flow Rating at C&SF Structure
Flow Rating at C&SF Structure
Flow Rating at C&SF Structures
Flow Rating at C&SF Structures
Flow Ratings & Structure Configurations
30,040
83,310
10,000
24,000
21,451
29,306
14,166
27,900
29,400
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
20.05
2.00
22.05
22.05
20.05
19.65
20.05
20.05
20.05
20.05
4.00
5.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,291,927
$72,000
$104,339
$111,299
$317,835
$21,985
$1,339
$293
$4,010
$4,951
$147,350
$122,223
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
202000
202000
202000
202000
101000
101000
101000
5512185700
5512185700
5512200000
5512200000
3210136100
3210136100
3210136100
3210136100
3210136100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
100996
100996
100996
100996
100996
Page: 102 of 458
![Page 115: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/115.jpg)
C&SF MONITORING & ASSESSMENTCJ06
530190
530600
541100
541301
541500
541510
542100
542310
543800
Cont Serv - External Provider (OPS)
Cont Serv - Maintenance and Repairs
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Freight
14302
13320
12547
13319
12948
12543
82
18310
18224
15905
12556
12546
15851
15857
15845
Hydrologic Data Processing
Hydrologic Data Processing
ADCP and ADFM Calibration and Repair
Books & Reference Materials
Uniforms/Safety Shoes/Protective Equip
Electronic Supplies for Equipment
Equipment Maintenance Supplies
Administrative Office Supplies
Travel - District Business
BCB Travel
American Society of Civil Engineers
Freight for Equip. Calibration & Ins.
FTL USGS GW BIG CYPRESS
FTL USGS GW Core Network (OMC)
FTL USGS SW Core Network
13,750
106,314
5,000
562
1,133
2,080
6,937
1,294
435
336
4,785
1,625
37,800
478,638
203,186
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
2.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$120,064
$5,000
$562
$1,133
$9,017
$1,294
$771
$4,785
$1,625
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
101000
101000
101000
101000
101000
101000
101000
101000
203000
101000
101000
101000
202000
202000
5512185500
5512185500
5512200000
5512185100
5512200000
5512200000
5512200000
5512185100
5512185500
5512200000
5510183000
5512200000
5512185500
5512185500
5512185500
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 103 of 458
![Page 116: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/116.jpg)
C&SF MONITORING & ASSESSMENTCJ06
545020 Oper Expense - Interagency Federal Matching
15859
15858
14885
ORL USGS ET/Radiation Stations
ORL USGS SW CORE NETWORK
Solar Radiation and ET Data Acquisition
25,100
122,850
24,500
Total -
Amount
6.00
Total C&SF MONITORING & ASSESSMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$3,235,876
Item NameQty
$892,074
1.00
1.00
1.00
101000
202000
101000
5512185500
5512185500
5512185700
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 104 of 458
![Page 117: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/117.jpg)
COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONSCJ07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
540050
541301
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Oper Expense - Inventory Parts and Supplies
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
13327
19323
15792
16062
16027
RTU Upgrades (Contract)
BCB SCADA Replacements
RTU Inventory Parts
Uniforms/Safety
Installation Tools & Equipment
10,000
150,000
24,000
650
7,800
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
15.60
15.60
15.60
15.60
15.60
15.60
15.60
15.60
15.60
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,069,582
$81,827
$80,434
$246,012
$17,460
$1,042
$235
$3,120
$3,921
$10,000
$150,000
$24,000
$650
$7,800
1.00
1.00
1.00
1.00
1.00
101000
203000
101000
101000
101000
5511184500
5613222000
5511184500
5511184500
5511184500
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 105 of 458
![Page 118: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/118.jpg)
COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONSCJ07
541500
542100
543800
Oper Expense - Parts and Supplies
Oper Expense - District Travel
Oper Expense - Freight
13665
19349
18258
16063
RTU Upgrades Parts & Supplies
BCB Travel Expense
Travel Expense
Freight
34,706
6,000
1,580
700
Total
Total
Total
-
-
-
Amount
1.00
2.00
1.00
Total COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,739,069
Item NameQty
$34,706
$7,580
$700
1.00
1.00
1.00
1.00
101000
203000
101000
101000
5511184500
5511184500
5511184500
5511184500
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 106 of 458
![Page 119: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/119.jpg)
AQUATIC PLANT CONTROLCK01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
14869
20860
19974
19983
20359
20857
20430
20858
20861
20856
19279
17129
20133
Grass Carp Stocking
Aquatic Plant Control
C-132 & C-133 - Contract Spraying
C-44 STA - Contract Spraying
Lakeside Ranch N - Spraying
Aquatic Plant Control
RS L-8 Reservoir - Aquatic Spraying
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
SR29 Canal Exotic Removal
Aquatic Plant Control
C-44 STA - Contract Spraying
140,000
187,945
11,820
417
15,600
73,964
13,472
65,570
6,957
304,817
175,000
97,400
20,833
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
31.45
6.15
37.60
37.60
31.45
29.55
31.45
31.45
31.45
31.45
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,653,871
$75,500
$132,298
$142,411
$503,790
$33,069
$2,109
$441
$6,290
$7,363
$140,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
225000
225000
202000
202000
202000
225000
202000
225000
225000
203000
203000
206000
202000
5415182000
5110171100
5110171100
5110171100
5110171100
5210173100
5210173100
5211174000
5311176000
5313301000
5313301000
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 107 of 458
![Page 120: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/120.jpg)
AQUATIC PLANT CONTROLCK01
530300
530301
530400
540010
Cont Serv - Aquatic Spraying
Cont Serv - Terrestrial Spraying
Cont Serv - Mechanical Aquatic Harvesting
Oper Expense - Inventory Chemicals
17135
14859
20465
20466
20163
20253
20284
20343
20342
20207
20148
20872
14858
21167
20370
21170
20451
21175
21177
21172
21165
19280
17127
17126
14866
14865
17136
21220
FWC Invasive Plant
Ground Spraying Support (FWC)
LO Nubbin Slough - Contractual Spraying
LO Taylor Creek - Contractual Spraying
Lakeside Ranch N - Exotics
RS L-8 Reservoir - Contract Spraying
Ten Mile Creek - Vegetation Mgmt
Faka Union PS - Vegetation Mgmt
Faka Union PS - Vegetation Mgmt
Merritt PS - Vegetation Mgmt
Merritt PS - Vegetation Mgmt
Aquatic Plant Control
Mechanical Harvesting Services
Aquatic Plant Control
Lakeside Ranch N - Chemicals
Aquatic Plant Control
RS L-8 Reservoir - Aquatic Chemicals
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
SR29 Canal Exotic Control Chemicals
Aquatic Plant Control
Aquatic Plant Control
Chemcials for Kissimmee Basin Area
Chemicals for Aquatic Plant Control
FWC Invasive Grasses
Aquatic Plant Control
500,000
37,200
31,200
30,000
40,000
10,300
20,000
61,425
26,085
82,125
34,875
10,452
104,000
10,000
17,000
46,712
2,725
84,907
33,457
42,442
499,412
25,000
355,812
70,000
46,090
22,096
752,167
500
Total
Total
Total
Total
-
-
-
-
Amount
18.10
4.00
2.00
14.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,642,495
$204,510
$114,452
$2,007,820
1.00
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
206000
206000
202000
202000
202000
202000
202000
101002
101002
101002
101002
202000
206000
225000
202000
225000
202000
225000
225000
225000
203000
203000
206000
206000
225000
225000
206000
202000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5111172000
5415182000
5110171100
5110171100
5210173100
5210173100
5310175100
5311176000
5312177000
5313301000
5313301000
5415182000
5415182000
5415182000
5415182000
5415182000
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
3008
3008
3008
3008
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 108 of 458
![Page 121: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/121.jpg)
AQUATIC PLANT CONTROLCK01
540050
541250
541300
541301
541400
Oper Expense - Inventory Parts and Supplies
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
16035
21264
21270
21276
21298
21305
21260
21317
21324
21363
21369
21340
54
21380
21389
21433
21439
21408
53
21448
21450
21464
21466
21453
21444
Gasoline/Diesel Fuel Card
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Uniforms/Safety Shoes
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Small Tools, Equipment & Gauges
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
4,091
26,478
18,387
12,503
26,478
7,649
7,413
697
1,161
3,252
929
465
1,000
1,161
2,323
6,968
2,323
1,161
3,000
5,254
4,413
9,290
6,968
2,477
244
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
6.00
6.00
6.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$500
$4,091
$98,908
$7,504
$16,936
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
101000
202000
202000
202000
202000
202000
225000
202000
202000
202000
202000
202000
203000
5005170400
5110171100
5111172000
5210173100
5211174000
5310175100
5313301000
5110171100
5111172000
5310175100
5311176000
5312177000
5415182000
5110171100
5111172000
5310175100
5311176000
5312177000
5415182000
5111172000
5210173100
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 109 of 458
![Page 122: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/122.jpg)
AQUATIC PLANT CONTROLCK01
541500
541502
541507
541510
542100
542400
543302
543800
545000
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Waste Disposal Fees
Oper Expense - Freight
Oper Expense - Interagency Local
20377
52
18334
18357
13972
21776
21783
21803
21789
21793
21772
21823
21832
21820
21858
19281
Lakeside Ranch N - P&S Fleet
Photographic Expenses
Aquatic Plant Control
Office Supplies
Travel - District Business
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
SR29 Local Govt Agreement
9,440
500
351
734
1,513
122
155
387
58
58
107
248
66,388
18,829
2,000
50,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
6.00
1.00
1.00
2.00
.74
6.00
3.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$28,646
$9,440
$500
$1,085
$1,513
$887
$85,465
$2,000
$50,000
1.00
1.00
1.00
1.00
.74
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
101000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
203000
5110171100
5415182000
5003170600
5415182000
5415182000
5110171100
5210173100
5310175100
5311176000
5312177000
5313301000
5210173100
5310175100
5312177000
5311176000
6180238000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 110 of 458
![Page 123: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/123.jpg)
AQUATIC PLANT CONTROLCK01
589300 Capital Outlay - Equipment
18201 Aquatic Plant Control 2,500
Total -
Amount
1.00
Total AQUATIC PLANT CONTROL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$6,976,394
Item NameQty
$2,500
1.00 402000 5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 111 of 458
![Page 124: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/124.jpg)
BIOCONTROL EXOTIC PLANTCK02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
545020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Oper Expense - Interagency Federal Matching
20384
51
1
Melaleuca Bio Chem Lab Vegetation
Climbing Fern Biocontrol Develpoment
Melaleuca Biocontrol Development
661,536
150,000
150,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
1.00
2.00
Total BIOCONTROL EXOTIC PLANT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,008,621
Item NameQty
$33,316
$2,548
$2,506
$7,885
$559
$34
$8
$100
$129
$661,536
$300,000
1.00
1.00
1.00
101002
202000
202000
5415182000
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
3005
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 112 of 458
![Page 125: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/125.jpg)
TERRESTRIAL PLANT CONTROLCK03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530300
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Aquatic Spraying
15019
20109
20113
20108
20112
20111
19956
19957
14859
14861
14863
Invasive Plant Monitoring
8.5 SMA Mod - PS-357 Spraying
C-111 South Dade - PS-331 Spraying
C-111 South Dade - PS-332B Spraying
C-111 South Dade - PS-332C Spraying
C-111 South Dade - PS-332D Spraying
C-111 Spreader - S-199 Spray
C-111 Spreader - S-200 Spray
Ground Spraying Support (FWC)
Invasive Grasses Aerial Services FWC
Invasive Grasses Spraying Svcs FWC MR
50,000
6,695
412
206
206
412
1,103
3,312
334,800
513,634
6,330
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.00
3.00
11.00
11.00
8.00
7.80
8.00
8.00
8.00
8.00
1.00
9.90
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$443,224
$37,174
$36,746
$43,892
$126,982
$8,728
$532
$113
$1,600
$1,918
$50,000
$867,110
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.90
1.00
1.00
202000
202002
202002
202002
202002
202002
202002
202002
206000
206000
206000
5415182000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5311176000
5415182000
5415182000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
3003
3000
3002
3002
3001
3006
3006
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 113 of 458
![Page 126: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/126.jpg)
TERRESTRIAL PLANT CONTROLCK03
530301
540010
541301
541400
Cont Serv - Terrestrial Spraying
Oper Expense - Inventory Chemicals
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
20869
20863
19877
20431
20864
20865
20870
19946
20871
20866
20862
21166
21168
19872
20450
21169
21174
19945
21176
21171
21164
14862
21357
21362
21339
21426
21432
21407
Terrestrial Plant Control
Terrestrial Plant Control
Corbett Levee PH1 - Terrestrial Spraying
RS L-8 Reservoir - Terrestrial Spraying
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
C-111 South Dade - Terrestrial Spraying
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Corbett Levee PH1 - Terrestrial Chemical
RS L-8 Reservoir - Terrestrial Chemicals
Terrestrial Plant Control
Terrestrial Plant Control
C-111 South Dade - Chemicals
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Invasive Grasses Chemical (FWC)
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
136,598
69,270
800
13,472
98,308
143,853
98,518
150
93,213
168,575
12,193
10,000
1,548
200
2,681
46,700
30,692
56
39,782
105,774
48,771
762,340
465
465
232
1,161
1,161
581
Total
Total
Total
Total
-
-
-
-
Amount
11.00
11.00
3.00
3.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$834,950
$1,048,544
$1,162
$2,903
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
225000
225000
202000
202000
225000
225000
225000
202000
225000
225000
203000
225000
225000
202000
202000
225000
225000
202000
225000
225000
203000
206000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5210173100
5210173100
5211174000
5310175100
5311176000
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
5210173100
5310175100
5311176000
5311176000
5312177000
5313301000
5415182000
5211174000
5310175100
5312177000
5211174000
5310175100
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 114 of 458
![Page 127: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/127.jpg)
TERRESTRIAL PLANT CONTROLCK03
542400
545040
Oper Expense - Professional Licenses
Oper Expense - Interagency Public Univ
21800
12559
Terrestrial Plant Control
Herbicide Evaluation
135
60,000
Total
Total
-
-
Amount
1.00
1.00
Total TERRESTRIAL PLANT CONTROL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$3,565,713
Item NameQty
$135
$60,000
1.00
1.00
202000
225000
5211174000
5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
NR
Page: 115 of 458
![Page 128: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/128.jpg)
EXOTIC ANIMAL MANAGEMENTCK05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
14868 Exotic Reptile Management 146,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.00
Total EXOTIC ANIMAL MANAGEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$257,714
Item NameQty
$76,892
$5,883
$5,782
$20,501
$1,455
$87
$20
$260
$334
$146,500
1.00 225000 5415182000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 116 of 458
![Page 129: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/129.jpg)
PUBLIC USECL01
541250 Oper Expense - Vehicle Fuel Card Consumed
16036 Gasoline/Diesel Fuel Card 2,172
Total -
Amount
1.00
Total PUBLIC USE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,172
Item NameQty
$2,172
1.00 203000 5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 117 of 458
![Page 130: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/130.jpg)
PERMITTINGCL03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
530900
531102
541301
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Advertising Services
Cont Serv - Professional
Cont Serv - Security Services
Oper Expense - District Uniforms
16033
14005
14008
14004
14006
14007
FAW Advertisement
Records Prep/Retention/Recordation
Title Services/other County Records
C-18/C-51 Exotic Control
Security Services C-23 North ROW
Uniforms
1,500
1,500
4,500
10,000
4,000
196
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
8.00
8.00
8.00
8.00
7.50
8.00
8.00
8.00
8.00
1.00
3.00
1.00
1.00
Total PERMITTING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$681,477
Item NameQty
$448,183
$34,286
$36,558
$128,217
$8,392
$536
$112
$1,600
$1,897
$1,500
$16,000
$4,000
$196
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
5314178000
5314178000
5314178000
5415182000
5314178000
5314178000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 118 of 458
![Page 131: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/131.jpg)
COMPLIANCE/ENFORCEMENTCL04
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Office
14011
18316
Small Tools Equipment Gauges
Office Supplies
946
1,754
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
15.70
15.70
15.70
15.70
15.20
15.70
15.70
15.70
15.70
1.00
1.00
Total COMPLIANCE/ENFORCEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,158,395
Item NameQty
$762,755
$58,350
$59,966
$249,648
$17,010
$1,053
$214
$3,140
$3,559
$946
$1,754
1.00
1.00
202000
202000
5314178000
5314178000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
NR
Page: 119 of 458
![Page 132: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/132.jpg)
FIELD STATION MAINTENANCECO03
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530404
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Mowing Field Stations/Pump Stations
20896
20897
20901
20910
20893
20915
20917
20918
20437
20920
20927
20928
20922
Mowing - Field Station
Mowing - Field Station
Mowing - Field Station
Mowing - Field Station
Mowing - Field Station
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
RS L-8 Reservoir - Fire Alarm Monitoring
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
9,900
5,985
7,202
9,365
8,500
2,981
1,401
8,601
853
3,579
1,278
1,587
735
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
12.65
2.30
14.95
14.95
12.65
12.55
12.65
12.65
12.65
12.65
5.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$620,451
$18,984
$48,914
$51,079
$199,900
$14,038
$852
$177
$2,530
$2,962
$40,952
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
5111172000
5210173100
5211174000
5310175100
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 120 of 458
![Page 133: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/133.jpg)
FIELD STATION MAINTENANCECO03
530405
530600
530611
531100
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
20914
20365
20443
20438
20442
21040
21044
21047
20446
21051
21063
21066
21055
21038
21078
21081
21083
20448
21086
21097
21100
21089
21077
21103
21104
21105
21106
21108
Field Station Maintenance
Lakeside Ranch N - General/Building Main
RS L-8 Reservoir - Fire Extinguisher Svc
RS L-8 Reservoir - Fire Rescue Inspectio
RS L-8 Reservoir - General Carpentry Svc
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
RS L-8 Reservoir - Electric Motor M&R
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
RS L-8 Reservoir - Pest Control at PS
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
2,195
3,296
72
225
561
10,579
12,677
24,599
561
16,460
11,841
2,148
11,383
18,345
24,962
27,959
88,859
700
26,793
22,652
8,551
13,235
20,541
19,177
7,260
17,152
25,500
12,000
Total
Total
Total
Total
-
-
-
-
Amount
9.00
4.00
9.00
9.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$23,210
$4,154
$108,593
$234,252
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
5313301000
5110171100
5210173100
5210173100
5210173100
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 121 of 458
![Page 134: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/134.jpg)
FIELD STATION MAINTENANCECO03
531101
531102
531103
541200
Cont Serv - Janitorial Services
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
Oper Expense - Liquid Propane Fuel
21109
21107
21102
21111
21113
21114
21121
21123
21125
21116
21110
21130
21135
21139
20449
21154
21159
21163
21127
21243
21253
21256
21245
21236
21263
21269
21275
20456
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
RS L-8 Reservoir - Waste Disposal Svcs
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
RS L-8 Reservoir - L8 Reservoir Lumber
8,890
25,000
10,000
6,581
9,887
13,311
4,634
5,735
7,221
591
4,308
9,445
1,469
8,661
225
1,643
10,000
4,283
7,316
310
310
310
310
390
1,587
1,331
2,361
545
Total
Total
Total
Total
-
-
-
-
Amount
8.00
8.00
8.00
5.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$124,979
$52,268
$43,042
$1,630
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
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
203000
202000
202000
202000
202000
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
5211174000
5310175100
5311176000
5313301000
5210173100
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 122 of 458
![Page 135: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/135.jpg)
FIELD STATION MAINTENANCECO03
541300
541301
541400
541503
541505
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
21297
21304
21309
21281
21259
21329
21368
21395
21438
21576
21580
21584
21601
21605
21609
21588
21574
21614
21618
21622
21637
21641
21645
21626
21612
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
1,242
1,253
944
959
2,256
465
232
17,327
581
23,162
19,834
105,022
14,861
18,999
8,346
15,636
16,286
5,306
6,289
10,981
3,290
2,808
6,048
1,774
3,369
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
9.00
2.00
2.00
8.00
8.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$12,478
$697
$17,908
$222,146
$39,865
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
5211174000
5310175100
5311176000
5312177000
5313301000
5210173100
5311176000
5210173100
5311176000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 123 of 458
![Page 136: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/136.jpg)
FIELD STATION MAINTENANCECO03
541510
541511
541600
543300
543301
Oper Expense - Parts,Supp - Office
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Rent/Lease Equipment
Oper Expense - Other Fees
Oper Expense - Permits & Fees
18354
18333
18211
21660
21664
21668
21686
21690
21672
21674
21658
21717
21720
21723
21743
21748
21726
21730
21714
14348
21808
21811
21815
21817
21814
21807
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Assessment Fees New BCB Field Station
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
668
992
591
1,645
2,472
3,328
1,158
1,434
1,805
148
1,077
387
387
2,387
387
387
387
387
488
500
116
232
376
581
194
11,705
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
3.00
8.00
8.00
1.00
6.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$2,251
$13,067
$5,197
$500
$13,204
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
202000
202000
202000
202000
203000
5003170600
5003170600
5003170600
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5314178000
5110171100
5210173100
5211174000
5310175100
5311176000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 124 of 458
![Page 137: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/137.jpg)
FIELD STATION MAINTENANCECO03
543701
543702
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
16480
16785
16374
16686
16764
16789
16554
17057
21842
21844
21845
21848
21851
21847
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
Field Station Maintenance
36,500
48,000
130,000
18,000
31,000
32,000
32,500
18,800
3,523
6,503
6,039
650
15,861
2,168
Total
Total
-
-
Amount
8.00
6.00
Total FIELD STATION MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,301,824
Item NameQty
$346,800
$34,744
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 125 of 458
![Page 138: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/138.jpg)
WATER MANAGEMENT SYSTEM & NAVD88 CONVERSIONCQ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
580760
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Capital Outlay - AUC Cont Serv Professional
19341
19322
19442
19313
17259
BCB Vertical Datum NAVD88 (101000)
BCB Vertical Datum- NAV88 BCB
Vertical Datum - NAV88
SCADA Replacement
SCADA Replacement
136,260
282,000
572,000
454,178
1,545,822
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.35
2.35
2.35
2.35
2.05
2.35
2.35
2.35
2.35
3.00
2.00
Total WATER MANAGEMENT SYSTEM & NAVD88 CONVERSION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$3,226,978
Item NameQty
$168,853
$12,917
$13,102
$38,296
$2,294
$156
$37
$470
$593
$990,260
$2,000,000
1.00
1.00
1.00
1.00
1.00
101000
203000
202000
401000
402000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
Fund Prg Grant
100150
100150
100150
100774
100774
Page: 126 of 458
![Page 139: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/139.jpg)
USACE SUPERVISORY PUMP OPCU01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
3.20
3.20
3.20
3.20
2.50
3.20
3.20
3.20
3.20
Total USACE SUPERVISORY PUMP OP
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$346,945
Item NameQty
$250,661
$19,173
$19,269
$53,341
$2,798
$216
$45
$640
$802
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 127 of 458
![Page 140: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/140.jpg)
USACE SUPERVIS PS MAINTCU02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.30
.40
.40
.40
.40
Total USACE SUPERVIS PS MAINT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$40,370
Item NameQty
$28,741
$2,197
$2,162
$6,720
$334
$28
$4
$80
$104
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 128 of 458
![Page 141: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/141.jpg)
USACE SUPERVIS PS REFURBCU03
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total USACE SUPERVIS PS REFURB
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$10,557
Item NameQty
$7,655
$586
$575
$1,577
$111
$7
$
$20
$26
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 129 of 458
![Page 142: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/142.jpg)
USACE SUPERV O&M PRG SUPPCU04
510100
520900
521010
521110
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
Total USACE SUPERV O&M PRG SUPP
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$15,921
Item NameQty
$12,049
$922
$906
$1,989
$7
$2
$20
$26
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 130 of 458
![Page 143: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/143.jpg)
USACE SUPERV STRUC MAINTCU06
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total USACE SUPERV STRUC MAINT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$10,841
Item NameQty
$7,900
$604
$594
$1,577
$112
$7
$1
$20
$26
Fund FundCenter
OPERATIONS & MAINTENANCE
Fund Prg Grant
Page: 131 of 458
![Page 144: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/144.jpg)
PUMPING OPERATIONSCV01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
20973
20991
21035
21009
20962
16913
17101
16617
21494
21516
21571
21528
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
5,416
3,821
2,463
5,990
4,479
11,300
12,000
3,500
9,437
6,278
4,571
10,198
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.80
.80
.80
.80
.80
.80
.80
.80
.80
5.00
3.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$42,066
$3,218
$3,163
$12,616
$895
$54
$12
$160
$206
$22,169
$26,800
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
5110171100
5210173100
5311176000
5312177000
5313301000
5110171100
5210173100
5312177000
5110171100
5210173100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 132 of 458
![Page 145: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/145.jpg)
PUMPING OPERATIONSCV01
541502 Oper Expense - Parts,Supp - Fleet
21482 Pumping Operations - Fleet 10,735
Total -
Amount
5.00
Total PUMPING OPERATIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$152,578
Item NameQty
$41,219
1.00 203000 5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
Fund Prg Grant
NR
Page: 133 of 458
![Page 146: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/146.jpg)
CONSTRUCTION - FLEETCV02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
20972
16937
21493
Construction - Fleet
Construction
Construction - Fleet
15,163
19,500
26,423
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.55
.55
.55
.55
.55
.55
.55
.55
.55
1.00
1.00
1.00
Total CONSTRUCTION - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$109,831
Item NameQty
$34,003
$2,602
$2,558
$8,674
$616
$37
$9
$110
$136
$15,163
$19,500
$26,423
1.00
1.00
1.00
202000
202000
202000
5110171100
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 134 of 458
![Page 147: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/147.jpg)
STRUCTURE MAINTENANCE - FLEETCV03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
20971
20977
20990
20999
21027
21034
21008
20961
16675
16422
16865
16877
16882
16822
16879
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
20,038
6,952
26,745
9,781
17,699
8,868
10,346
2,240
23,000
22,000
30,000
42,500
56,000
17,500
48,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.30
2.30
2.30
2.30
2.30
2.30
2.30
2.30
2.30
8.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$126,872
$9,706
$9,543
$36,273
$2,575
$154
$35
$460
$572
$102,669
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 135 of 458
![Page 148: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/148.jpg)
STRUCTURE MAINTENANCE - FLEETCV03
540030
541502
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
21492
21503
21515
21550
21562
21570
21527
21481
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
34,916
13,271
43,947
17,777
34,934
16,456
17,614
5,368
Total
Total
-
-
Amount
7.00
8.00
Total STRUCTURE MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$712,642
Item NameQty
$239,500
$184,283
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 136 of 458
![Page 149: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/149.jpg)
PUMP STATION MAINTENANCE - FLEETCV04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
20970
20989
20998
21033
21007
16935
16874
16878
16881
16961
21491
21514
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
1,083
1,911
1,505
492
2,723
3,000
16,000
5,000
7,500
20,500
1,887
3,139
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
5.00
5.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$8,748
$669
$658
$3,154
$224
$13
$3
$40
$45
$7,714
$52,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5210173100
5211174000
5311176000
5312177000
5110171100
5210173100
5211174000
5311176000
5312177000
5110171100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 137 of 458
![Page 150: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/150.jpg)
PUMP STATION MAINTENANCE - FLEETCV04
541502 Oper Expense - Parts,Supp - Fleet
21549
21569
21526
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
2,735
914
4,635
Total -
Amount
5.00
Total PUMP STATION MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$86,578
Item NameQty
$13,310
1.00
1.00
1.00
202000
202000
202000
5211174000
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 138 of 458
![Page 151: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/151.jpg)
LEVEE MAINTENANCE - FLEETCV05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
20969
20982
20988
20997
21026
21032
21006
20960
17413
16423
17414
16657
16883
17412
16751
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance -Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
26,536
12,267
12,417
13,919
12,437
13,302
15,247
10,638
80,000
55,000
70,000
102,500
65,500
72,000
59,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.95
3.95
3.95
3.95
3.95
3.95
3.95
3.95
3.95
8.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$222,463
$17,021
$16,731
$62,293
$4,423
$265
$60
$790
$992
$116,763
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 139 of 458
![Page 152: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/152.jpg)
LEVEE MAINTENANCE - FLEETCV05
540030
541502
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
21490
21502
21513
21548
21561
21568
21525
21480
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
46,240
23,420
20,404
25,298
24,548
30,683
25,957
25,496
Total
Total
-
-
Amount
7.00
8.00
Total LEVEE MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,168,347
Item NameQty
$504,500
$222,046
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 140 of 458
![Page 153: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/153.jpg)
DREDGING - FLEETCV07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
541502
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Parts,Supp - Fleet
20968
21489
Dredging - Fleet
Dredging - Fleet
542
944
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.35
.35
.35
.35
.35
.35
.35
.35
.35
1.00
1.00
Total DREDGING - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$28,750
Item NameQty
$18,384
$1,406
$1,383
$5,519
$391
$23
$5
$70
$83
$542
$944
1.00
1.00
202000
202000
5110171100
5110171100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
NR
Page: 141 of 458
![Page 154: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/154.jpg)
TELEMETRY MAINTENANCECV08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
20967
20987
16864
16875
21488
21512
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
7,582
16,556
15,000
100,000
13,212
27,205
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.30
.30
.30
.30
.30
.30
.30
.30
.30
2.00
2.00
2.00
Total TELEMETRY MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$201,534
Item NameQty
$14,549
$1,113
$1,095
$4,729
$334
$20
$4
$60
$75
$24,138
$115,000
$40,417
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
5110171100
5210173100
5110171100
5210173100
5110171100
5210173100
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 142 of 458
![Page 155: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/155.jpg)
AQUATIC PLANT CONTROL - FLEETCV09
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
20966
20981
20986
20996
21025
21031
21005
20959
16420
17430
16766
16821
16880
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Maintenance - Fleet
Aquatic Plant Control - Fleet
4,874
7,360
3,821
1,505
19,134
6,405
7,624
2,240
5,000
10,500
94,963
25,000
32,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
8.00
5.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$73,607
$5,632
$5,537
$20,499
$1,454
$87
$22
$260
$332
$52,963
$167,963
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5111172000
5210173100
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 143 of 458
![Page 156: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/156.jpg)
AQUATIC PLANT CONTROL - FLEETCV09
541502 Oper Expense - Parts,Supp - Fleet
21487
21501
21511
21547
21560
21567
21524
21479
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
8,493
14,052
6,278
2,735
53,251
23,691
16,850
10,245
Total -
Amount
8.00
Total AQUATIC PLANT CONTROL - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$463,951
Item NameQty
$135,595
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 144 of 458
![Page 157: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/157.jpg)
TERRESTRIAL PLANT CONTROL - FLEETCV10
530608
540030
541502
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
20965
20985
21004
16914
16915
16868
21486
21510
21523
Terrestrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
Terrstrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
Terrestrial Plant Control - Fleet
1,625
318
544
7,000
3,000
7,000
2,831
523
927
Total
Total
Total
-
-
-
Amount
3.00
3.00
3.00
Total TERRESTRIAL PLANT CONTROL - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$23,768
Item NameQty
$2,487
$17,000
$4,281
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
5110171100
5210173100
5312177000
5110171100
5311176000
5312177000
5110171100
5210173100
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 145 of 458
![Page 158: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/158.jpg)
COMPLIANCE/ENFORCEMENT - FLEETCV11
530608
540030
541502
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
20964
20980
20984
20995
21024
21030
21003
20958
17437
16419
16876
16870
16918
16960
21485
21500
21509
21546
21559
21566
21522
21478
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance / Enforcement - Fleet
Compliance / Enforcement - Fleet
Compliance / Enforcement - Fleet
Compliance / Enforcement - Fleet
Compliance / Enforcement - Fleet
Compliance / Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
Compliance/Enforcement - Fleet
1,083
409
1,592
376
1,435
986
1,089
560
2,500
1,000
3,000
5,000
2,800
3,500
1,887
780
2,616
684
2,833
1,829
1,854
1,342
Total
Total
Total
-
-
-
Amount
8.00
6.00
8.00
Total COMPLIANCE/ENFORCEMENT - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$39,155
Item NameQty
$7,530
$17,800
$13,825
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
203000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5310175100
5311176000
5312177000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 146 of 458
![Page 159: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/159.jpg)
O&M FLEET OVERHEADCV99
531103
540040
541100
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
21129
21134
21138
21153
21158
21162
21143
21126
21180
21184
21188
21202
21206
21209
21193
21178
21223
21225
21227
21232
21234
21235
21229
21222
21379
21388
21394
21425
21431
21437
21406
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
167
58
309
65
87
60
65
42
5,853
2,034
10,812
2,281
3,035
2,114
2,276
1,468
334
116
618
130
173
121
130
84
2,007
698
3,707
782
1,041
725
780
Total
Total
Total
-
-
-
Amount
8.00
8.00
8.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$853
$29,873
$1,706
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 147 of 458
![Page 160: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/160.jpg)
O&M FLEET OVERHEADCV99
541400
541502
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Fleet
21374
21484
21499
21508
21545
21558
21565
21521
21477
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
O&M Fleet Overhead
503
8,361
2,906
15,445
3,259
4,336
3,019
3,252
2,097
Total
Total
-
-
Amount
8.00
8.00
Total O&M FLEET OVERHEAD
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$85,350
Item NameQty
$10,243
$42,675
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
202000
202000
202000
202000
202000
202000
202000
203000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 148 of 458
![Page 161: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/161.jpg)
O&M IT SUPPORTCZ10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530117
530197
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
14990
14989
12260
14986
16066
15995
14344
16125
13017
13019
FCC Licensing
Tower Inspections
Copier/Printer Lease
Gartner Services
IT Consulting
IT Security Outsourcing
Netboss Network Management
SAP Services
Building Maintenance & Repair
DC Power Plant Maintenance
13,500
15,000
162,480
68,000
108,000
55,680
50,000
317,059
5,000
25,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
49.00
49.00
49.00
49.00
47.00
49.00
49.00
49.00
49.00
2.00
.48
3.44
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$4,051,715
$309,960
$312,835
$780,962
$52,593
$3,283
$735
$9,800
$12,593
$28,500
$162,480
$598,739
1.00
1.00
.48
1.00
.48
.48
1.00
.48
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2214116000
2214116000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2214116000
2214116000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 149 of 458
![Page 162: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/162.jpg)
O&M IT SUPPORTCZ10
530600
530601
530602
541600
543501
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Rent/Lease Equipment
Oper Expense - Cell Phones
14988
12276
13268
14311
15875
14315
14319
15839
18179
14323
15906
18180
14329
14328
14325
14330
14322
15802
14317
15040
18546
14318
15798
14326
13206
16045
14856
Equipment Calibration Service
Radio Repairs - All Types
Tower Crew Maintenance
Cisco Systems Hardware
Storage Hardware
Sun Microsystems
Cisco Systems
Clearwell & Enterprise Vault
Column Technologies
EMC - Documentum
IBM Decision Center
Insight Public Sector
Microsoft Enterprise Agreement
Microsoft Premier Support
NetBoss Technologies
New Software Maintenance
Optiv
Oracle Software Maintenance
RemedyForce
SAP Software Maintenance
Software Maintenance - Other
Symantec Veritas
Telvent Maintenance Agreement
VMWare
PC Lease
PC Lease
Cellular Voice & Data
17,400
20,000
20,000
57,351
47,081
107,347
40,643
58,029
29,127
27,353
78,690
57,164
336,000
32,966
43,771
40,800
26,976
417,271
29,903
299,022
560,093
73,826
144,781
47,475
144,000
400,000
70,852
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
5.00
1.44
10.20
1.48
.48
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$87,400
$211,779
$2,343,890
$544,000
$70,852
1.00
1.00
1.00
.48
.48
.48
.48
.48
.48
.48
1.00
.48
.48
.48
.48
.48
.48
.48
.48
.48
1.00
.48
1.00
.48
.48
1.00
.48
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2214116000
2214116000
2214116000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2211113000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 150 of 458
![Page 163: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/163.jpg)
O&M IT SUPPORTCZ10
543700
589300
Oper Expense - Utilities
Capital Outlay - Equipment
11632
19303
Local & Long Distance & Internet Service
Cameras (microwave shelters)
279,492
25,000
Total
Total
-
-
Amount
.48
1.00
Total O&M IT SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$9,886,608
Item NameQty
$279,492
$25,000
.48
1.00
101000
401000
2211113000
2214116000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
Fund Prg Grant
NR
NR
Page: 151 of 458
![Page 164: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/164.jpg)
O&M PROGRAM SUPPORTCZ99
510100
511100
520090
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530900
Salaries and Wages - Regular
Salaries and Wages - Overtime
Fringe Benefits - Uniform Allowance
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Professional
18463
13646
16184
13599
56
14363
19381
Uniform Stipend
Claims Handling Fee
Flexible Spending Account Fees
Insurance Brokerage Service (ALL)
DOT Drug/Alcohol Program
Dive Physicals
FMLA Administration Services
80,891
38,880
11,520
13,440
12,825
3,250
49,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
15.45
2.00
1.00
17.45
17.45
15.45
10.25
15.45
15.45
15.45
15.45
4.00
1.44
3.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,321,268
$44,000
$80,891
$104,448
$132,282
$265,050
$11,471
$1,036
$223
$3,090
$3,740
$822,672
$63,840
$65,075
1.00
.48
.48
.48
1.00
1.00
1.00
202000
601000
101000
601000
101000
101000
101000
5003170600
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 152 of 458
![Page 165: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/165.jpg)
O&M PROGRAM SUPPORTCZ99
530910
531100
540050
541100
541301
541400
541500
Training Services - On Site
Cont Serv - General Maintenance
Oper Expense - Inventory Parts and Supplies
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
13984
105
21212
21213
21214
21217
21218
21219
21215
21211
15799
15975
15978
14332
21328
21356
21367
13022
12551
19696
18215
District-wide Safety Training
Uniform/Laundry
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
Books & Reference Materials
ProjNet Annual User Fee (Dr. Checks)
ProjNet Annual User Fee (Dr. Checks)
RS Means Cost Engineering Subscription
O&M Program Support
O&M Program Support
O&M Program Support
Safety/Protective Equipment
Tools & Equipment
Tools & Equipment
Parts, Supplies & Expense - Office
22,050
51,440
3,871
3,871
3,871
12,774
3,871
3,871
3,871
4,877
800
30,938
8,495
4,700
232
232
232
500
83
891
401
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
1.00
8.00
4.00
4.00
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$22,050
$51,440
$40,877
$44,933
$1,196
$974
$401
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
202000
202000
202000
202000
202000
202000
202000
203000
202000
202000
101000
202000
202000
202000
202000
101000
202000
101000
202000
5010170100
5003170600
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5611187000
5613220000
5613220000
5613220000
5210173100
5211174000
5311176000
5611187000
5513142700
5513142700
5513142700
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 153 of 458
![Page 166: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/166.jpg)
O&M PROGRAM SUPPORTCZ99
541510
541830
541860
541900
542000
Oper Expense - Parts,Supp - Office
Oper Expense - Insurance Premiums Other Property
Oper Expense - Unemployment Tax
Oper Expense - Other
Oper Expense - Conference Registrations
18300
18209
21649
21650
21651
21655
21656
21657
21652
21648
18308
18325
13995
13600
14443
15979
15976
14503
41
17162
14059
17161
21754
21756
21753
Parts & Supp Off (Field Ops & Land Mgmt)
Parts&Supplies Office (Ops Eng & Const)
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
Office Supplies
Office Supplies
Helicoptor Insurance
Storage Tanks policy
Unemployment Compensation Insurance
Design Reference Materials
Design Reference Materials
Safety glasses and boots
Training & Conf. (Field Ops & Land Mgmt)
Training & Conferences
Training & Conferences
Training & Conferences (Ops Eng & Const)
O&M Program Support
O&M Program Support
O&M Program Support
1,708
1,707
2,783
1,956
4,645
1,935
2,323
2,290
2,105
2,146
735
3,358
43,200
55,000
50,490
4,440
4,100
750
11,989
14,723
14,722
11,988
387
774
219
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
12.00
1.48
.66
3.00
7.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$27,691
$98,200
$50,490
$9,290
$54,802
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.48
1.00
.66
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
202000
202000
202000
202000
202000
202000
202000
203000
101000
202000
601000
601000
101000
101000
202000
202000
202000
101000
101000
202000
202000
202000
203000
5003170600
5010170100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5611187000
5613220000
2114308300
2114308300
2310117000
5613220000
5613220000
5613220000
5003170600
5003170600
5010170100
5010170100
5210173100
5211174000
5313301000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 154 of 458
![Page 167: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/167.jpg)
O&M PROGRAM SUPPORTCZ99
542100
542300
542310
Oper Expense - District Travel
Oper Expense - Travel for Training
Oper Expense - Memberships, Dues/Fees
13885
18257
18217
18269
14054
18270
18282
21758
21759
21760
21763
21764
21761
21762
21757
13933
13933
18264
21766
21767
21765
13226
21769
21771
21770
21768
13225
21788
15977
14703
Travel BCB
Travel District
Travel District Business
Travel District Business
SUN PASS TOLL FUNDING
Travel Distirct Business
Travel District Business
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
Business Travel - Survey & Mapping
Business Travel - Survey & Mapping
District Projects Travel
O&M Program Support
O&M Program Support
O&M Program Support
O & M Dues and Memberships
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Profess. Licenses (Ops Eng & Const)
Fleet Maintenance
Construction Dept Licenses
Construction Dept Licenses
200
181
1,541
1,813
21,000
1,813
1,541
5,419
4,148
155
670
1,548
387
155
3,902
150
150
2,183
155
387
488
11,814
426
674
194
219
17,809
213
420
500
Total
Total
Total
-
-
-
Amount
15.78
3.00
5.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$46,956
$1,030
$13,327
1.00
1.00
1.00
1.00
.28
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.25
.25
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
101000
101000
101000
202000
101000
101000
202000
202000
202000
202000
202000
202000
202000
203000
203000
202000
101000
202000
202000
203000
101000
202000
202000
202000
203000
101000
202000
202000
101000
5003170600
5003170600
5003170600
5003170600
5005170400
5010170100
5010170100
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
5513142700
5513142700
5613220000
5210173100
5311176000
5313301000
5003170600
5210173100
5211174000
5311176000
5313301000
5010170100
5311176000
5613220000
5613220000
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 155 of 458
![Page 168: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/168.jpg)
O&M PROGRAM SUPPORTCZ99
542400
542500
543300
543600
543800
547000
Oper Expense - Professional Licenses
Oper Expense - Employee Relocation
Oper Expense - Other Fees
Oper Expense - Postage
Oper Expense - Freight
Oper Expense - Self-Insurance Charges
16057
21806
21805
21835
21836
21837
21839
21840
21838
21834
21854
21855
21856
21862
21863
21857
21853
21852
13103
13104
20464
20615
20586
Relocation
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
Self Insurance Charges
Self Insurance Charges
Heavy Equipment
Heavy Equipment
Heavy Equipment
22,000
376
9,266
155
52
15
267
77
19
49
5,765
2,937
8,516
6,732
6,968
2,098
3,561
3,999
655,594
32,187
750,000
199,281
1,050,719
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
4.00
1.00
2.00
7.00
8.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$18,942
$22,000
$9,642
$634
$40,576
$687,781
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
203000
202000
202000
202000
202000
202000
202000
203000
202000
202000
202000
202000
202000
202000
202000
203000
202000
203000
402000
402000
402000
2311118000
5211174000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5313301000
5110171100
5111172000
5210173100
5211174000
5310175100
5311176000
5312177000
5313301000
9999999999
9999999999
5005170400
5005170400
5005170400
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 156 of 458
![Page 169: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/169.jpg)
O&M PROGRAM SUPPORTCZ99
589300
590010
590100
590110
590120
590160
590170
590193
Capital Outlay - Equipment
Reserves-Contingency
ISF- Medical Claims Paid
ISF - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
ISF - Actuarial Service Fees Paid
ISF - Medical/Life Insurance-Retiree
17490
17470
17469
14725
14726
14727
14728
14729
20596
Big Cypress Basin Contingency Reserves
District Contingency Reserves
District Contingency Reserves
Medical Claims Paid
Dental Claims Paid
Vision Claims Paid
Administrator Fees Paid
Actuarial Service Fees Paid
Retiree's Life Insurance
760,401
30,512,602
15,742,735
11,033,772
868,059
123,056
957,268
6,150
14,000
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
3.00
3.00
.41
.41
.41
.41
.41
.50
Total O&M PROGRAM SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$66,180,361
Item NameQty
$2,000,000
$47,015,738
$11,033,772
$868,059
$123,056
$957,268
$6,150
$14,000
1.00
1.00
1.00
.41
.41
.41
.41
.41
.50
203000
202000
101000
602000
602000
602000
602000
602000
602000
9999999899
9999999899
9999999899
2114308300
2114308300
2114308300
2114308300
2114308300
2998099999
Fund FundCenter
OPERATIONS & MAINTENANCE
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 157 of 458
![Page 170: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/170.jpg)
EAA A1 FLOW EQUALIZATIONB108
510100
520900
521010
521110
521120
521130
521140
521150
521160
580740
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Capital Outlay - AUC Site Preparation
19868 RS A-1 FEB Recreation Features 150,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.30
.40
.40
.40
.40
1.00
Total EAA A1 FLOW EQUALIZATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$192,214
Item NameQty
$30,341
$2,321
$2,281
$6,720
$336
$28
$7
$80
$100
$150,000
1.00 401000 5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
100706
Page: 158 of 458
![Page 171: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/171.jpg)
RESTORATION STRATEGIES PROJECTSB199
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
17390
17400
17394
19866
20613
20612
20614
17396
17397
17398
19870
17399
19658
17187
RS Science Plan - Parent Project RB
RS Source Control RB
RS Science Plan - Canal Conveyance
RS Science Plan - Eval Root FAV Role
RS Science Plan - P Sources
RS Science Plan - P Sources
RS Science Plan - P Sources
RS Science Plan - P Sources
RS Science Plan - PSTA Tech Performance
RS Science Plan - STA Water & TP Budget
RS Science Plan - STA Water & TP Budget
RS Science Plan-Deep Water Pulse/Cattail
AWRA Annual Conf (McBryan)
Training & Conferences-Rest Strat Staff
1,164,513
500,000
100,000
204,000
482,298
585,206
150,300
567,196
335,487
21,370
133,630
235,000
495
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
25.25
25.25
25.25
25.25
23.45
25.25
25.25
25.25
25.25
12.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$2,013,761
$154,059
$167,278
$405,601
$26,234
$1,693
$394
$5,050
$6,431
$4,479,000
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
101000
202000
217000
101000
202003
101003
217003
217000
202000
101000
217000
101000
217000
217000
3310139000
3310139000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
4412162000
3310139000
3310139000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100801
100801
100858
100825
100860
100860
100860
100860
100827
100857
100857
100859
100801
NR
Page: 159 of 458
![Page 172: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/172.jpg)
RESTORATION STRATEGIES PROJECTSB199
542000
542100
542300
542400
580020
580720
580800
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Travel for Training
Oper Expense - Professional Licenses
Capital Outlay - Land
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Water Control Structures
16020
19671
17188
19867
19871
17383
19869
18448
19429
17375
17377
19430
19431
19432
17381
Business Travel - Rest.Strategies
AWRA Annual Conf (McBryan)
PE License (McBryan)
RS STA 1WX#2 Land Acquisition
RS Replacement MECCA FEB
RS Replacment MECCA FEB
RS G-341 & Convey Improv (L-16 Canal)
RS G-341 & Convey Improv(L-16 canal)
RS G-341 & Convey Improv(L-16 canal)
RS G-716 Structure RB
RS G-716 Structure RB
RS STA 1WX#1
RS STA 1WX#1
RS STA 1WX#1
RS STA 1WX#1
1,335
965
130
8,300,000
1,500,000
300,000
107,059
8,900,000
3,664,000
133,400
300,000
535,237
444,053
147,157
21,600,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
1.00
2.00
9.00
Total RESTORATION STRATEGIES PROJECTS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$53,194,332
Item NameQty
$1,495
$1,335
$965
$130
$8,300,000
$1,800,000
$35,830,906
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
406000
425000
401000
412000
425000
408000
402000
401000
401000
401000
401000
425000
3310139000
3310139000
3310139000
3510144000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
112
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
100821
100821
100802
100802
100802
100819
100819
100818
100818
100818
100818
Page: 160 of 458
![Page 173: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/173.jpg)
EXPEDITED PROJECT PROGRAM SUPPORTB599
560200
560270
Principal - COPS #1
Interest - COPS #2
20477
13701
13100
EFA Acceler 8 Debt Service (Unrefunded)
EFA Acceler 8 Debt Service (unrefunded)
EFA Acceler 8 Debt Svc (COPS 2015 INT)
974,057
6,251,709
10,487,522
Total
Total
-
-
Amount
2.00
1.00
Total EXPEDITED PROJECT PROGRAM SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$17,713,288
Item NameQty
$7,225,766
$10,487,522
1.00
1.00
1.00
415000
406000
406000
9999999799
9999999799
9999999799
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 161 of 458
![Page 174: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/174.jpg)
COMMUNICATION AND CONTROL SYSTEMSBB01
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
580800
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Capital Outlay - Water Control Structures
20491 STA G-370/G-372 Comm Tower Grounding Mod
210,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.40
1.00
1.40
1.40
.40
.40
.40
.40
.40
.40
1.00
Total COMMUNICATION AND CONTROL SYSTEMS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$315,325
Item NameQty
$33,903
$51,495
$6,533
$6,421
$6,308
$448
$27
$7
$80
$103
$210,000
1.00 406000 5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
101016
Page: 162 of 458
![Page 175: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/175.jpg)
PUMP STATION MODIFICATION/REPAIRBB02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
19320
17252
19771
20616
21888
19770
FY17 Engine/Pump Overhaul Program (STA)
STA Fuel Tank Platforms
STA G-310/G-335 Trash Rake Replacement
STA S-319/S-362 Generator Rep/Relocation
STA S-319/S-362 Generator Rep/Relocation
STA S-319/S-362 Generator Rep/Relocation
125,000
507,542
505,200
454,948
194,301
950,751
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
6.00
Total PUMP STATION MODIFICATION/REPAIR
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,862,131
Item NameQty
$91,351
$6,989
$6,871
$17,347
$1,231
$75
$20
$220
$285
$2,737,742
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
101000
202000
217000
5613222000
5613222000
5613222000
5613222000
5613222000
5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
101005
100807
101029
100878
100878
100878
Page: 163 of 458
![Page 176: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/176.jpg)
STRUCTURE INSPECTIONSBB08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
17261 FY17 Inspection Programs STA 607,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
4.80
4.80
4.80
4.80
4.50
4.80
4.80
4.80
4.80
1.00
Total STRUCTURE INSPECTIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,156,073
Item NameQty
$400,114
$30,609
$33,793
$76,932
$5,034
$323
$75
$960
$1,233
$607,000
1.00 217000 5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
100899
Page: 164 of 458
![Page 177: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/177.jpg)
SURVEY SUPPORTBB13
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
541301
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Oper Expense - District Uniforms
13324
19698
Maintenance & Repair (Survey)
District Uniforms
2,000
200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.30
.30
.30
.30
.30
.30
.30
.30
.30
1.00
1.00
Total SURVEY SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$34,315
Item NameQty
$23,344
$1,786
$1,756
$4,731
$336
$20
$5
$60
$77
$2,000
$200
1.00
1.00
217000
217000
5513142700
5513142700
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 165 of 458
![Page 178: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/178.jpg)
ENGINEERING SUPPORTBB14
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
Total ENGINEERING SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$18,260
Item NameQty
$12,829
$981
$965
$3,154
$224
$13
$3
$40
$51
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 166 of 458
![Page 179: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/179.jpg)
CONTAMINATION ASSESSMENTS & REMEDIATIONBB38
510100
520900
521010
521110
521120
521130
521140
521150
521160
530610
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint and Repairs Environmental
19879
19878
13128
19748
19749
19750
13070
13127
13072
19751
19752
19753
19760
EPA Emission Testing - Element Cleaning
EPA Emission Testing - Main Engines
Fuel System Polishing - 217
Fuel Tank System Inspect G-434 @ Comp.B
Fuel Tank System Inspect G-435 @ Comp.B
Fuel Tank System Inspect G-436 @ Comp.B
Fuel Tank System Inspection - 217
Opacity/Visible Emissions Test - 217
Storage Tank M&R - 217
Storage Tank M&R G-434 @ Comp. B
Storage Tank M&R G-435 @ Comp. B
Storage Tank M&R G-436 @ Comp. B
County Air Permit G-434
18,000
84,000
13,000
800
800
800
12,600
2,000
9,600
600
600
600
130
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.65
.65
.65
.65
.65
.65
.65
.65
.65
12.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$58,770
$4,497
$5,468
$10,251
$728
$43
$10
$130
$166
$143,400
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 167 of 458
![Page 180: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/180.jpg)
CONTAMINATION ASSESSMENTS & REMEDIATIONBB38
543301 Oper Expense - Permits & Fees
19761
13043
19754
19755
19757
19758
19759
15987
16064
County Air Permit G-436
FL Fee Storage Tank - 217
FL Storage Tank Fee G-434 @ Comp. B
FL Storage Tank Fee G-435 @ Comp. B
FL Storage Tank Fee G-436 @ Comp. B
General Air Permit G-434 (Due 2/18/17)
General Air Permit S-436 (Due 2/18/17)
Title V Air Permit Fees - 217
Title V Air Permit Renewal
130
1,375
50
25
75
100
100
1,500
10,000
Total -
Amount
10.00
Total CONTAMINATION ASSESSMENTS & REMEDIATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$236,948
Item NameQty
$13,485
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
5611187000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 168 of 458
![Page 181: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/181.jpg)
MOVEMENT OF WATERBB41
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
540030
543701
590010
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Inventory Other Fuels
Oper Expense - Electrical Service
Reserves-Contingency
20788
17054
16352
16629
16739
20569
17442
Movement of Water
Movement of Water
Movement of Water
Movement of Water
Movement of Water
Movement of Water
STA Contingency Reserves
50,000
299,296
71,709
236,000
43,500
5,000
3,000,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.22
2.00
2.22
2.22
.22
.22
.22
.22
.22
.22
3.00
3.00
1.00
Total MOVEMENT OF WATER
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$3,812,239
Item NameQty
$11,749
$77,371
$6,817
$6,966
$3,470
$246
$14
$4
$44
$53
$421,005
$284,500
$3,000,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5312177000
5210173100
5211174000
5312177000
9999999899
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 169 of 458
![Page 182: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/182.jpg)
PUMPING OPERATIONSBB42
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
540030
541301
541400
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Inventory Other Fuels
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
16623
17416
17417
17018
17418
21352
21420
19441
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations
Pumping Operations
597,279
791,042
689,958
475,372
319,000
3,693
8,656
333,780
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
9.50
1.00
10.50
10.50
9.50
9.50
9.50
9.50
9.50
9.50
5.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$484,175
$5,000
$37,424
$38,353
$149,816
$10,635
$642
$136
$1,900
$2,275
$2,872,651
$3,693
$8,656
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202003
217003
202003
217000
217003
217000
217000
217000
5210173100
5210173100
5211174000
5211174000
5312177000
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 170 of 458
![Page 183: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/183.jpg)
PUMPING OPERATIONSBB42
543701 Oper Expense - Electrical Service
20568
20570
Pumping Operations
Pumping Operations
262,122
5,000
Total -
Amount
3.00
Total PUMPING OPERATIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$4,216,258
Item NameQty
$600,902
1.00
1.00
217000
217000
5211174000
5312177000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 171 of 458
![Page 184: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/184.jpg)
STRUCTURE MAINTENANCEBB45
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530106
530120
530404
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Alligator Protection Services
Cont Serv - Electrical Services
Cont Serv - Mowing Field Stations/Pump Stations
20816
20818
20841
20843
20908
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Mowing - Structures
7,790
7,790
4,370
4,155
5,250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
25.33
2.00
27.33
27.33
25.33
24.53
25.33
25.33
25.33
25.33
1.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,296,897
$74,124
$104,884
$105,328
$402,753
$27,451
$1,699
$356
$5,066
$5,910
$297,872
$15,580
$8,525
$5,250
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
5210173100
5211174000
5210173100
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 172 of 458
![Page 185: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/185.jpg)
STRUCTURE MAINTENANCEBB45
530606
530611
530700
531103
540040
541200
541300
541301
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint and Repairs Equipment
Cont Serv - Equipment Rentals
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Liquid Propane Fuel
Oper Expense - Construction Materials
Oper Expense - District Uniforms
20950
20952
20954
21059
21062
21074
21148
21151
21152
21197
21200
21249
21250
21289
21294
21296
21351
21355
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
6,913
36,946
8
1,713
122
1,924
1,516
1,231
8
5,194
5,155
2,154
154
19,478
15,554
104
1,154
2,539
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
3.00
2.00
1.00
3.00
2.00
2.00
3.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$43,867
$1,835
$1,924
$2,755
$10,349
$2,308
$35,136
$3,693
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5312177000
5210173100
5211174000
5312177000
5210173100
5211174000
5312177000
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
5312177000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 173 of 458
![Page 186: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/186.jpg)
STRUCTURE MAINTENANCEBB45
541400
541500
541503
541505
541511
541512
541600
542400
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licenses
21419
21424
20408
21594
21599
21596
21632
20410
21636
21680
21685
21682
21705
21709
21707
21736
21742
21738
21799
Structure Maintenance
Structure Maintenance
RS A1 FEB - Commodities
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
RS A1 FEB - P&S - Electrical/Electronics
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
Structure Maintenance
2,308
6,348
7,500
2,274
1,847
12
8,825
15,000
6,882
758
616
4
109,254
93,067
419
3,335
2,708
17
115
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
2.00
1.00
3.00
3.00
3.00
3.00
3.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$8,656
$7,500
$4,133
$30,707
$1,378
$202,740
$6,060
$115
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5211174000
5210173100
5211174000
5312177000
5210173100
5211174000
5211174000
5210173100
5211174000
5312177000
5210173100
5211174000
5312177000
5210173100
5211174000
5312177000
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 174 of 458
![Page 187: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/187.jpg)
STRUCTURE MAINTENANCEBB45
Amount
Total STRUCTURE MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,714,851
Item NameQty Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 175 of 458
![Page 188: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/188.jpg)
STRUCTURE OVERHAULBB46
510100
520900
521010
521110
521120
521130
521140
521150
521160
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts and Supplies
17263 FY17 Gate Overhaul Program STA 30,869
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.15
1.00
Total STRUCTURE OVERHAUL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$191,151
Item NameQty
$106,677
$8,159
$8,024
$33,906
$2,406
$144
$29
$430
$507
$30,869
1.00 217000 5613222000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
101004
Page: 176 of 458
![Page 189: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/189.jpg)
PUMP STATION MAINTENANCEBB47
510100
520900
521010
521110
521120
521130
521140
521150
521160
530106
530120
530121
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Alligator Protection Services
Cont Serv - Electrical Services
Cont Serv - Water and Sewer Services
20815
20817
20821
20840
20842
20846
20852
20853
20855
20906
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Mowing - Pump Station
1,077
719
269
32,700
13,272
962
9,618
10,387
577
16,720
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
28.60
28.60
28.60
28.60
28.50
28.60
28.60
28.60
28.60
3.00
3.00
3.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,499,890
$114,740
$113,938
$451,432
$31,878
$1,903
$405
$5,720
$6,958
$2,065
$46,934
$20,582
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5312177000
5210173100
5211174000
5312177000
5210173100
5211174000
5312177000
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 177 of 458
![Page 190: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/190.jpg)
PUMP STATION MAINTENANCEBB47
530404
530405
530600
530606
530611
531100
531102
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint and Repairs Equipment
Cont Serv - General Maintenance
Cont Serv - Security Services
20907
20909
20924
20925
20926
20424
19880
19881
20225
20949
20951
20953
21061
21093
21095
20227
21096
21118
21119
21120
Mowing - Pump Station
Mowing - Pump Station
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
G-370 & G372 O&M Impact (pump to A1 FEB)
Holey Land G-200A - Preventative Maint
Holey Land G-200A - Vibrartion Analysis
RS A1 FEB - Maintenance and Repairs
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS A1 FEB - General Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
22,365
2,000
4,963
1,964
877
115,000
2,000
300
5,500
41,001
48,060
5,901
11,695
20,548
10,548
3,000
1,731
11,265
9,921
259
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
3.00
3.00
4.00
3.00
1.00
4.00
3.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$41,085
$7,804
$122,800
$94,962
$11,695
$35,827
$21,445
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5211174000
5312177000
5210173100
5211174000
5312177000
5211174000
5211174000
5211174000
5211174000
5210173100
5211174000
5312177000
5211174000
5210173100
5211174000
5211174000
5312177000
5210173100
5211174000
5312177000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 178 of 458
![Page 191: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/191.jpg)
PUMP STATION MAINTENANCEBB47
531103
540030
540040
540050
541300
541301
541400
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
21147
21150
20426
21196
21199
21201
20256
21288
21293
21295
21350
21354
21418
21423
20407
21458
19882
21461
21459
Pump Station Maintenance
Pump Station Maintenance
G-370 & G372 Fuel Impact (pump to A1FEB)
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS S-375 - Motorola RTU Site Maint (1)
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
RS A1 FEB - Tools and Equipment
Pump Station Maintenance
Holey Land G-200A - Parts & Supplies
Pump Station Maintenance
Pump Station Maintenance
2,885
1,924
605,851
20,389
12,772
3,847
1,089
3,347
7,206
834
2,539
2,539
4,616
6,348
500
1,058
2,500
692
154
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
2.00
1.00
3.00
1.00
3.00
2.00
3.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$4,809
$605,851
$37,008
$1,089
$11,387
$5,078
$11,464
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5211174000
5210173100
5211174000
5312177000
5511184600
5210173100
5211174000
5312177000
5210173100
5211174000
5210173100
5211174000
5211174000
5210173100
5211174000
5211174000
5312177000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 179 of 458
![Page 192: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/192.jpg)
PUMP STATION MAINTENANCEBB47
541500
541503
541505
541511
541512
541600
542400
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Parts and Supplies Water Control Structure
Oper Expense - Rent/Lease Equipment
Oper Expense - Professional Licenses
21593
21598
21595
21631
21635
21633
21679
21684
21681
21704
21708
21706
21735
21741
21737
21798
20425
19883
20411
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
Pump Station Maintenance
G-370 & G372 Electric Impact (to A1 FEB)
Holey Land G-200A - Electric Service
RS A1 FEB - Electric Costs
22,344
19,820
374
81,481
75,210
7,232
3,305
7,206
834
146,273
129,602
12,039
13,465
3,847
481
115
120,494
54,700
6,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
4.00
3.00
3.00
3.00
3.00
3.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$4,404
$42,538
$163,923
$11,345
$287,914
$17,793
$115
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5312177000
5210173100
5211174000
5312177000
5210173100
5211174000
5312177000
5210173100
5211174000
5312177000
5210173100
5211174000
5312177000
5210173100
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 180 of 458
![Page 193: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/193.jpg)
PUMP STATION MAINTENANCEBB47
543701
589300
Oper Expense - Electrical Service
Capital Outlay - Equipment
16817
16856
Pump Station Maintenance
Pump Station Maintenance
2,900
18,730
Total
Total
-
-
Amount
3.00
2.00
Total PUMP STATION MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$4,039,605
Item NameQty
$181,194
$21,630
1.00
1.00
406000
406000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 181 of 458
![Page 194: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/194.jpg)
PUMP STATION REFURBISHMENTBB48
510100
520900
521010
521110
521120
521130
521140
521150
521160
541301
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
21349
21417
Pump Station Refurbishmnt
Pump Station Refurbishmnt
231
577
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
2.80
1.00
1.00
Total PUMP STATION REFURBISHMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$211,118
Item NameQty
$140,296
$10,733
$10,553
$44,157
$3,135
$186
$38
$560
$652
$231
$577
1.00
1.00
217000
217000
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 182 of 458
![Page 195: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/195.jpg)
LEVEE MAINTENANCEBB50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530116
530401
530600
541300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Road Grading Services
Cont Serv -Exotic Nuisance Wildlife
Cont Serv - Maintenance and Repairs
Oper Expense - Construction Materials
20828
20829
20222
20876
20877
20935
21287
21292
20406
Levee Maintenance
Levee Maintenance
RS A1 FEB - Contract Grading
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
RS A1 FEB - Construction Material
63,888
113,160
18,000
923
9,233
2,244
34,547
46,475
15,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
3.00
2.00
1.00
3.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$202,400
$15,483
$17,256
$63,081
$4,479
$265
$57
$800
$954
$195,048
$10,156
$2,244
$96,022
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5211174000
5210173100
5211174000
5211174000
5210173100
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 183 of 458
![Page 196: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/196.jpg)
LEVEE MAINTENANCEBB50
541300
541301
541400
541500
541501
541511
541600
543302
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Agricultural
Oper Expense - Parts and Supplies Security Equipment
Oper Expense - Rent/Lease Equipment
Oper Expense - Waste Disposal Fees
21348
21416
21457
21460
21472
21473
21678
21683
21740
21829
21830
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
Levee Maintenance
462
577
769
8
577
1,154
2,962
13
6,771
169
369
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
1.00
2.00
2.00
2.00
1.00
2.00
Total LEVEE MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$622,076
Item NameQty
$462
$577
$777
$1,731
$2,975
$6,771
$538
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5210173100
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
5211174000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 184 of 458
![Page 197: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/197.jpg)
MOWINGBB51
510100
520900
521010
521110
521120
521130
521140
521150
521160
530403
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Mowing Canals/Levees
20888
20889
20152
Mowing - Flat & Slope
Mowing - Flat & Slope
RS A1 FEB - Mowing Canals/Levees
174,960
113,218
7,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
3.00
Total MOWING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$324,570
Item NameQty
$19,469
$1,490
$1,464
$6,308
$448
$27
$6
$80
$100
$295,178
1.00
1.00
1.00
217000
217000
217000
5210173100
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 185 of 458
![Page 198: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/198.jpg)
CANAL MAINTENANCEBB53
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530106
541301
541400
542400
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Alligator Protection Services
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Professional Licenses
20221
21347
21353
21415
21422
21797
RS A1 FEB - Gator Service
Canal Maintenance
Canal Maintenance
Canal Maintenance
Canal Maintenance
Canal Maintenance
596
923
231
1,731
577
231
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.10
1.00
2.10
2.10
1.10
1.10
1.10
1.10
1.10
1.10
1.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$50,445
$14,124
$4,939
$4,855
$17,347
$1,231
$74
$16
$220
$246
$596
$1,154
$2,308
$231
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5211174000
5210173100
5211174000
5210173100
5211174000
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 186 of 458
![Page 199: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/199.jpg)
CANAL MAINTENANCEBB53
Amount
Total CANAL MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$97,786
Item NameQty Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 187 of 458
![Page 200: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/200.jpg)
FLEET EQUIPMENT MAINTENANCEBB58
511100
520900
521010
530608
540040
541502
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Parts,Supp - Fleet
20226
20228
20409
RS A1 FEB - M&R Vehicles
RS A1 FEB - Inventory Oils and Lubricant
RS A1 FEB - P&S - Fleet
1,000
7,000
1,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
Total FLEET EQUIPMENT MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$25,266
Item NameQty
$14,124
$1,080
$1,062
$1,000
$7,000
$1,000
1.00
1.00
1.00
217000
217000
217000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 188 of 458
![Page 201: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/201.jpg)
COMMAND & CONTROL, DATA LOGGER & RTU MAINTBB62
510100
511100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
530611
Salaries and Wages - Regular
Salaries and Wages - Overtime
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Maint and Repairs Equipment
13329
12945
18195
15863
21058
21060
21092
21094
STA Maintenance/Repair (Contracts)
STA RTU Maintenance / Repair (Contract)
SCADA Stilling Well/Platform Rep STA
STA Maintenance/Repairs - Parts & Equip
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
10,370
50,215
250,000
50,000
1,841
246
1,842
330
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.40
1.00
5.40
5.40
4.40
4.30
4.40
4.40
4.40
4.40
3.00
1.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$228,649
$10,000
$18,256
$19,402
$69,800
$4,813
$297
$64
$880
$1,041
$310,585
$50,000
$2,087
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
5511184600
5511184600
5613222000
5511184600
5210173100
5211174000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
101001
NR
NR
NR
NR
NR
Page: 189 of 458
![Page 202: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/202.jpg)
COMMAND & CONTROL, DATA LOGGER & RTU MAINTBB62
531100
540050
541200
541300
541400
541500
541503
541505
541600
Cont Serv - General Maintenance
Oper Expense - Inventory Parts and Supplies
Oper Expense - Liquid Propane Fuel
Oper Expense - Construction Materials
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Rent/Lease Equipment
20417
20416
16031
21248
21286
21291
20415
15074
13992
21592
21597
21630
21634
21739
RS A1 FEB - Campbell RTU Site Maint (3)
RS A1 FEB - Motorola RTU Site Maint (13)
RTU Inventory Parts
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
RS A1 FEB - Truck Tools and Equipment
STA Tools and Equipment
STA Parts and Supplies
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
Telemetry Maintenance
7,323
42,484
60,363
308
1,608
239
10,000
2,000
38,472
830
179
38
15
385
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.00
3.00
1.00
2.00
2.00
1.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$2,172
$110,170
$308
$1,847
$12,000
$38,472
$1,009
$53
$385
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
5511184600
5511184600
5511184600
5210173100
5210173100
5211174000
5511184600
5511184600
5511184600
5210173100
5211174000
5210173100
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 190 of 458
![Page 203: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/203.jpg)
COMMAND & CONTROL, DATA LOGGER & RTU MAINTBB62
543800 Oper Expense - Freight
16032 Telemetry Freight 1,000
Total -
Amount
1.00
Total COMMAND & CONTROL, DATA LOGGER & RTU MAINT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$883,290
Item NameQty
$1,000
1.00 217000 5511184600
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 191 of 458
![Page 204: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/204.jpg)
C&SF MONITORING & ASSESSMENTBB63
530100
530113
530114
530600
Cont Serv - External Provider
Cont Serv - Flow Monitoring Services
Cont Serv - Streamgauging Services
Cont Serv - Maintenance and Repairs
14306
15903
14304
14886
QA/QC of Streamflow Data for STA's
Flow Rating at STA Structures
Streamgauging Assistance - STAs
Sontek Ag Meter Maintenance
15,000
41,875
19,930
4,309
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total C&SF MONITORING & ASSESSMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$81,114
Item NameQty
$15,000
$41,875
$19,930
$4,309
1.00
1.00
1.00
1.00
217000
217000
217000
217000
5512200000
3210136100
5512200000
5512200000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
Fund Prg Grant
NR
100996
NR
NR
Page: 192 of 458
![Page 205: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/205.jpg)
COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONSBB64
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
Total COMMAND & CONTROL, DATA LOGGER & RTU NEW INSTALLATIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$31,810
Item NameQty
$21,566
$1,650
$1,622
$6,308
$448
$27
$6
$80
$103
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 193 of 458
![Page 206: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/206.jpg)
AQUATIC PLANT CONTROLBB66
510100
520900
521010
521110
521120
521130
521140
521150
521160
530300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Aquatic Spraying
20859
20223
15071
20412
12579
12275
11630
13356
12920
11628
11629
12259
17151
14710
Aquatic Plant Control
RS A1 FEB - Aquatic Spraying
Compartment B & C Aerial/Grnd/Harvesting
RS A1 FEB - Contract Vegetation Mgmt
STA 1E Spraying
STA 1W Spraying
STA 2 Spraying
STA 3/4 Conversion
STA 3/4 Spraying
STA 5 Spraying
STA 6-1 Spraying
WCA-2A Aerial Spraying
WCA-2A Aerial Spraying
Wetland Vegetation Maintenance & Enhance
2,227
6,500
230,350
400,000
231,086
282,627
55,800
26,040
515,876
157,129
27,900
4,368
1,132
150,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.75
3.75
3.75
3.75
3.75
3.75
3.75
3.75
3.75
14.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$252,202
$19,294
$22,728
$59,138
$4,195
$251
$57
$750
$954
$2,091,035
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217001
217001
217000
217001
217000
217001
217000
217001
217000
217000
5211174000
5211174000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 194 of 458
![Page 207: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/207.jpg)
AQUATIC PLANT CONTROLBB66
540010
541300
541301
541400
541500
543302
Oper Expense - Inventory Chemicals
Oper Expense - Construction Materials
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Waste Disposal Fees
13035
12919
12923
12899
21867
13355
12577
13354
19846
19847
21290
21346
21414
21456
21828
STA 1 E Chemicals Terrestrial-Veg Mgmt
STA 1 West Chemicals
STA 1E Chemicals
STA 2 Chemicals
STA 3/4 Conversion Chemicals
STA 3/4 Conversion Chemicals
STA 5 Chemicals
STA 6 Chemicals
STA3/4 Chemicals
STA3/4 Chemicals
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
Aquatic Plant Control
9,585
136,000
162,750
25,575
10,979
26,221
136,000
27,900
28,124
325,826
43,857
231
577
769
169
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
10.00
1.00
1.00
1.00
1.00
1.00
Total AQUATIC PLANT CONTROL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$3,385,167
Item NameQty
$888,960
$43,857
$231
$577
$769
$169
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217001
217001
225000
217000
225000
225000
217000
217000
225000
217000
217000
217000
217000
217000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5415182000
5211174000
5210173100
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 195 of 458
![Page 208: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/208.jpg)
TERRESTRIAL PLANT CONTROLBB68
510100
520900
521010
521110
521120
521130
521140
521150
521160
530301
540010
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Terrestrial Spraying
Oper Expense - Inventory Chemicals
20867
20868
21173
Terrestrial Plant Control
Terrestrial Plant Control
Terrestrial Plant Control
13,981
55,658
26,006
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
2.00
1.00
Total TERRESTRIAL PLANT CONTROL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$109,962
Item NameQty
$9,406
$720
$707
$3,154
$224
$14
$3
$40
$49
$69,639
$26,006
1.00
1.00
1.00
217000
217000
217000
5210173100
5211174000
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 196 of 458
![Page 209: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/209.jpg)
PUBLIC USEBB72
510100
520900
521010
521110
521120
521130
521140
521150
521160
531100
531102
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - General Maintenance
Cont Serv - Security Services
20413
20414
RS A1 FEB - Recreation & Facility Maint
RS A1 FEB - FWC Law Enforcement Support
7,000
25,000
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 PUBLIC USE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$122,347
Item NameQty
$63,315
$4,843
$4,761
$15,770
$1,119
$67
$15
$200
$257
$7,000
$25,000
1.00
1.00
217000
217000
5415182100
5415182100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 197 of 458
![Page 210: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/210.jpg)
FIELD STATION MAINTENANCEBB77
530404 Cont Serv - Mowing Field Stations/Pump Stations
20224 RS A1 FEB - Mowing Structures 1,500
Total -
Amount
1.00
Total FIELD STATION MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,500
Item NameQty
$1,500
1.00 217000 5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
Fund Prg Grant
NR
Page: 198 of 458
![Page 211: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/211.jpg)
O&M PROGRAM SUPPORTBB79
510100
520900
521010
521110
521120
521130
521140
521150
521160
540050
541510
542000
543800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Inventory Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - Freight
21216
21653
21654
21755
21860
21861
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
O&M Program Support
11,926
3,078
833
231
4,616
8,444
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
.50
1.00
1.00
1.00
1.00
1.00
2.00
1.00
2.00
Total O&M PROGRAM SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$161,772
Item NameQty
$98,737
$7,554
$7,426
$17,828
$559
$66
$16
$200
$258
$11,926
$3,911
$231
$13,060
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5211174000
5210173100
5211174000
5210173100
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 199 of 458
![Page 212: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/212.jpg)
COMPLIANCEBB80
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
541500
541506
543301
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Permits & Fees
14445
14960
14964
14965
12909
20220
20151
14446
WQM Small Tools & Equipment - STAs
WQM Field Parts & Supplies - STAs
WQM Field Parts & Supplies - STAs
Field Parts & Supplies - STAs
Lab P/S STA Compliance
RS A1 FEB - ASD (Lab) Other
RS A1 FEB - WQMD Other
Annual NPDES Survelliance Fee
4,000
15,500
41,750
8,000
35,890
13,750
6,000
5,800
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
21.10
21.10
21.10
21.10
20.75
21.10
21.10
21.10
21.10
1.00
3.00
3.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,173,991
$89,813
$89,575
$334,188
$23,225
$1,414
$309
$4,220
$5,113
$4,000
$65,250
$55,640
$5,800
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
4513169500
4513169200
4513169500
4513169700
4511167100
4511167100
4513169200
3316207100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 200 of 458
![Page 213: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/213.jpg)
COMPLIANCEBB80
545010
589300
589340
Oper Expense - Interagency State of FL
Capital Outlay - Equipment
Capital Outlay - Equipment Water Measurement
20219
14959
14963
16120
16116
RS A1 FEB - ASD (Lab) Contracts
STA Comp Lab Anlys - Org & Hg Fish/Water
Fish Coll Hg Comp Mon - STAs
Replacement Lab Equipment
Field Equipment
20,000
15,000
4,500
88,000
7,600
Total
Total
Total
-
-
-
Amount
3.00
1.00
1.00
Total COMPLIANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,987,638
Item NameQty
$39,500
$88,000
$7,600
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
406000
406000
4511167100
4511167100
4513169400
4511167100
4513169500
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 201 of 458
![Page 214: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/214.jpg)
STA SITE MANAGEMENTBB81
510100
520900
521010
521110
521120
521130
521140
521150
521160
541100
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
13030
13034
Reference Materials
STA Small Tools and Equipment
200
2,915
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.25
2.25
2.25
2.25
2.25
2.25
2.25
2.25
2.25
1.00
1.00
Total STA SITE MANAGEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$227,445
Item NameQty
$160,737
$12,297
$12,088
$35,483
$2,518
$150
$32
$450
$575
$200
$2,915
1.00
1.00
217000
217000
5415182000
5415182000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 202 of 458
![Page 215: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/215.jpg)
EFA REG SOURCE CNTRL PROGRAMBD08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530190
541100
541400
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - External Provider (OPS)
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Laboratory
19425
15039
19694
93
94
13088
EFA Source Controls
Rating Imprvmt-C139 Index Velocity
Hydrologic Data Processing
Books / Subscriptions / References
Small Tools & Equipment
SC - Lab P/S BMPs
20,000
28,964
8,036
100
100
4,680
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
19.65
19.65
19.65
19.65
18.65
19.65
19.65
19.65
19.65
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,364,896
$104,419
$102,643
$313,995
$20,866
$1,315
$296
$3,930
$4,942
$48,964
$8,036
$100
$100
$4,680
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
4511167100
5512200000
5512185500
4215155000
4215155000
4511167100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 203 of 458
![Page 216: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/216.jpg)
EFA REG SOURCE CNTRL PROGRAMBD08
541510
542100
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
18288
18263
Office Supplies
Business Travel
1,754
580
Total
Total
-
-
Amount
1.00
1.00
Total EFA REG SOURCE CNTRL PROGRAM
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,981,516
Item NameQty
$1,754
$580
1.00
1.00
217000
217000
4215155000
4215155000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 204 of 458
![Page 217: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/217.jpg)
ECP OPERATIONS MONITORINGBE01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530602
530606
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Maint & Repairs - District Works
Oper Expense - Tools/Equipment/PPE
14307
14920
14052
14415
14969
14966
14970
Metal Fabrication for Streamguging Equip
ANSYS Fluent Maint
Remote Analyzer Maintenance
WQM Sampling Equipment, Small Tools
WQM Small Tools & Equipment - LTP
WQM Field Parts & Supplies - LTP
WQM Field Parts & Supplies - LTP
2,000
36,747
5,000
3,500
2,500
3,000
3,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
18.05
18.05
18.05
18.05
17.70
18.05
18.05
18.05
18.05
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,051,833
$80,467
$82,250
$286,089
$19,809
$1,213
$260
$3,610
$4,401
$2,000
$36,747
$5,000
$6,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
5512200000
2210112000
4511167100
4513169200
4513169700
4513169500
4513169700
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 205 of 458
![Page 218: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/218.jpg)
ECP OPERATIONS MONITORINGBE01
541500
541506
589340
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Capital Outlay - Equipment Water Measurement
12910
97
16115
Lab P/S STA Optimization
WQM Field Supplies and Lab Standards-LTP
Field Equipment
69,864
3,000
7,600
Total
Total
Total
-
-
-
Amount
2.00
2.00
1.00
Total ECP OPERATIONS MONITORING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,666,143
Item NameQty
$6,000
$72,864
$7,600
1.00
1.00
1.00
217000
217000
406000
4511167100
4513169200
4513169200
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 206 of 458
![Page 219: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/219.jpg)
ANALYSIS & INTERPRETATIONBE05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530103
530608
530610
541400
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Photographic Services
Cont Serv - Maint & Repairs - Vehicles
Cont Serv - Maint and Repairs Environmental
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Laboratory
14876
14867
14875
14715
14872
Aerial Imagery - STAs
Vehicle Maintenance and Repair
Applied Science STA Maintenance
Field Tools & Recorder
Field & Laboratory Supplies
28,000
2,500
3,750
2,000
2,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.60
4.60
4.60
4.60
4.10
4.60
4.60
4.60
4.60
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$368,681
$28,205
$28,164
$74,599
$4,588
$308
$73
$920
$1,178
$28,000
$2,500
$3,750
$2,000
$2,500
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
4412162000
4412162000
4412162000
4412162000
4412162000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
100978
100978
100978
100978
100978
Page: 207 of 458
![Page 220: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/220.jpg)
ANALYSIS & INTERPRETATIONBE05
542100
543800
Oper Expense - District Travel
Oper Expense - Freight
18256
13239
STA Mgmt Travel
Shipping Costs
181
250
Total
Total
-
-
Amount
1.00
1.00
Total ANALYSIS & INTERPRETATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$545,897
Item NameQty
$181
$250
1.00
1.00
217000
217000
4412162000
4412162000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
100978
100978
Page: 208 of 458
![Page 221: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/221.jpg)
LONG-TERM PLAN PROGRAM MANAGEMENTBH01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.40
1.40
1.40
1.40
1.30
1.40
1.40
1.40
1.40
Total LONG-TERM PLAN PROGRAM MANAGEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$193,708
Item NameQty
$142,713
$10,918
$15,373
$22,491
$1,455
$94
$22
$280
$362
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 209 of 458
![Page 222: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/222.jpg)
ECOSYSTEM RESPONSE TO HYDROLOGY BJ01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Tools/Equipment/PPE
20468
15810
17132
Lygodium tree island surveys - WCA-3
Tree Island Nutrient Analysis
Tree Island Tools & Equipment
50,000
6,000
9,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
2.00
1.00
Total ECOSYSTEM RESPONSE TO HYDROLOGY
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$123,372
Item NameQty
$41,226
$3,155
$3,533
$9,462
$670
$41
$9
$120
$156
$56,000
$9,000
1.00
1.00
1.00
101000
217000
217000
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
100960
100960
100960
Page: 210 of 458
![Page 223: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/223.jpg)
MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATIONBJ02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530108
530600
530608
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Lab Services
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
15807
14426
14948
14061
11621
Active Marsh Improvement
Marsh Ecology - Specialized Chem Anal
Marsh Ecology - Equipment Repair & Maint
Marsh Ecology - Airboat Maint & Repair
Aircraft Fuel
48,000
16,000
7,500
5,000
33,698
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.15
3.15
3.15
3.15
3.15
3.15
3.15
3.15
3.15
1.00
1.00
1.00
1.00
.10
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$237,514
$18,170
$17,863
$49,677
$3,525
$211
$48
$630
$809
$48,000
$16,000
$7,500
$5,000
$33,698
1.00
1.00
1.00
1.00
.10
217000
217000
217000
217000
217000
4413163000
4413163000
4413163000
4413163000
2110108500
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
100954
100954
100954
100954
NR
Page: 211 of 458
![Page 224: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/224.jpg)
MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATIONBJ02
541500
541506
542100
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
13971
14958
13413
18249
Marsh Ecology - Field Supplies
Marsh Ecology - Wildlife Supplies
Marsh Ecology - Lab Supplies
Marsh Ecology - Travel
6,500
4,000
8,000
829
Total
Total
Total
-
-
-
Amount
2.00
1.00
1.00
Total MULTI-DISCIPLINARY RESEARCH FOR ECOLOGICAL RESTORATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$457,974
Item NameQty
$10,500
$8,000
$829
1.00
1.00
1.00
1.00
217000
217000
217000
217000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
Fund Prg Grant
100954
100954
100954
100954
Page: 212 of 458
![Page 225: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/225.jpg)
SCIENTIFIC PROJECT SUPPORTBJ03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541100
541301
541500
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
15913
13966
13953
14449
18315
Vegetation Responses
Books & Reference Materials
Uniforms/Safety Shoes
Parts & Supplies
Office Supplies
5,000
200
380
9,271
1,169
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.00
3.00
3.00
3.00
2.80
3.00
3.00
3.00
3.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$235,613
$18,026
$23,754
$48,133
$3,134
$202
$49
$600
$771
$5,000
$200
$380
$9,271
$1,169
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 213 of 458
![Page 226: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/226.jpg)
SCIENTIFIC PROJECT SUPPORTBJ03
542100
543800
Oper Expense - District Travel
Oper Expense - Freight
18252
18251
14452
Everglades Research Planning
Travel
Shipping
1,528
906
1,000
Total
Total
-
-
Amount
2.00
1.00
Total SCIENTIFIC PROJECT SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$349,736
Item NameQty
$2,434
$1,000
1.00
1.00
1.00
217000
217000
217000
4413163000
4413163000
4413163000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 214 of 458
![Page 227: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/227.jpg)
SULFUR ACTION PLANBJ04
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.25
.25
.25
.25
.25
.25
.25
.25
.25
Total SULFUR ACTION PLAN
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$28,137
Item NameQty
$20,649
$1,580
$1,553
$3,942
$279
$15
$4
$50
$65
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
Fund Prg Grant
Page: 215 of 458
![Page 228: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/228.jpg)
PUMPING OPERATIONS - FLEETBV01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
21018
20571
21535
Pumping Operations - Fleet
Pumping Operations - Fleet
Pumping Operations - Fleet
2,848
20,000
4,680
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total PUMPING OPERATIONS - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$98,888
Item NameQty
$46,846
$3,585
$3,523
$15,770
$1,119
$67
$14
$200
$236
$2,848
$20,000
$4,680
1.00
1.00
1.00
217000
217000
217000
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 216 of 458
![Page 229: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/229.jpg)
STRUCTURE MAINTENANCE - FLEETBV02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
21017
21023
20573
20559
21534
21544
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance - Fleet
Structure Maintenance
Structure Maintenance - Fleet
Structure Maintenance - Fleet
3,797
6,730
27,250
23,750
6,239
12,231
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
2.00
2.00
2.00
Total STRUCTURE MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$124,263
Item NameQty
$29,363
$2,247
$2,208
$9,462
$672
$40
$8
$120
$146
$10,527
$51,000
$18,470
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 217 of 458
![Page 230: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/230.jpg)
PUMP STATION MAINTENANCE - FLEETBV03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
21016
21022
20575
20560
21533
21543
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
Pump Station Maintenance - Fleet
3,165
8,973
48,000
53,000
5,200
16,309
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
2.00
2.00
2.00
Total PUMP STATION MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$142,632
Item NameQty
$5,418
$415
$408
$1,577
$112
$7
$2
$20
$26
$12,138
$101,000
$21,509
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 218 of 458
![Page 231: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/231.jpg)
LEVEE MAINTENANCE - FLEETBV04
530608
540030
541502
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
21015
21021
20576
20561
21532
21542
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
Levee Maintenance - Fleet
2,531
7,510
25,000
56,000
4,159
13,686
Total
Total
Total
-
-
-
Amount
2.00
2.00
2.00
Total LEVEE MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$108,886
Item NameQty
$10,041
$81,000
$17,845
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 219 of 458
![Page 232: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/232.jpg)
CANAL MAINTENANCE - FLEETBV05
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
21020
20562
21541
Canal Maintenance - Fleet
Canal Maintenance - Fleet
Canal Maintenance - Fleet
2,991
29,500
5,436
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.00
1.00
1.00
Total CANAL MAINTENANCE - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$131,939
Item NameQty
$61,984
$4,742
$4,661
$20,501
$1,455
$87
$18
$260
$304
$2,991
$29,500
$5,436
1.00
1.00
1.00
217000
217000
217000
5211174000
5211174000
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 220 of 458
![Page 233: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/233.jpg)
MOSCAD/SECURITY/TELEMETRY - FLEETBV06
530608
540030
541502
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
21014
20577
21531
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
Telemetry Maintenance - Fleet
1,899
10,000
3,120
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total MOSCAD/SECURITY/TELEMETRY - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$15,019
Item NameQty
$1,899
$10,000
$3,120
1.00
1.00
1.00
217000
217000
217000
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 221 of 458
![Page 234: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/234.jpg)
AQUATIC PLANT CONTROL - FLEETBV07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541502
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
21013
21019
20578
20563
21537
21540
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Weed Control - Fleet
Aquatic Plant Control - Fleet
Aquatic Plant Control - Fleet
2,848
1,496
11,500
7,000
4,680
2,718
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
2.00
2.00
2.00
Total AQUATIC PLANT CONTROL - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$38,318
Item NameQty
$5,498
$421
$414
$1,577
$112
$6
$2
$20
$26
$4,344
$18,500
$7,398
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 222 of 458
![Page 235: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/235.jpg)
COMPLIANCE - FLEETBV08
530608
540030
541502
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Parts,Supp - Fleet
21012
20556
21536
Compliance - Fleet
Compliance - Fleet
Compliance - Fleet
3,797
17,100
6,239
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total COMPLIANCE - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$27,136
Item NameQty
$3,797
$17,100
$6,239
1.00
1.00
1.00
217000
217000
217000
5210173100
5210173100
5210173100
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 223 of 458
![Page 236: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/236.jpg)
DISTRICT EVERGLADES FLEET OVERHEADBV99
510100
520900
521010
521110
521120
521130
521140
521150
521160
531103
540040
541100
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
21146
21149
21195
21198
21230
21231
21413
21421
District Everglades Fleet Overhead
District Everglades Fleet Overhead
District Everglades Fleet Overhead
District Everglades Fleet Overhead
District Everglades Fleet Overhead
District Everglades Fleet Overhead
District Everglades Fleet Overhead
District Everglades Fleet Overhead
55
58
1,919
2,046
110
117
658
702
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
2.00
2.00
2.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$4,584
$351
$345
$1,577
$112
$7
$1
$20
$22
$113
$3,965
$227
$1,360
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 224 of 458
![Page 237: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/237.jpg)
DISTRICT EVERGLADES FLEET OVERHEADBV99
541502 Oper Expense - Parts,Supp - Fleet
21538
21539
District Everglades Fleet Overhead
District Everglades Fleet Overhead
2,741
2,923
Total -
Amount
2.00
Total DISTRICT EVERGLADES FLEET OVERHEAD
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$18,348
Item NameQty
$5,664
1.00
1.00
217000
217000
5210173100
5211174000
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
Fund Prg Grant
NR
NR
Page: 225 of 458
![Page 238: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/238.jpg)
EVERGLADES PROGRAM SUPPORTBZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530900
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
Oper Expense - Inventory Other Fuels
16058
17623
16138
15015
17626
19412
12975
12261
16137
470 - Paint Helicopter
Float - Hydro Servo
Float - Maintenance & Repair
Float - Maintenance & Repair
Float - T/R Blade Repair
Helicopter Maintenance
Ag Tax Roll Admin & Cert Process Coordin
Aircraft Fuel (Float)
Aircraft Fuel (Float)
35,000
3,500
24,017
2,000
6,500
62,500
1,500
33,786
24,534
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.45
4.45
4.45
4.45
3.95
4.45
4.45
4.45
4.45
5.25
1.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$353,715
$27,060
$37,306
$72,235
$4,419
$299
$67
$890
$1,124
$133,517
$1,500
$58,320
1.00
1.00
1.00
1.00
1.00
.25
1.00
1.00
1.00
101003
101003
217000
217000
101003
101003
217000
217000
217000
2110108500
2110108500
2110108500
2110108500
2110108500
2110108500
1012502000
2110108500
2110108500
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 226 of 458
![Page 239: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/239.jpg)
EVERGLADES PROGRAM SUPPORTBZ00
541100
541500
541510
541900
542000
542100
542310
542400
543100
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
Oper Expense - Tax Collector's Fees
13049
12600
18311
14335
14711
18246
18261
15916
14337
68
67
17448
12881
72
17409
Books & Reference Materials
Parts, Supplies - Other Equip (Float)
Office Supplies
Pilot Physical - Float
Training & Conferences
District Business Travel
District Business Travel
Memberships, Dues and/or Fees
Bell Helicopter Recurret Trng - Float
Tax Collector Fees - Ag Tax
Tax Collector Fees - EVER
Tax Collector Fees - EVER
Ag Tax County Appraiser Fees
PA Fees - EVER
PA Fees -DIST
100
67,100
334
115
8,007
725
1,644
150
18,000
229,000
191,000
400,000
1,916
276,163
72,728
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
3.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$100
$67,100
$334
$115
$8,007
$2,369
$150
$18,000
$820,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
217000
4409160000
2110108500
4409160000
2114308300
4410160100
4409160000
4410160100
4410160100
2110108500
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 227 of 458
![Page 240: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/240.jpg)
EVERGLADES PROGRAM SUPPORTBZ00
543150
543650
543660
547000
Oper Expense - County Appraiser's Fee
Oper Expense - Space Rental
Oper Expense - Printing Services (non-outreach)
Oper Expense - Self-Insurance Charges
13139
14338
14448
13105
Palm Beach County Agreeement
Hangar/Office Rental
Printing / Publication Services
Self Insurance Charges
3,200
25,747
3,350
257,172
Total
Total
Total
Total
-
-
-
-
Amount
4.00
1.00
1.00
1.00
Total EVERGLADES PROGRAM SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,246,903
Item NameQty
$354,007
$25,747
$3,350
$257,172
1.00
1.00
1.00
1.00
217000
217000
217000
217000
9999999599
2110108500
4410160100
9999999999
Fund FundCenter
DISTRICT EVERGLADES PROGRAM
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 228 of 458
![Page 241: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/241.jpg)
CONSTRUCTION MONITORING & PROJECT SUPPORTFA07
510100
520900
521010
521110
521120
521130
521140
521150
521160
542000
542300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Conference Registrations
Oper Expense - Travel for Training
19659
19672
AWRA Annual Conf (Colangelo)
AWRA Annual Conf (Colangelo)
645
965
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
1.00
1.00
Total CONSTRUCTION MONITORING & PROJECT SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$80,203
Item NameQty
$57,647
$4,410
$4,335
$11,039
$784
$47
$11
$140
$180
$645
$965
1.00
1.00
202000
202000
3310139000
3310139000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
Fund Prg Grant
100700
100700
Page: 229 of 458
![Page 242: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/242.jpg)
HYDROLOGIC MONITORING & NETWORK MAINTENANCEFA08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - District Travel
20467
13933
SCADA Well Maint for KRR
Business Travel - Survey & Mapping
140,000
150
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.15
1.00
.25
Total HYDROLOGIC MONITORING & NETWORK MAINTENANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$334,401
Item NameQty
$135,804
$10,389
$10,592
$33,906
$2,406
$144
$35
$430
$545
$140,000
$150
1.00
.25
202000
202000
4415165000
5513142700
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
Fund Prg Grant
100828
NR
Page: 230 of 458
![Page 243: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/243.jpg)
KISSIMMEE BASIN MODEL AND OPERATIONS STUDYFA09
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.90
.90
.90
.90
.90
.90
.90
.90
.90
Total KISSIMMEE BASIN MODEL AND OPERATIONS STUDY
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$115,803
Item NameQty
$85,820
$6,566
$7,728
$14,193
$1,008
$61
$15
$180
$232
Fund FundCenter
KISSIMMEE WATERSHED
Fund Prg Grant
Page: 231 of 458
![Page 244: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/244.jpg)
KISSIMMEE RIVER RESTORATION EVALUATION PROGRAMFA12
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
541400
541500
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - District Travel
17204
19262
17198
17196
17192
18284
KRREP WR & WF Food Avail Study
YSI Sonde Repairs & Maintenance
YSI Sonde Repairs & Maintenance
Small Tools & Equipment
Parts/Supplies-Other
Field Travel to Kiss Rvr
5,000
467
5,533
2,000
3,000
8,740
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.75
7.75
7.75
7.75
7.65
7.75
7.75
7.75
7.75
1.00
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$544,819
$41,679
$40,971
$122,619
$8,561
$515
$112
$1,550
$1,940
$5,000
$6,000
$2,000
$3,000
$8,740
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
4415165000
4415165000
4415165000
4415165000
4415165000
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100651
100651
100651
100651
100651
100651
Page: 232 of 458
![Page 245: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/245.jpg)
KISSIMMEE RIVER RESTORATION EVALUATION PROGRAMFA12
545040 Oper Expense - Interagency Public Univ
17202 KRREP Riverwoods Field Lab 261,760
Total -
Amount
1.00
Total KISSIMMEE RIVER RESTORATION EVALUATION PROGRAM
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,049,266
Item NameQty
$261,760
1.00 202000 4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
Fund Prg Grant
100651
Page: 233 of 458
![Page 246: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/246.jpg)
KCOL LONG-TERM MANAGEMENT PLAN DEV, IMP & COORDINATIONFB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
541100
541400
541506
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
15020
15022
15820
18248
Books & Reference Materials
Small Tools & Equipment
Lab P/S UKCL Extra LSRSTA RMWRWQ
Field Travel to KCOL
75
700
3,960
1,095
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.00
1.00
1.00
1.00
Total KCOL LONG-TERM MANAGEMENT PLAN DEV, IMP & COORDINATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$113,141
Item NameQty
$77,286
$5,913
$5,812
$16,559
$1,175
$70
$16
$210
$270
$75
$700
$3,960
$1,095
1.00
1.00
1.00
1.00
202000
202000
202000
202000
4415165000
4415165000
4511167100
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
Fund Prg Grant
NR
100653
NR
100653
Page: 234 of 458
![Page 247: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/247.jpg)
ROLLING MEADOWS WETLANDS RESTORATIONFB07
510100
520900
521010
521110
521120
521130
521140
521150
521160
530301
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Terrestrial Spraying
17278 Exotics - Rolling Meadows 150,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.90
.90
.90
.90
.90
.90
.90
.90
.90
1.00
Total ROLLING MEADOWS WETLANDS RESTORATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$248,295
Item NameQty
$71,727
$5,487
$5,395
$14,193
$1,008
$60
$14
$180
$231
$150,000
1.00 211023 5415182100
Fund FundCenter
KISSIMMEE WATERSHED
NR
Fund Prg Grant
100109
Page: 235 of 458
![Page 248: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/248.jpg)
LOCAL WATER RESOURCE PARTNERSHIPSFC00
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total LOCAL WATER RESOURCE PARTNERSHIPS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$11,133
Item NameQty
$8,152
$624
$613
$1,577
$112
$7
$2
$20
$26
Fund FundCenter
KISSIMMEE WATERSHED
Fund Prg Grant
Page: 236 of 458
![Page 249: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/249.jpg)
RESTORATION PROJ REAL ESTATE SUPPORT SERVICESFD01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530111
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Legal Services
19746 Kissimmee Land Acquisition Support 30,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
1.00
Total RESTORATION PROJ REAL ESTATE SUPPORT SERVICES
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$116,747
Item NameQty
$64,727
$4,951
$4,868
$11,039
$784
$47
$11
$140
$180
$30,000
1.00 101000 1310105000
Fund FundCenter
KISSIMMEE WATERSHED
NR
Fund Prg Grant
NR
Page: 237 of 458
![Page 250: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/250.jpg)
MITIGATION IN LIEU OF ACQUISITION SOLUTIONSFD02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total MITIGATION IN LIEU OF ACQUISITION SOLUTIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$11,505
Item NameQty
$8,476
$648
$637
$1,577
$112
$7
$2
$20
$26
Fund FundCenter
KISSIMMEE WATERSHED
Fund Prg Grant
Page: 238 of 458
![Page 251: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/251.jpg)
KR PROGRAM SUPPORTFZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540040
541100
541500
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
13371
13085
12958
16481
18302
KRREP Vehicle, Boat, Trailer Repairs & M
Oils/Lubricants
Books & Reference Materials
Kissimmee River Program Support
Office Supplies
2,500
200
450
3,850
1,052
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.75
3.75
3.75
3.75
2.70
3.75
3.75
3.75
3.75
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$339,914
$26,005
$27,871
$63,458
$3,022
$248
$56
$750
$951
$2,500
$200
$450
$3,850
$1,052
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
4415165000
4415165000
4415165000
5110171100
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 239 of 458
![Page 252: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/252.jpg)
KR PROGRAM SUPPORTFZ00
542000
542400
543701
Oper Expense - Conference Registrations
Oper Expense - Professional Licenses
Oper Expense - Electrical Service
14143
15919
13588
Training & Conferences
Professional Licenses
Riverwoods Field Facility Electric
2,021
410
12,100
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total KR PROGRAM SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$484,858
Item NameQty
$2,021
$410
$12,100
1.00
1.00
1.00
202000
202000
202000
4410160100
4410160100
4415165000
Fund FundCenter
KISSIMMEE WATERSHED
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 240 of 458
![Page 253: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/253.jpg)
LAKESIDE RANCH STAI517
510100
520900
521010
521110
521120
521130
521140
521150
521160
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Capital Outlay - Water Control Structures
19369
19849
20550
Lakeside Ranch STA Phase II
Lakeside Ranch STA Phase II
Lakeside Ranch STA Phase II
9,000,000
4,000,000
7,500,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.95
.95
.95
.95
.95
.95
.95
.95
.95
3.00
Total LAKESIDE RANCH STA
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$20,603,552
Item NameQty
$75,542
$5,779
$5,680
$14,981
$1,062
$65
$14
$190
$239
$20,500,000
1.00
1.00
1.00
425000
412000
402000
5613222000
5613222000
5613222000
Fund FundCenter
LAKE OKEECHOBEE
NR
108
NR
Fund Prg Grant
100082
100082
100082
Page: 241 of 458
![Page 254: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/254.jpg)
LORSSIO01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.20
1.20
1.20
1.20
1.00
1.20
1.20
1.20
1.20
Total LORSS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$128,348
Item NameQty
$91,617
$7,010
$8,209
$19,748
$1,120
$81
$19
$240
$304
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 242 of 458
![Page 255: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/255.jpg)
HERBERT HOOVER DIKE REHABILITATIONIO03
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.30
.30
.30
.30
.30
.30
.30
.30
.30
Total HERBERT HOOVER DIKE REHABILITATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$40,714
Item NameQty
$30,809
$2,357
$2,316
$4,731
$336
$21
$6
$60
$78
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 243 of 458
![Page 256: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/256.jpg)
IN-LAKE ASSESSMENTIP01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
530602
530608
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Tools/Equipment/PPE
15920
13079
16186
15812
15816
Taxonomic Support Services
Lake Okeechobee Misc Lab Equipment Maint
Lowrance Data Processing Services
Lake Okeechobee Vehicle,Boat,Trailer Re
Lake Okeechobee Small Tools
25,900
4,000
2,500
2,500
300
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.75
5.75
5.75
5.75
5.75
5.75
5.75
5.75
5.75
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$398,844
$30,512
$29,994
$90,677
$6,434
$385
$85
$1,150
$1,446
$25,900
$4,000
$2,500
$2,500
$300
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
4415165000
4415165000
4415165000
4415165000
4415165000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
Fund Prg Grant
101007
101007
101007
101007
101007
Page: 244 of 458
![Page 257: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/257.jpg)
IN-LAKE ASSESSMENTIP01
541500
541506
542100
543800
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Freight
13081
15814
15813
12908
18283
15811
Lake Okeechobee Equipment&Supplies Biomo
Lake Okeechobee General Field Supplies
Lake Okeechobee General Lab Supplies
Lab P/S In Lake Assessment
Lake Okeechobee Travel
Lake Okeechobee Freight
8,000
2,000
2,500
6,178
1,765
250
Total
Total
Total
Total
-
-
-
-
Amount
2.00
2.00
1.00
1.00
Total IN-LAKE ASSESSMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$615,420
Item NameQty
$10,000
$8,678
$1,765
$250
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
4415165000
4415165000
4415165000
4511167100
4415165000
4415165000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
101007
101007
101007
NR
101007
101007
Page: 245 of 458
![Page 258: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/258.jpg)
IN-LAKE NAVIGATION/RECREATION ENHANCEMENTSIP02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.15
.15
.15
.15
.15
.15
.15
.15
.15
Total IN-LAKE NAVIGATION/RECREATION ENHANCEMENTS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$16,694
Item NameQty
$12,226
$935
$920
$2,365
$167
$10
$2
$30
$39
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 246 of 458
![Page 259: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/259.jpg)
IN-LAKE MODELINGIP05
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
Total IN-LAKE MODELING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$156,677
Item NameQty
$115,728
$8,854
$9,440
$20,499
$1,453
$88
$20
$260
$335
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 247 of 458
![Page 260: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/260.jpg)
WATERSHED P REDUCTION PROJECTSIP06
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total WATERSHED P REDUCTION PROJECTS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$11,535
Item NameQty
$8,120
$621
$1,050
$1,577
$112
$7
$2
$20
$26
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 248 of 458
![Page 261: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/261.jpg)
WATERSHED MODELING IP09
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
Total WATERSHED MODELING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$78,644
Item NameQty
$59,205
$4,530
$4,452
$9,462
$672
$40
$9
$120
$154
Fund FundCenter
LAKE OKEECHOBEE
Fund Prg Grant
Page: 249 of 458
![Page 262: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/262.jpg)
WQ ASSESSMENT AND REPORTINGIP13
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530190
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - External Provider (OPS)
Oper Expense - Parts and Supplies
15868
19695
15870
LO RTU Maintenance/Repair
Hydrologic Data Processing
LOOP Parts & Supplies
4,540
12,550
3,349
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.65
1.65
1.65
1.65
1.65
1.65
1.65
1.65
1.65
1.00
1.00
1.00
Total WQ ASSESSMENT AND REPORTING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$158,387
Item NameQty
$94,286
$7,215
$7,710
$26,022
$1,848
$111
$26
$330
$400
$4,540
$12,550
$3,349
1.00
1.00
1.00
202000
202000
202000
5511184600
5512185500
5511184600
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 250 of 458
![Page 263: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/263.jpg)
REGIONAL P CONTROL PROJECTSIP14
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541400
541500
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
20356
13087
15844
14979
14390
20358
20357
LO Taylor Creek - Sceintific Support
Supplies
WQM Taylor Creek Field Supplies
Lab P/S Nubbin Slough STA
Lab P/S Taylor Creek STA
Lakeside Ranch N - Lab Supplies
Lakeside Ranch N - WQM P&S
20,000
835
1,000
1,980
1,730
1,040
3,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
1.00
1.00
1.00
4.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$135,422
$10,360
$10,185
$39,425
$2,798
$166
$37
$500
$587
$20,000
$835
$1,000
$7,750
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
4412162000
4412162000
4513169300
4511167100
4511167100
4511167100
4513169300
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100978
NR
NR
NR
NR
NR
Page: 251 of 458
![Page 264: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/264.jpg)
REGIONAL P CONTROL PROJECTSIP14
541513
545010
Oper Expense - Parts and Supplies Other
Oper Expense - Interagency State of FL
14984
16016
14981
14980
15911
14982
14983
15912
15023
16017
WQM Nubbin Slough Sampling
LRSTA Lab Anlys-Org & Hg -Sed/Fish/Water
Nubbin Slough STA Lab Anlys -Hg- Sedimen
Nubbin Slough STA Lab Anlys -Hg- Tissue
Nubbin Slough STA Lab Anlys-Hg-Water
Nubbin Slough STA Lab Anlys-Org-Sediment
Nubbin Slough STA Lab Anlys-Org-Tissue
Nubbin Slough STA LabAnlys-Organic-Water
Fish Coll Hg Comp Mon -Nubbin&Taylor STA
LRSTA - Fish Coll & HG
2,000
10,000
2,000
2,000
12,000
6,500
25,000
30,000
6,000
3,000
Total
Total
-
-
Amount
1.00
9.00
Total REGIONAL P CONTROL PROJECTS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$327,565
Item NameQty
$2,000
$96,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
202000
202000
202000
202000
202000
202000
202000
202000
202000
4513169300
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
4513169400
4513169400
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 252 of 458
![Page 265: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/265.jpg)
PHASE II TECHNICAL PLANIP50
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
18324
16021
Office Supplies - NEEP Lake Okeechobee
Business Travel - NEEP Lake Okeechobee
802
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
3.15
3.15
3.15
3.15
2.75
3.15
3.15
3.15
3.15
1.00
1.00
Total PHASE II TECHNICAL PLAN
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$369,756
Item NameQty
$271,211
$20,749
$20,395
$51,322
$3,078
$213
$50
$630
$806
$802
$500
1.00
1.00
202000
202000
3310139000
3310139000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
Fund Prg Grant
NR
NR
Page: 253 of 458
![Page 266: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/266.jpg)
WODIR01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts,Supp - Laboratory
19422
15014
NEEPP LOK
SC - Lab P/S WOD (LOWA)
10,000
3,752
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.70
2.70
2.70
2.70
2.70
2.70
2.70
2.70
2.70
1.00
1.00
Total WOD
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$225,355
Item NameQty
$142,901
$10,932
$10,746
$42,579
$3,021
$182
$42
$540
$660
$10,000
$3,752
1.00
1.00
202000
202000
4215155000
4511167100
Fund FundCenter
LAKE OKEECHOBEE
58
NR
Fund Prg Grant
NR
NR
Page: 254 of 458
![Page 267: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/267.jpg)
ALTERNATE STORAGE PROJECTSIS04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
542000
542100
542400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
18479
19850
17479
17185
16050
17186
2016 SA Dispersed Water Mgmt
2016 SA Public Private Partnership
RB Allapattah (NRCS Reimbursement)
Training & Conferences - DWM Staff
Business Travel - Dispersed Wtr Mgmt
PE License (DWM Staff)
5,000,000
47,838,034
2,580,803
500
500
390
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.60
5.60
5.60
5.60
5.10
5.60
5.60
5.60
5.60
3.00
1.00
1.00
1.00
Total ALTERNATE STORAGE PROJECTS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$56,112,313
Item NameQty
$506,861
$38,772
$47,351
$90,371
$5,708
$374
$89
$1,120
$1,440
$55,418,837
$500
$500
$390
1.00
1.00
1.00
1.00
1.00
1.00
225000
225000
214000
202000
202000
202000
4210150000
4210150000
4210150000
4210150000
4210150000
4210150000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
103
NR
NR
NR
Fund Prg Grant
100665
NR
100931
NR
NR
NR
Page: 255 of 458
![Page 268: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/268.jpg)
LAKE OKEECHOBEE PROGRAM SUPPORTIZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530900
541100
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
13646
16184
13599
55
15815
19699
Claims Handling Fee
Flexible Spending Account Fees
Insurance Brokerage Service (ALL)
Physicals - Level C-3 (Reg)
Books & Reference Materials
Parts & Supplies - Other
8,100
2,400
2,800
6,250
100
150
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.75
1.75
1.75
1.75
1.25
1.75
1.75
1.75
1.75
2.00
.30
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$132,588
$10,143
$16,042
$29,657
$1,399
$118
$27
$350
$450
$133,938
$13,300
$6,250
$100
$150
.10
.10
.10
1.00
1.00
1.00
601000
101000
601000
101000
202000
202000
2114308300
2114308300
2114308300
2114308300
4412162000
4410160100
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 256 of 458
![Page 269: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/269.jpg)
LAKE OKEECHOBEE PROGRAM SUPPORTIZ00
541510
541830
542000
542100
542400
543800
Oper Expense - Parts,Supp - Office
Oper Expense - Insurance Premiums Other Property
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Freight
19697
18307
13995
15828
18250
15918
13960
Office Supplies
Office Supplies
Helicoptor Insurance
Training & Conferences
District Business Travel
Professional Licenses
Freight
239
521
9,000
4,508
181
478
50
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
.10
1.00
1.00
1.00
1.00
Total LAKE OKEECHOBEE PROGRAM SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$359,489
Item NameQty
$760
$9,000
$4,508
$181
$478
$50
1.00
1.00
.10
1.00
1.00
1.00
1.00
202000
202000
601000
202000
202000
202000
202000
4410160100
4412162000
2114308300
4410160100
4412162000
4410160100
4412162000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 257 of 458
![Page 270: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/270.jpg)
LAKE OKEECHOBEE IT SUPPORTIZ10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530117
530197
530601
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Maint & Repairs - Computer Hardware
12260
16066
15995
16125
14311
15875
14315
14319
15839
18179
Copier/Printer Lease
IT Consulting
IT Security Outsourcing
SAP Services
Cisco Systems Hardware
Storage Hardware
Sun Microsystems
Cisco Systems
Clearwell & Enterprise Vault
Column Technologies
33,850
22,500
11,600
66,053
11,948
9,809
22,364
8,467
12,089
6,068
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
.10
.30
.30
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$544,169
$41,630
$40,921
$110,390
$7,833
$469
$105
$1,400
$1,799
$33,850
$100,153
$44,121
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 258 of 458
![Page 271: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/271.jpg)
LAKE OKEECHOBEE IT SUPPORTIZ10
530602
541600
543501
543700
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Rent/Lease Equipment
Oper Expense - Cell Phones
Oper Expense - Utilities
14323
18180
14329
14328
14325
14330
14322
15802
14317
15040
18548
14318
14326
13206
14856
11632
EMC - Documentum
Insight Public Sector
Microsoft Enterprise Agreement
Microsoft Premier Support
NetBoss Technologies
New Software Maintenance
Optiv
Oracle Software Maintenance
RemedyForce
SAP Software Maintenance
Software Maintenance - Other
Symantec Veritas
VMWare
PC Lease
Cellular Voice & Data
Local & Long Distance & Internet Service
5,699
11,909
70,000
6,868
9,119
8,500
5,620
86,932
6,230
62,296
146,614
15,381
9,891
30,000
14,761
58,228
Total
Total
Total
Total
-
-
-
-
Amount
2.50
.10
.10
.10
Total LAKE OKEECHOBEE IT SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,501,512
Item NameQty
$471,683
$30,000
$14,761
$58,228
.10
.10
.10
.10
.10
.10
.10
.10
.10
.10
1.00
.10
.10
.10
.10
.10
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2211113000
2211113000
Fund FundCenter
LAKE OKEECHOBEE
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 259 of 458
![Page 272: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/272.jpg)
LAKE OKEECHOBEE WATERSHEDP101
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
542000
542100
542300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Travel for Training
19436
19365
19686
19668
21886
Kissimmee River ASR
Lk Okee Wtrshd Proj Plan Design/Engnr'g
Florida Aquifer Conference (Thourot)
Business Travel - Lk Okee Watershed
Florida Aquifer Conference (Thourot)
300,000
517,601
365
500
200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
2.00
1.00
1.00
1.00
Total LAKE OKEECHOBEE WATERSHED
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$975,013
Item NameQty
$116,078
$8,879
$8,730
$20,501
$1,455
$87
$22
$260
$335
$817,601
$365
$500
$200
1.00
1.00
1.00
1.00
1.00
202000
222000
101000
101000
101000
3310139000
3310139000
3310139000
3310139000
3310139000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
2015
NR
NR
NR
Fund Prg Grant
101038
101044
101038
101044
101038
Page: 260 of 458
![Page 273: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/273.jpg)
C-43 BASIN STORAGE RESERVOIR PT1P104
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
542000
542100
542300
543301
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Tools/Equipment/PPE
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Travel for Training
Oper Expense - Permits & Fees
19655
19657
19685
19679
19680
Caracara Monitoring Equipment
Gopher Tortoise Agent Cert (Colon-P)
Business Travel - C-43 Reservoir
Gopher Tortoise Agent Cert (Colon-P)
Gopher Tortoise Agnt Cert Permit (Colon)
500
1,200
500
750
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.75
3.75
3.75
3.75
3.55
3.75
3.75
3.75
3.75
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$340,324
$26,037
$28,608
$59,958
$3,971
$249
$60
$750
$964
$500
$1,200
$500
$750
$500
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
3316207100
3316207100
3310139000
3316207100
3316207100
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
Fund Prg Grant
100088
100088
100088
100088
100088
Page: 261 of 458
![Page 274: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/274.jpg)
C-43 BASIN STORAGE RESERVOIR PT1P104
580800 Capital Outlay - Water Control Structures
19363
20626
C-43 West Storage Reservoir
C-43 West Storage Reservoir
26,659,787
10,340,213
Total -
Amount
2.00
Total C-43 BASIN STORAGE RESERVOIR PT1
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$37,464,371
Item NameQty
$37,000,000
1.00
1.00
412000
412000
5613222000
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
2015
2015
Fund Prg Grant
100088
100088
Page: 262 of 458
![Page 275: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/275.jpg)
INDIAN RIVER LAGOON - SOUTHP107
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
542000
542100
542300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Travel for Training
18536
19664
19667
19669
19673
18458
RU-MAR Other Expenses
Am Soc of Ag & Bio Eng Conf (Thourot)
Business Travel - IRL South
Business Travel - Lox River Watershed
Am Soc of Ag & Bio Eng Conf (Thourot)
Re-Budget Indian River Lagoon C-23/ C-24
25,000
900
500
500
1,000
2,670,328
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.15
3.15
3.15
3.15
2.95
3.15
3.15
3.15
3.15
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$253,532
$19,396
$19,615
$50,499
$3,300
$215
$55
$630
$811
$25,000
$900
$1,000
$1,000
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
202000
202000
202000
404000
3510144000
3310139000
3310139000
3310139000
3310139000
3510144000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
100548
100600
100548
100548
NR
Page: 263 of 458
![Page 276: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/276.jpg)
INDIAN RIVER LAGOON - SOUTHP107
580020
580200
580800
Capital Outlay - Land
Capital Outlay - AUC Imp O/Than Buildings
Capital Outlay - Water Control Structures
19443
17156
17155
19362
FY2015 Replenish of Exp.
Fencing-Brewer Cattle
Fencing-Larson
C-44 STA & Pump Station
59,388
10,698
16,054
60,000,000
Total
Total
Total
-
-
-
Amount
1.00
3.00
1.00
Total INDIAN RIVER LAGOON - SOUTH
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$63,132,421
Item NameQty
$2,670,328
$86,140
$60,000,000
1.00
1.00
1.00
1.00
412000
412000
404000
412000
3510144000
3510144000
3510144000
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
95
95
NR
2015
Fund Prg Grant
NR
NR
NR
100548
Page: 264 of 458
![Page 277: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/277.jpg)
BIG CYPR L28 INT MOD-WERPP110
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - District Travel
19646
16136
20786
19683
BigCypres L-28 Intcptr Mod Plan/Dsgn/Eng
C-139 Well Monitoring
C-139 Well Monitoring
Business Travel - BCL-28/WERP
205,782
9,192
15,108
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
3.00
1.00
Total BIG CYPR L28 INT MOD-WERP
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$353,483
Item NameQty
$90,068
$6,889
$6,774
$17,347
$1,230
$72
$18
$220
$283
$230,082
$500
1.00
1.00
1.00
1.00
222000
202000
101000
101000
3310139000
3310139000
3310139000
3310139000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
2015
NR
NR
NR
Fund Prg Grant
101042
NR
NR
101042
Page: 265 of 458
![Page 278: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/278.jpg)
WCA3 DECOMP & SHEETFLOW ENH PT1P112
510100
520900
521010
521110
521120
521130
521140
521150
521160
530122
541500
545040
589300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Science and Tech. Support Services
Oper Expense - Parts and Supplies
Oper Expense - Interagency Public Univ
Capital Outlay - Equipment
17217
17224
17219
17233
DPM Field/Lab Sampling & Analy Support
DPM Supplies
DPM Sediment Source Analysis
DPM Biogeochemistry Equipment
70,000
7,866
150,000
10,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.05
3.05
3.05
3.05
2.85
3.05
3.05
3.05
3.05
1.00
1.00
1.00
1.00
Total WCA3 DECOMP & SHEETFLOW ENH PT1
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$543,619
Item NameQty
$218,810
$16,737
$16,454
$48,921
$3,188
$205
$47
$610
$781
$70,000
$7,866
$150,000
$10,000
1.00
1.00
1.00
1.00
228000
228000
228000
408000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
Fund Prg Grant
100595
100595
100595
100595
Page: 266 of 458
![Page 279: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/279.jpg)
NORTH PALM BEACH COUNTY PT1P117
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
20793
20490
Loxahatchee Rivr Watershed Plan/Dsgn/Eng
RS Replace MECCA FEB (Lox River-WPBC5)RB
30,452
500,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
5.25
5.25
5.25
5.25
5.25
5.25
5.25
5.25
5.25
2.00
Total NORTH PALM BEACH COUNTY PT1
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,121,940
Item NameQty
$433,648
$33,174
$33,161
$82,793
$5,876
$352
$86
$1,050
$1,348
$530,452
1.00
1.00
222000
101000
3310139000
3310139000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
2015
NR
Fund Prg Grant
100278
100821
Page: 267 of 458
![Page 280: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/280.jpg)
BISCAYNE BAY COASTAL WETLANDSP128
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541500
543701
580020
580720
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts and Supplies
Oper Expense - Electrical Service
Capital Outlay - Land
Capital Outlay - AUC Design/Engineering Contracts
19426
19427
19428
19367
19648
BBCW Incremental Project (L-31N) RB
BBCW Incremental Project (L-31N) RB
BBCW Incremental Project (L-31N) RB
Biscayne Bay Coastal Wetland - Land Acq
BBCW - Cutler Bay Wetlands Design Update
22,500
2,500
25,000
5,800,000
620,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.80
.80
.80
.80
.80
.80
.80
.80
.80
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$58,354
$4,465
$4,388
$12,616
$895
$54
$15
$160
$207
$22,500
$2,500
$25,000
$5,800,000
$620,000
1.00
1.00
1.00
1.00
1.00
101414
101414
101414
425000
402000
3310139000
3310139000
3310139000
3510144000
3310139000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
Fund Prg Grant
100876
100876
100876
NR
100561
Page: 268 of 458
![Page 281: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/281.jpg)
BISCAYNE BAY COASTAL WETLANDSP128
Amount
Total BISCAYNE BAY COASTAL WETLANDS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$6,551,154
Item NameQty Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 269 of 458
![Page 282: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/282.jpg)
C-111 N SPREADER CANALP129
510100
520900
521010
521110
521120
521130
521140
521150
521160
542100
580720
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - District Travel
Capital Outlay - AUC Design/Engineering Contracts
Capital Outlay - Water Control Structures
19666
19645
20551
Business Travel - C-111 Spreader Canal
C-111 Sprdr Canal Plan Design/Engineer'g
S-199/S-200 Pump Capacity Increase
500
655,000
4,000,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.90
.90
.90
.90
.80
.90
.90
.90
.90
1.00
1.00
1.00
Total C-111 N SPREADER CANAL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$4,762,715
Item NameQty
$79,209
$6,061
$5,956
$14,605
$895
$59
$17
$180
$233
$500
$655,000
$4,000,000
1.00
1.00
1.00
202000
412000
402000
3310139000
3310139000
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
2015
NR
Fund Prg Grant
100051
100051
100051
Page: 270 of 458
![Page 283: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/283.jpg)
PICAYUNE STRAND RESTORATIONP130
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530301
530404
530405
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Terrestrial Spraying
Cont Serv - Mowing Field Stations/Pump Stations
Cont Serv - Equipment Inspections
20149
20288
20313
20314
20289
20290
20291
Manatee Mitigation - Isotope Analysis
Faka Union PS - Warranty (Ineligible)
Faka Union PS - Vegetation Mgmt
Faka Union PS - Vegetation Mgmt
Faka Union PS - Mowing
Faka Union PS - Crane Inspection/Repair
Faka Union PS - Fire Alarm Inspections
598
10,000
8,790
20,700
3,781
277
372
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.95
5.95
5.95
5.95
5.65
5.95
5.95
5.95
5.95
2.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$442,130
$33,821
$39,779
$95,068
$6,322
$396
$93
$1,190
$1,479
$10,598
$29,490
$3,781
$277
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
4511167100
5313301000
5415182000
5415182000
5313301000
5313301000
5313301000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100397
100397
100397
100397
100397
100397
100397
Page: 271 of 458
![Page 284: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/284.jpg)
PICAYUNE STRAND RESTORATIONP130
530600
530606
530610
531100
531103
540010
540030
540040
540050
541200
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - District Works
Cont Serv - Maint and Repairs Environmental
Cont Serv - General Maintenance
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Chemicals
Oper Expense - Inventory Other Fuels
Oper Expense - Inventory Oils/Lubricants/Solvents
Oper Expense - Inventory Parts and Supplies
Oper Expense - Liquid Propane Fuel
20292
20306
20293
20294
20316
20295
20296
20297
20298
20301
20315
20300
Faka Union PS - Maint & Repair
Faka Union PS - Trash Rake Repairs
Faka Union PS - Fuel Tank Calibrations
Faka Union PS - Vibration analyses
Faka Union PS - Storage Tank Maint/Insp
Faka Union PS - Pest Control
Faka Union PS - Waste Disposal
Faka Union PS - Veg Control Chemicals
Faka Union PS - Fuel
Faka Union PS - Oil & Lubes
Faka Union PS - Motorola RTU Maint (1)
Faka Union PS - Propane (SCADA)
771
252
655
302
252
882
191
504
13,107
1,462
1,647
252
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,395
$957
$252
$882
$191
$504
$13,107
$1,462
$1,647
$252
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
5313301000
5313301000
5313301000
5313301000
5611187000
5313301000
5313301000
5313301000
5313301000
5313301000
5511184600
5313301000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
Page: 272 of 458
![Page 285: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/285.jpg)
PICAYUNE STRAND RESTORATIONP130
541250
541300
541400
541500
541502
541503
541505
541506
542000
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Construction Materials
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Conference Registrations
20299
20302
20303
20305
20304
20307
20214
20308
20309
20310
20116
20212
20404
20213
19663
Faka Union PS - Vehicle Fuel
Faka Union PS - Construction Materials
Faka Union PS - Tools & Equipment
Faka Union PS - Parts & Supplies
Faka Union PS - Replace Intake Filters
Faka Union PS - Warranty (Ineligible)
Manatee Mitigation - Structure Maint
Faka Union PS - Vehicle Maintenance
Faka Union PS - Building P&S
Faka Union PS - Electrical P&S
Faka Union PS - Lab Analysis Supplies
Manatee Mitigation - Lab Supplies
Faka Union PS - Field Parts & Supplies
Manatee Mitigation - Field Supplies
GEER Conference (Starnes)
756
76
252
1,071
126
10,000
3,989
113
441
2,521
206
499
126
249
275
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
4.00
1.00
1.00
1.00
4.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$756
$76
$252
$15,186
$113
$441
$2,521
$1,080
$275
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
5313301000
4511167100
4511167100
4513169200
4513169200
6510243000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
100397
Page: 273 of 458
![Page 286: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/286.jpg)
PICAYUNE STRAND RESTORATIONP130
542100
542300
543300
543301
543701
545010
580020
580720
Oper Expense - District Travel
Oper Expense - Travel for Training
Oper Expense - Other Fees
Oper Expense - Permits & Fees
Oper Expense - Electrical Service
Oper Expense - Interagency State of FL
Capital Outlay - Land
Capital Outlay - AUC Design/Engineering Contracts
19684
19677
20311
19681
20317
20312
20287
20405
19368
17578
19644
Business Travel - Picayune
GEER Conference (Starnes)
Faka Union PS - Permits
Gopher Tortoise Agnt Recert. Prmt (Raj)
Faka Union PS - Storage Tank & Air Fees
Faka Union PS - Electrical Service
Faka Union PS - Lab Analysis Contract
Faka Union PS - Fish Collection
Picayune Strand Restoration - Land Acq
Picayune Strand Rest'n Proj Mgmt Support
Picayune SW Protectn Feat. Design
500
625
252
500
25
11,595
6,290
378
5,000,000
50,000
256,691
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
2.00
1.00
2.00
1.00
2.00
Total PICAYUNE STRAND RESTORATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$6,032,629
Item NameQty
$500
$625
$252
$525
$11,595
$6,668
$5,000,000
$306,691
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
425000
401000
412000
6510243000
6510243000
5313301000
3316207100
5611187000
5313301000
4511167100
4513169400
3510144000
3310139000
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
2015
Fund Prg Grant
100397
100397
100397
100397
100397
100397
100397
100397
NR
100397
100397
Page: 274 of 458
![Page 287: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/287.jpg)
BROWARD COUNTY WPAP145
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.65
.65
.65
.65
.65
.65
.65
.65
.65
Total BROWARD COUNTY WPA
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$77,737
Item NameQty
$56,558
$4,325
$5,524
$10,250
$727
$44
$11
$130
$168
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 275 of 458
![Page 288: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/288.jpg)
CENTRAL EVERGLADES STUDYP151
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
Total CENTRAL EVERGLADES STUDY
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$45,565
Item NameQty
$33,509
$2,563
$2,520
$6,308
$448
$27
$7
$80
$103
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 276 of 458
![Page 289: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/289.jpg)
PROGRAM MANAGEMENT & SUPPORTP201
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541510
542000
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
20796
18212
18327
15833
19661
18254
19675
CERP Plan/Design/Engineering Support
Office Supplies - CERP
Office Supplies - CERP
Training & Conferences - CERP
AWRA Annual Conf (Braun)
Business Travel - CERP
AWRA Annual Conf (Braun)
152,257
1,203
1,002
1,035
645
6,089
965
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.75
7.75
7.75
7.75
5.35
7.75
7.75
7.75
7.75
1.00
2.00
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$702,341
$53,729
$74,838
$132,095
$5,985
$518
$118
$1,550
$1,982
$152,257
$2,205
$1,680
$6,089
1.00
1.00
1.00
1.00
1.00
1.00
1.00
222000
101000
101000
101000
101000
101000
101000
3310139000
3310139000
3316207100
3310139000
6510243000
3310139000
6510243000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
2015
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
101038
NR
NR
NR
Page: 277 of 458
![Page 290: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/290.jpg)
PROGRAM MANAGEMENT & SUPPORTP201
542300
542400
560200
560270
Oper Expense - Travel for Training
Oper Expense - Professional Licenses
Principal - COPS #1
Interest - COPS #2
17183
13702
13642
PE License (Thorout)
CERP Acc8 D.S. (unrefunded)
CERP Acc8 D.S. (COPS2015 INT)
130
5,840,010
8,476,227
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total PROGRAM MANAGEMENT & SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$15,452,719
Item NameQty
$965
$130
$5,840,010
$8,476,227
1.00
1.00
1.00
101000
401000
401000
3310139000
9999999799
9999999799
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 278 of 458
![Page 291: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/291.jpg)
RECOVERP203
510100
520900
521010
521110
521120
521130
521140
521150
521160
530103
530300
530600
530900
540030
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Photographic Services
Cont Serv - Aquatic Spraying
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
Oper Expense - Inventory Other Fuels
17221
17229
17230
19948
17223
LILA Imagery
LILA Vegetation Management
LILA Maintenance
C-111 Spreader - Downstream Impacts
LILA - Pump Fuel
6,000
7,500
25,000
130,000
1,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.55
1.55
1.55
1.55
1.40
1.55
1.55
1.55
1.55
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$116,777
$8,934
$8,781
$25,061
$1,567
$105
$26
$310
$400
$6,000
$7,500
$25,000
$130,000
$1,500
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
Fund Prg Grant
100803
100803
100803
100686
100803
Page: 279 of 458
![Page 292: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/292.jpg)
RECOVERP203
541400
543701
545020
545040
Oper Expense - Tools/Equipment/PPE
Oper Expense - Electrical Service
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
17225
17228
17232
17237
19693
17234
LILA Tools & Equipment
LILA FPL Pump Utilities Electric
LILA COOP with LNWR
Faunal Responses to Hydrology
LILA Coordination Planning
LILA Science and Management
6,000
8,800
13,000
50,000
30,000
120,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
3.00
Total RECOVER
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$559,761
Item NameQty
$6,000
$8,800
$13,000
$200,000
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
220000
220000
220000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100803
100803
100803
100803
100803
100803
Page: 280 of 458
![Page 293: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/293.jpg)
DATA MANAGEMENT PLANP207
510100
520900
521010
521110
521120
521130
521140
521150
521160
530122
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Science and Tech. Support Services
Oper Expense - District Travel
14976
18260
QA/QC Oversight Support
QOT Travel
25,000
363
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.80
.80
.80
.80
.80
.80
.80
.80
.80
1.00
1.00
Total DATA MANAGEMENT PLAN
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$120,196
Item NameQty
$70,233
$5,372
$5,281
$12,616
$896
$55
$13
$160
$207
$25,000
$363
1.00
1.00
101000
101000
4510166000
4510166000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
Fund Prg Grant
NR
NR
Page: 281 of 458
![Page 294: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/294.jpg)
INTERAGENCY MODELING CENTERP209
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
20794
20795
16054
16121
BigCypres L-28 Intcptr Mod Plan/Dsgn/Eng
Lake O Wtrshd Proj Plan Design/Eng-WAM
MODEL ARCHIVE (MMS)
MODEL ARCHIVE (MMS)
535,000
105,000
7,968
28,824
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
3.05
3.05
3.05
3.05
2.75
3.05
3.05
3.05
3.05
2.00
2.00
Total INTERAGENCY MODELING CENTER
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,040,479
Item NameQty
$267,993
$20,502
$21,136
$49,331
$3,076
$204
$51
$610
$784
$640,000
$36,792
1.00
1.00
1.00
1.00
222000
222000
101000
101000
3310139000
3310139000
3210136200
3210136200
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
2015
2015
NR
NR
Fund Prg Grant
NR
NR
100998
100998
Page: 282 of 458
![Page 295: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/295.jpg)
ADAPTIVE ASSESSMENT & MONITORINGP210
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530608
541513
545010
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Parts and Supplies Other
Oper Expense - Interagency State of FL
19691
17212
17235
17206
17208
17239
17210
RB RECOVER SAV Monitoring
RECOVER SAV Monitoring
RECOVER-Maintenance Repair-Vehicles
Recover - Project Operating Expenses
East Coast Oyster Monitoring
FL Bay Fish Habitat Assess. Network
West Coast Oyster Monitoring
24,000
67,000
750
500
136,000
160,192
200,360
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.10
4.10
4.10
4.10
3.85
4.10
4.10
4.10
4.10
2.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$304,926
$23,328
$26,299
$65,687
$4,309
$278
$66
$820
$1,058
$91,000
$750
$500
$296,192
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
4411161000
4411161000
4411161000
4411161000
4411161000
4413163000
4411161000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100686
100686
100686
100686
100686
100686
100686
Page: 283 of 458
![Page 296: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/296.jpg)
ADAPTIVE ASSESSMENT & MONITORINGP210
545040 Oper Expense - Interagency Public Univ
17222 Surface, GW Interractions Tree Islands 87,350
Total -
Amount
2.00
Total ADAPTIVE ASSESSMENT & MONITORING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,102,923
Item NameQty
$287,710
1.00 101000 4413163000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
Fund Prg Grant
100686
Page: 284 of 458
![Page 297: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/297.jpg)
TEN MILE CREEK WPA CRPPB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.95
2.95
2.95
2.95
2.95
2.95
2.95
2.95
2.95
Total TEN MILE CREEK WPA CRP
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$267,498
Item NameQty
$187,346
$14,332
$14,415
$46,513
$3,300
$202
$55
$590
$745
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
Fund Prg Grant
Page: 285 of 458
![Page 298: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/298.jpg)
S CREW/IMPERIAL R FLOWAY CRPPB04
510100
520900
521010
521110
521120
521130
521140
521150
521160
530301
541400
580800
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Terrestrial Spraying
Oper Expense - Tools/Equipment/PPE
Capital Outlay - Water Control Structures
19651
19654
17441
RB Grant Parcel Restoration (RONTO)
Bonnet Bat Monitoring Equipment
Southern CREW RB
129,077
500
300,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.90
.90
.90
.90
.90
.90
.90
.90
.90
1.00
1.00
1.00
Total S CREW/IMPERIAL R FLOWAY CRP
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$535,528
Item NameQty
$77,073
$5,896
$7,293
$14,193
$1,006
$62
$16
$180
$232
$129,077
$500
$300,000
1.00
1.00
1.00
202000
101000
401000
6510243000
3316207100
5613222000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
106
NR
NR
Fund Prg Grant
100185
100396
100396
Page: 286 of 458
![Page 299: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/299.jpg)
CERP SUPPORTPH99
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
530602
541400
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Tools/Equipment/PPE
Oper Expense - Memberships, Dues/Fees
20797
14416
14996
14418
14421
CERP Moving Water South Feasibility
Maintenance & Repair (Survey)
Ansys Software Maint
Tools & Equipment
Memberships & Dues
72,757
1,800
50,480
1,000
1,800
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.50
2.50
2.50
2.50
2.40
2.50
2.50
2.50
2.50
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$244,245
$18,686
$23,689
$39,837
$2,686
$171
$40
$500
$646
$72,757
$1,800
$50,480
$1,000
$1,800
1.00
1.00
1.00
1.00
1.00
222000
101000
101000
101000
101000
3310139000
5513142700
2210112000
5513142700
3510144000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
2015
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 287 of 458
![Page 300: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/300.jpg)
CERP SUPPORTPH99
543900
545010
Oper Expense - Central Services Indirect
Oper Expense - Interagency State of FL
15846
20529
CERP - Central Service Indirect Costs
CERP WQ Studies - FY17 Mercury Study
3,332,968
75,000
Total
Total
-
-
Amount
1.00
1.00
Total CERP SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$3,866,305
Item NameQty
$3,332,968
$75,000
1.00
1.00
101000
214000
9999999699
4512168100
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
102
Fund Prg Grant
NR
100793
Page: 288 of 458
![Page 301: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/301.jpg)
C-111/MWD/CSOPPK03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530111
541500
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Legal Services
Oper Expense - Parts and Supplies
Oper Expense - District Travel
20552
19652
18203
19747
18204
18205
19665
19649
C-111 South Dade Study
RB C-111 South Dade Well Drilling
S-356 Field Test Dye/Mapping Supt Svcs
C-111 South Contract Legal Support
S-356 Field Test Monitoring Supplies
S356 Field Test Mapping Tools/Supplies
Business Travel - C-111 S Dade
S356 Field Test Travel
3,000,000
40,000
148,000
100,000
6,000
2,800
500
2,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.95
7.95
7.95
7.95
7.55
7.95
7.95
7.95
7.95
3.00
1.00
2.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$594,921
$45,512
$44,743
$127,021
$8,449
$534
$128
$1,590
$2,004
$3,188,000
$100,000
$8,800
$2,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
202000
228000
214000
228000
202000
202000
202000
202000
3310139000
3310139000
3310139000
1310105000
3310139000
3310139000
3310139000
3310139000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
2008
NR
2008
2008
NR
2008
Fund Prg Grant
100283
100283
100976
NR
100976
100976
100283
100976
Page: 289 of 458
![Page 302: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/302.jpg)
C-111/MWD/CSOPPK03
580610
580780
589720
Capital Outlay - AUC Cash Contribution- Army Corps
Capital Outlay - AUC Parts and Supplies
Capital Outlay - Proj Systems Equip Purchases
17452
19653
18206
C-111 South Dade - USACE
RB C-111 South Dade Well Instrumentation
S-356 Field Test Capital Equipment
1,400,000
58,007
2,600
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total C-111/MWD/CSOP
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$5,584,809
Item NameQty
$1,400,000
$58,007
$2,600
1.00
1.00
1.00
408000
408000
402000
3310139000
3310139000
3310139000
Fund FundCenter
COMPREHENSIVE EVERGLADES REST. PLAN
NR
NR
2008
Fund Prg Grant
100283
100283
100976
Page: 290 of 458
![Page 303: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/303.jpg)
APPLICATIONSSA04
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
Total APPLICATIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$163,508
Item NameQty
$117,239
$8,970
$9,421
$25,232
$1,788
$106
$22
$320
$410
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 291 of 458
![Page 304: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/304.jpg)
MODELING SUPPORT & PROCESS IMPROVEMENTSA11
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
541100
542000
542310
542400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Conference Registrations
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
14389
13197
14091
13199
15927
Modeling Technical Review Support
Books & Subscriptions
Training & Conferences
Dues and Memberships
Professional Licenses
30,000
841
9,348
250
750
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.40
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$133,510
$10,214
$11,164
$22,076
$1,565
$96
$25
$280
$362
$30,000
$841
$9,348
$250
$750
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
3210136000
3210136000
3210136000
3210136000
3210136000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
100992
NR
NR
NR
NR
Page: 292 of 458
![Page 305: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/305.jpg)
MODELING SUPPORT & PROCESS IMPROVEMENTSA11
Amount
Total MODELING SUPPORT & PROCESS IMPROVEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$220,481
Item NameQty Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 293 of 458
![Page 306: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/306.jpg)
MODEL MAINTENANCE & ENHANCEMENTSA12
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
Total MODEL MAINTENANCE & ENHANCEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$380,175
Item NameQty
$278,914
$21,337
$27,639
$47,311
$3,357
$201
$46
$600
$770
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 294 of 458
![Page 307: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/307.jpg)
MODEL IMPLEMENTATION & APPLICATIONSA13
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
7.25
7.25
7.25
7.25
6.95
7.25
7.25
7.25
7.25
Total MODEL IMPLEMENTATION & APPLICATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$897,328
Item NameQty
$661,898
$50,636
$57,533
$115,569
$7,782
$485
$117
$1,450
$1,858
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 295 of 458
![Page 308: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/308.jpg)
WATER QUALITY MONITORING OPERATIONSSB11
510100
520090
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
Salaries and Wages - Regular
Fringe Benefits - Uniform Allowance
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
19756
15872
13363
20428
15923
95
12900
12901
12545
14890
WQM Uniform Stipend
WQ P&S SCADA Repair Maint Contracts
Platform/Intake Install & Repair
L8 Reservoir - Sonde Maintenance
WQM Maint/Repair Continuous Data Probes
WQM Maintenance/Repair Field Equipment
DI/RO Water Sys Maintence - Okee WQ Lab
WQM Equipment Maintenance & Repair
WQM Equipment Maintenance and Repair
WQM Equipment Maintenance & Repair
8,464
1,000
25,000
3,000
4,000
13,923
7,000
6,000
17,654
8,500
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
2.00
7.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$48,090
$8,464
$3,679
$3,616
$15,770
$1,119
$67
$14
$200
$242
$26,000
$60,077
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
4513169200
4513169200
4513169600
4513169200
4513169200
4513169200
4513169300
4513169300
4513169500
4513169700
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 296 of 458
![Page 309: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/309.jpg)
WATER QUALITY MONITORING OPERATIONSSB11
531200
540030
541100
541301
541400
541500
541502
Cont Serv - Mail/Courier
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
Oper Expense - District Uniforms
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Fleet
12902
11621
13565
99
12904
12907
12906
12922
14891
11623
18208
16055
20260
14892
96
12555
15924
12544
12903
Mail/Courier
Aircraft Fuel
Engine Maintenance Manuals
WQM Uniforms
WQM Uniforms
WQM Sampling Equipment, Small Tools
WQM Small Tools & Equipment
WQM Small Tools & Equipment
Small Tools & Equipment
Parts & Supplies - P Card
WQ Monitoring Field Supplies
WQM Parts & Supplies
Ten Mile Creek - Routine WQM Supplies
Field Parts and Supplies
WQM Parts, Supplies, & Exp - Automotive
WQM Parts, Supplies, & Expenses, Auto
WQM Field Sup&Lab Stand Cont Data Probes
WQM Field Supplies and Lab Standards
WQM Field Supplies & Lab Standards
13,500
101,094
320
5,500
1,500
3,000
5,000
3,500
4,000
9,578
3,250
7,782
333
7,000
2,250
1,750
2,000
6,000
16,500
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
.30
.40
2.00
4.00
4.10
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$13,500
$101,094
$320
$7,000
$15,500
$27,943
$4,000
1.00
.30
.40
1.00
1.00
1.00
1.00
1.00
1.00
.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
202000
101000
101000
101000
101000
101000
101000
4513169300
2110108500
2110108500
4513169200
4513169300
4513169200
4513169300
4513169500
4513169700
2110108500
4513169100
4513169200
4513169300
4513169700
4513169200
4513169500
4513169200
4513169200
4513169300
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 297 of 458
![Page 310: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/310.jpg)
WATER QUALITY MONITORING OPERATIONSSB11
541506
541510
541900
542000
542100
542400
589340
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
Capital Outlay - Equipment Water Measurement
12560
12587
13365
14094
18225
18226
13155
12905
16114
16117
WQM Field and Lab Supplies
WQ Monitoring Office Supplies
Bottled Water - Okee WQ Office
Training & Conferences
District Travel - Non Training FOC
Travel
Bell Helicopter Recurrent Trng
Certified Quality Auditor
Replacement Field Equipment
Replacement Field Equipment
4,000
668
200
3,226
8,700
2,538
5,400
317
35,000
21,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
4.00
1.00
1.00
1.00
2.00
1.10
2.00
Total WATER QUALITY MONITORING OPERATIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$442,244
Item NameQty
$28,500
$668
$200
$3,226
$11,238
$5,717
$56,000
1.00
1.00
1.00
1.00
1.00
1.00
.10
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
401000
401000
4513169500
4513169100
4513169300
4513169100
4513169100
4513169300
2110108500
4513169100
4513169200
4513169500
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 298 of 458
![Page 311: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/311.jpg)
WATER QUALITY MONITORING - COMPLIANCESB12
510100
520900
521010
521110
521120
521130
521140
521150
521160
545010
545020
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency State of FL
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
13367
12586
13364
Fish Coll Hg Comp Mon (Downstream)
ENP SW Monitor & Marine Network Support
NADP/MDN - Hg Deposition Comp Mon
22,860
196,850
33,816
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
16.10
16.10
16.10
16.10
15.70
16.10
16.10
16.10
16.10
1.00
1.00
1.00
Total WATER QUALITY MONITORING - COMPLIANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,573,529
Item NameQty
$899,393
$68,806
$70,343
$255,545
$17,574
$1,079
$230
$3,220
$3,813
$22,860
$196,850
$33,816
1.00
1.00
1.00
101000
101000
101000
4513169400
4513169600
4513169400
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 299 of 458
![Page 312: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/312.jpg)
WTR QUALITY MONITORING - MISSION DRIVENSB14
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
15873 Caloosahatchee Estuary RTU M/R (Contrac 2,450
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
6.50
6.50
6.50
6.50
6.40
6.50
6.50
6.50
6.50
1.00
Total WTR QUALITY MONITORING - MISSION DRIVEN
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$526,085
Item NameQty
$354,675
$27,134
$28,322
$102,915
$7,159
$435
$96
$1,300
$1,599
$2,450
1.00 101000 5511184600
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
NR
Page: 300 of 458
![Page 313: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/313.jpg)
ANALYTICAL SERVICES OPERATIONSSB31
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
531103
541301
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Waste Disposal Services
Oper Expense - District Uniforms
Oper Expense - Parts,Supp - Laboratory
13058
12911
12914
12915
15818
13360
12917
14919
12921
Autoclave Maintenance
DI/RO Water System Maintenance
Maint & Repair of Misc Lab Equipment
Spectrometers Maintenance
Universal Lab Equipment Maint Contract
Hazardous Waste Disposal
Lab Coats
Gasses for Lab Instrumentation
Lab P/S Operations
4,800
8,700
26,000
22,000
23,500
700
1,730
10,000
5,040
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
11.90
11.90
11.90
11.90
10.90
11.90
11.90
11.90
11.90
5.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$776,204
$59,381
$64,608
$191,779
$12,196
$797
$165
$2,380
$2,838
$85,000
$700
$1,730
$15,040
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 301 of 458
![Page 314: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/314.jpg)
ANALYTICAL SERVICES OPERATIONSSB31
541506
541510
543300
543301
589300
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Parts,Supp - Office
Oper Expense - Other Fees
Oper Expense - Permits & Fees
Capital Outlay - Equipment
18289
14921
98
16119
16118
Office Supplies
Fees for Lab Perfrmnc Evaluation Studies
Lab Permits & Certifications
Replacement Lab Equipment
Replacement Lab Equipment
1,754
12,100
5,000
6,500
34,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
1.00
2.00
Total ANALYTICAL SERVICES OPERATIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,272,172
Item NameQty
$1,754
$12,100
$5,000
$40,500
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
401000
401000
4511167100
4511167100
4511167100
4511167100
4511167100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 302 of 458
![Page 315: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/315.jpg)
ANALYTICAL SERVICES - COMPLIANCESB32
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
531200
541506
545010
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Mail/Courier
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Interagency State of FL
20427
20263
14369
20262
13195
13060
13192
13190
RS L-8 Reservoir - Lab Analysis Contract
Ten Mile Creek - Courier Fees
Lab P/S Regional Compliance
Ten Mile Creek - Lab Supplies ASD
EVPA Lab Anlys-Organics-Sediment
Regional Comp Lab Anlys Hg - Water
Regional Mon Lab Anlys-Organics-Sediment
Regional Mon Lab Anlys-Organics-Water
500
1,333
73,232
2,533
15,000
5,000
50,000
110,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
1.00
1.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$329,413
$25,198
$24,772
$92,255
$6,548
$391
$88
$1,170
$1,456
$500
$1,333
$75,765
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
202000
101000
101000
101000
101000
4511167100
4513169300
4511167100
4511167100
4511167100
4511167100
4511167100
4511167100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 303 of 458
![Page 316: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/316.jpg)
ANALYTICAL SERVICES - COMPLIANCESB32
545010 Oper Expense - Interagency State of FL
20261
20264
Ten Mile Creek - Lab Analyses-Hg & Other
Ten Mile Creek - Fish Collection
20,000
4,500
Total -
Amount
6.00
Total ANALYTICAL SERVICES - COMPLIANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$763,389
Item NameQty
$204,500
1.00
1.00
202000
101000
4511167100
4513169400
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 304 of 458
![Page 317: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/317.jpg)
ANALYTICAL SERVICES - MISSION DRIVENSB34
510100
520900
521010
521110
521120
521130
521140
521150
521160
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Laboratory
14926 Lab P/S Regional Monitoring 25,463
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
1.00
Total ANALYTICAL SERVICES - MISSION DRIVEN
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$283,809
Item NameQty
$175,915
$13,458
$13,228
$50,464
$3,583
$213
$48
$640
$797
$25,463
1.00 101000 4511167100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
NR
Page: 305 of 458
![Page 318: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/318.jpg)
ASSESSMENT & REPORTING - COMPLIANCESB51
510100
520900
521010
521110
521120
521130
521140
521150
521160
541100
541510
542100
542310
542400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
12524
18294
18223
12898
14933
Books & Reference Materials
Office Supplies
Travel - Field/Business
American Statistical Assn
FL PE Renewals
150
1,066
218
165
600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
9.70
9.70
9.70
9.70
9.25
9.70
9.70
9.70
9.70
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$749,244
$57,316
$63,035
$154,825
$10,351
$649
$147
$1,940
$2,487
$150
$1,066
$218
$165
$600
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
4512168100
4512168100
4512168100
4512168100
4512168100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 306 of 458
![Page 319: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/319.jpg)
ASSESSMENT & REPORTING - COMPLIANCESB51
Amount
Total ASSESSMENT & REPORTING - COMPLIANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,042,193
Item NameQty Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 307 of 458
![Page 320: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/320.jpg)
ENVIRONMENTAL LITIGATION & TOC SUPPORTSB53
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
4.90
4.90
4.90
4.90
4.40
4.90
4.90
4.90
4.90
Total ENVIRONMENTAL LITIGATION & TOC SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$610,439
Item NameQty
$453,175
$34,666
$35,697
$79,332
$4,925
$328
$75
$980
$1,261
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 308 of 458
![Page 321: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/321.jpg)
SOUTH FL ENVIRONMENTAL REPORT PRODUCTIONSB54
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
15825 SFER Peer Review 19,800
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.20
1.20
1.20
1.20
1.20
1.20
1.20
1.20
1.20
1.00
Total SOUTH FL ENVIRONMENTAL REPORT PRODUCTION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$149,218
Item NameQty
$94,209
$7,207
$7,086
$18,924
$1,343
$81
$19
$240
$309
$19,800
1.00 101000 4512168100
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
Fund Prg Grant
NR
Page: 309 of 458
![Page 322: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/322.jpg)
SCIENTIFIC DATA MANAGEMENTSB71
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.90
.90
.90
.90
.90
.90
.90
.90
.90
Total SCIENTIFIC DATA MANAGEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$126,719
Item NameQty
$96,408
$7,376
$7,250
$14,193
$1,007
$60
$14
$180
$231
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 310 of 458
![Page 323: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/323.jpg)
USACE MONITORINGSU01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts and Supplies
20077
19949
19947
20215
20076
19951
19954
20318
20216
20169
19955
20319
BBCW Deering - Vegetation Monitoring
C-111 Spreader - Annual Bird Surveys
C-111 Spreader - Lab Technical Support
Manatee Mitigation - Isotope Analysis
BBCW Deering - Parts & Supplies
C-111 Spreader - Field Supplies
C-111 Spreader - Lab P/S West Feat.
Faka Union PS - Lab Analysis Supplies
Manatee Mitigation - Lab Supplies
Merritt PS - Lab Analysis Supplies
C-111 Spreader - WQMD Other
Faka Union PS - Field Parts & Supplies
9,000
35,000
121,403
602
2,300
2,000
1,500
612
501
818
2,255
374
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
4.90
4.90
4.90
4.90
4.80
4.90
4.90
4.90
4.90
4.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$320,074
$24,486
$25,206
$77,686
$5,372
$330
$76
$980
$1,194
$166,005
$4,300
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101002
101000
101000
101000
101002
101002
101002
101000
101002
4411161000
4413163000
4413163000
4511167100
4411161000
4413163000
4511167100
4511167100
4511167100
4511167100
4513169200
4513169200
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
3007
3006
3006
3008
3007
3006
3006
3008
3008
3008
3006
3008
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 311 of 458
![Page 324: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/324.jpg)
USACE MONITORINGSU01
541506
542100
545000
545010
545040
589340
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Interagency Local
Oper Expense - Interagency State of FL
Oper Expense - Interagency Public Univ
Capital Outlay - Equipment Water Measurement
20217
20170
19952
20074
20075
19953
20321
20171
20320
20122
19950
20150
Manatee Mitigation - Field Supplies
Merritt PS - Field Parts & Supplies
C-111 Spreader - Business Travel
BBCW Deering - Coop Agrmt w/ Miami-Dade
BBCW Deering - L-31E Culverts Coop Agrmt
C-111 Spreader - WF Lab Org&Hg-Fish/H2O
Faka Union PS - Lab Analysis Contract
Merritt PS - Lab Analysis Contract
Faka Union PS - Fish Collection
Merritt PS - Fish Collection
C-111 Spreader - Monitoring S Everg
Manatee Mitigation - WQ Field Equip
251
500
2,000
11,200
18,500
3,000
18,664
24,954
1,122
1,500
135,000
24,000
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
8.00
1.00
2.00
5.00
1.00
1.00
Total USACE MONITORING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$872,460
Item NameQty
$6,811
$2,000
$29,700
$49,240
$135,000
$24,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101002
101002
101000
101000
101000
101000
101002
101002
101002
101002
101000
401000
4513169200
4513169200
4413163000
4411161000
4411161000
4511167100
4511167100
4511167100
4513169400
4513169400
4413163000
4513169200
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
3008
3008
3006
3007
3007
3006
3008
3008
3008
3008
3006
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 312 of 458
![Page 325: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/325.jpg)
USACE CSSS MONITORINGSU41
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total USACE CSSS MONITORING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$76,015
Item NameQty
$50,895
$3,893
$3,827
$15,770
$1,118
$67
$13
$200
$232
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
Fund Prg Grant
Page: 313 of 458
![Page 326: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/326.jpg)
PROGRAM SUPPORTSZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530600
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Oper Expense - Books/Subscriptions
13646
16184
13599
17622
19412
14356
13198
Claims Handling Fee
Flexible Spending Account Fees
Insurance Brokerage Service (ALL)
Bell - Rotor Brakes Caliper
Helicopter Maintenance
Books & Reference Materials
Parts & Supplies
9,720
2,880
3,360
16,000
62,500
150
4,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.80
2.80
2.80
2.80
1.85
2.80
2.80
2.80
2.80
2.00
.36
1.25
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$264,500
$20,233
$19,891
$48,067
$2,070
$186
$41
$560
$717
$196,718
$15,960
$78,500
$150
.12
.12
.12
1.00
.25
1.00
1.00
601000
101000
601000
101003
101003
101000
101000
2114308300
2114308300
2114308300
2110108500
2110108500
4510166000
3210136000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 314 of 458
![Page 327: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/327.jpg)
PROGRAM SUPPORTSZ00
541500
541510
541830
542000
542100
542310
542400
543660
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Insurance Premiums Other Property
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
Oper Expense - Printing Services (non-outreach)
18330
18361
13995
14060
18233
18222
12554
15926
12553
16187
Office Supplies
Office Supplies
Helicoptor Insurance
Training & Conferences
Travel - Business
Travel (Non-Training/Conf)
Dues & Memberships
Amer Soc Qual Fl Soc Env Anal Nelac Inst
Licenses & Certifications
Journals & Publications
1,203
200
10,800
2,621
4,350
363
245
235
125
2,100
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
2.00
.12
1.00
2.00
2.00
1.00
1.00
Total PROGRAM SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$673,835
Item NameQty
$4,000
$1,403
$10,800
$2,621
$4,713
$480
$125
$2,100
1.00
1.00
.12
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
601000
101000
101000
101000
101000
101000
101000
101000
3210136000
4510166000
2114308300
4510166000
3210136000
4510166000
4510166000
4513169100
4510166000
3210136000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 315 of 458
![Page 328: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/328.jpg)
MODELING & SCIENTIFIC SUPPORT - IT SUPPORTSZ10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530117
530197
530601
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Maint & Repairs - Computer Hardware
12260
16066
15995
16125
14311
15875
14315
14997
14319
15839
Copier/Printer Lease
IT Consulting
IT Security Outsourcing
SAP Services
Cisco Systems Hardware
Storage Hardware
Sun Microsystems
Chemware Horizon Support
Cisco Systems
Clearwell & Enterprise Vault
40,620
27,000
13,920
79,265
14,338
11,770
26,837
68,810
10,161
14,507
Total
Total
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
.12
.36
.36
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,433,950
$109,696
$112,760
$283,860
$20,142
$1,206
$270
$3,600
$4,606
$40,620
$120,185
$52,945
.12
.12
.12
.12
.12
.12
.12
1.00
.12
.12
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 316 of 458
![Page 329: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/329.jpg)
MODELING & SCIENTIFIC SUPPORT - IT SUPPORTSZ10
530602
541600
543501
543700
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Rent/Lease Equipment
Oper Expense - Cell Phones
Oper Expense - Utilities
18179
14323
14713
18180
14329
14328
14325
14330
14322
15802
14317
15040
18550
14318
14326
13206
14856
11632
Column Technologies
EMC - Documentum
ESRI Software Maintenance
Insight Public Sector
Microsoft Enterprise Agreement
Microsoft Premier Support
NetBoss Technologies
New Software Maintenance
Optiv
Oracle Software Maintenance
RemedyForce
SAP Software Maintenance
Software Maintenance - Other
Symantec Veritas
VMWare
PC Lease
Cellular Voice & Data
Local & Long Distance & Internet Service
7,282
6,838
108,900
14,291
84,000
8,242
10,943
10,200
6,744
104,318
7,476
74,755
175,937
18,457
11,869
36,000
17,713
69,873
Total
Total
Total
Total
-
-
-
-
Amount
4.13
.12
.12
.12
Total MODELING & SCIENTIFIC SUPPORT - IT SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$3,051,156
Item NameQty
$743,730
$36,000
$17,713
$69,873
.12
.12
.33
.12
.12
.12
.12
.12
.12
.12
.12
.12
1.00
.12
.12
.12
.12
.12
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2211113000
2211113000
Fund FundCenter
MODELING & SCIENTIFIC SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 317 of 458
![Page 330: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/330.jpg)
AGENCY MANAGEMENT & COORDINATIONMA10
510100
520900
521010
521110
521130
521140
521150
521160
541510
542100
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
18298
13986
12966
16131
17181
16130
Office Supplies
District Travel
Business Travel - Agcy Mgmt
American Water Resources Assn
Dues & Memberships
FL Engineering Society
685
20,400
2,650
165
1,600
325
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
1.00
2.00
3.00
Total AGENCY MANAGEMENT & COORDINATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$569,012
Item NameQty
$380,254
$29,089
$82,781
$49,715
$167
$38
$500
$643
$685
$23,050
$2,090
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
1010100000
1010100000
3310139000
1010100000
1010100000
1010100000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 318 of 458
![Page 331: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/331.jpg)
MANAGE DISTRICT INVESTMENTS & DEBTMA20
510100
520900
521010
521110
521120
521130
521140
521150
521160
530601
530602
530900
543300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Computer Hardware
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Professional
Oper Expense - Other Fees
15018
14929
17554
13204
Bloomberg Subscription
Sympro Maintenance
Financial Advisor
DAC Registration
24,600
8,000
18,000
2,400
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total MANAGE DISTRICT INVESTMENTS & DEBT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$149,744
Item NameQty
$68,869
$5,268
$5,179
$15,770
$1,119
$67
$15
$200
$257
$24,600
$8,000
$18,000
$2,400
1.00
1.00
1.00
1.00
101000
101000
101000
101000
2112110000
2112110000
2112110000
2112110000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 319 of 458
![Page 332: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/332.jpg)
LEGAL SERVICESMA30
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
530111
530122
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Advertising Services
Cont Serv - Legal Services
Cont Serv - Science and Tech. Support Services
86
14709
20547
20469
15085
12891
7
13558
13559
12890
Legal Notices - Advertisements
Legal Fees
Outside Counsel
Outside Counsel
Science & Technical Support
Courier Services
Court Reporter Services - General
Investigative Services
Litigation Copying - General
Mediation Services
22,000
109,000
250,000
170,000
85,000
2,000
40,000
500
6,000
7,504
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
20.00
20.00
20.00
20.00
17.70
20.00
20.00
20.00
20.00
1.00
3.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,637,927
$125,299
$146,385
$324,867
$19,807
$1,339
$295
$4,000
$5,104
$22,000
$529,000
$85,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 320 of 458
![Page 333: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/333.jpg)
LEGAL SERVICESMA30
530900
541100
541510
542000
542100
542310
543300
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Other Fees
12879
13557
12878
12953
13560
12952
18285
14099
18242
91
16046
Online Research (Westlaw, Lexis)
PACER
Process Servers - General
Recording Costs & Court Fees
Trial Exhibits/Graphics Support-General
Legal Library Reference Materials
Office Supplies
Training & Conferences
Business Travel
FL Bar Dues & Memberships
Other Fees
43,800
1,200
6,000
3,000
2,000
30,000
4,009
12,738
22,299
11,765
2,000
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
10.00
1.00
1.00
1.00
1.00
1.00
1.00
Total LEGAL SERVICES
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$3,095,838
Item NameQty
$112,004
$30,000
$4,009
$12,738
$22,299
$11,765
$2,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
1310105000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 321 of 458
![Page 334: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/334.jpg)
PERFORM AUDITS & INVESTIGATIONSMA40
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
541100
541400
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Office
14724
5
13173
11631
104
18362
Supplemental Investigator Services
Independent Audit Svcs-GPFS
Books & Reference Materials
Subscriptions & Newspapers
Office Equipment
Office Supplies
10,000
152,000
300
300
500
852
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.00
5.00
5.00
5.00
4.00
5.00
5.00
5.00
5.00
1.00
1.00
2.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$451,339
$34,527
$52,073
$82,966
$4,476
$335
$75
$1,000
$1,285
$10,000
$152,000
$600
$500
$852
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
1210104000
1210104000
1210104000
1210104000
1210104000
1210104000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 322 of 458
![Page 335: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/335.jpg)
PERFORM AUDITS & INVESTIGATIONSMA40
542000
542100
542310
542400
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
14098
18240
18239
84
85
Training & Conferences
Conf. Registrations
District Travel
Dues & Memberships
Professional Licenses
7,500
2,538
2,538
1,960
1,000
Total
Total
Total
Total
-
-
-
-
Amount
1.00
2.00
1.00
1.00
Total PERFORM AUDITS & INVESTIGATIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$807,564
Item NameQty
$7,500
$5,076
$1,960
$1,000
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
1210104000
1210104000
1210104000
1210104000
1210104000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 323 of 458
![Page 336: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/336.jpg)
BUDGET DEVELOPMENT & REPORTINGMB12
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530105
541510
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - Advertising Services
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
12594
18290
18244
Advertising Expenses/Services
Parts, Supplies & Expense - Office
Business Travel
37,500
751
725
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
16.75
16.75
16.75
16.75
13.75
16.75
16.75
16.75
16.75
1.00
1.00
1.00
1.00
Total BUDGET DEVELOPMENT & REPORTING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,066,322
Item NameQty
$1,254,289
$95,952
$115,588
$276,496
$15,386
$1,122
$250
$3,350
$4,275
$260,638
$37,500
$751
$725
1.00
1.00
1.00
101000
101000
101000
1012502000
1012502000
1012502000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 324 of 458
![Page 337: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/337.jpg)
STRATEGIC PLANNING & REPORTINGMB13
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.25
.25
.25
.25
.25
.25
.25
.25
.25
Total STRATEGIC PLANNING & REPORTING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$30,270
Item NameQty
$22,500
$1,721
$1,692
$3,942
$280
$17
$4
$50
$64
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 325 of 458
![Page 338: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/338.jpg)
PURCHASING SERVICESMB20
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
530900
541100
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Advertising Services
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
13977
13056
17203
12598
18296
Procurement Card Compliance Audit
Solicitation Advertising
NIGP Procurement Excellence Award Applic
Books & Reference Mat(FAR, DFAR, etc.)
Office Supplies
5,250
48,147
500
450
3,341
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
9.49
9.49
9.49
9.49
9.49
9.49
9.49
9.49
9.49
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$509,413
$38,971
$45,623
$149,657
$10,619
$636
$126
$1,898
$2,147
$5,250
$48,147
$500
$450
$3,341
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2410120100
2410120100
2410120100
2410120100
2410120100
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 326 of 458
![Page 339: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/339.jpg)
PURCHASING SERVICESMB20
542000
542100
542310
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
14104
18232
12599
Training & Conferences
District Business Travel
Memberships
7,000
689
4,000
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total PURCHASING SERVICES
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$828,467
Item NameQty
$7,000
$689
$4,000
1.00
1.00
1.00
101000
101000
101000
2410120100
2410120100
2410120100
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 327 of 458
![Page 340: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/340.jpg)
CONTRACT SERVICESMB21
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
10.85
10.85
10.85
10.85
10.51
10.85
10.85
10.85
10.85
Total CONTRACT SERVICES
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,037,828
Item NameQty
$728,726
$55,746
$63,280
$172,504
$11,761
$727
$161
$2,170
$2,753
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 328 of 458
![Page 341: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/341.jpg)
SMALL BUSINESS ENTERPRISEMB22
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total SMALL BUSINESS ENTERPRISE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$88,311
Item NameQty
$61,547
$4,708
$4,628
$15,770
$1,119
$67
$15
$200
$257
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 329 of 458
![Page 342: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/342.jpg)
VENDOR/MATERIAL/COMMODITY DATA MANAGEMENTMB23
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total VENDOR/MATERIAL/COMMODITY DATA MANAGEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$70,133
Item NameQty
$45,781
$3,502
$3,443
$15,770
$1,119
$67
$14
$200
$237
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 330 of 458
![Page 343: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/343.jpg)
COMPREHENSIVE ANNUAL FINANCIAL REPORTING (CAFR)MB30
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
537800
541100
541510
542000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
Cont Serv - Actuarial Services
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
15933
13193
61
12592
14102
GFOA Certificate Fee
GASB 45 Actuarial Services
Acct Pronouncement Books and Ref
Office Supplies
Training & Conferences
900
11,000
918
1,075
6,661
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.84
1.84
1.84
1.84
.84
1.84
1.84
1.84
1.84
1.00
1.00
1.00
.50
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$170,793
$13,066
$12,844
$33,133
$939
$123
$27
$368
$456
$900
$11,000
$918
$1,075
$6,661
1.00
1.00
1.00
.50
1.00
101000
101000
101000
101000
101000
2112110000
2112110000
2112110000
2112110000
2112110000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 331 of 458
![Page 344: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/344.jpg)
COMPREHENSIVE ANNUAL FINANCIAL REPORTING (CAFR)MB30
542100
542310
542400
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
13994
12279
60
District Travel
Professional Memberships
Professional Licenses
4,160
2,450
750
Total
Total
Total
-
-
-
Amount
.80
1.00
1.00
Total COMPREHENSIVE ANNUAL FINANCIAL REPORTING (CAFR)
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$259,663
Item NameQty
$4,160
$2,450
$750
.80
1.00
1.00
101000
101000
101000
2112110000
2112110000
2112110000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 332 of 458
![Page 345: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/345.jpg)
ACCOUNTS PAYABLE PROCESSMB31
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
542100
543300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
Oper Expense - Other Fees
12592
13994
15934
Office Supplies
District Travel
Monthly Bankcard Fee
1,075
1,040
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
6.33
6.33
6.33
6.33
6.33
6.33
6.33
6.33
6.33
.50
.20
1.00
Total ACCOUNTS PAYABLE PROCESS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$438,397
Item NameQty
$282,814
$21,633
$21,269
$99,824
$7,084
$424
$82
$1,266
$1,386
$1,075
$1,040
$500
.50
.20
1.00
101000
101000
101000
2112110000
2112110000
2112110000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 333 of 458
![Page 346: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/346.jpg)
ACCOUNTS RECEIVABLE PROCESSMB32
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
3.16
3.16
3.16
3.16
3.16
3.16
3.16
3.16
3.16
Total ACCOUNTS RECEIVABLE PROCESS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$292,121
Item NameQty
$202,745
$15,511
$18,809
$49,833
$3,536
$212
$47
$632
$796
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 334 of 458
![Page 347: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/347.jpg)
GRANT ACCOUNTINGMB33
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
Total GRANT ACCOUNTING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$187,621
Item NameQty
$132,642
$10,147
$9,976
$31,540
$2,238
$134
$30
$400
$514
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 335 of 458
![Page 348: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/348.jpg)
G/L ACCOUNTINGMB34
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
Total G/L ACCOUNTING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$279,220
Item NameQty
$189,488
$14,497
$14,250
$55,195
$3,917
$235
$53
$700
$885
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 336 of 458
![Page 349: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/349.jpg)
ASSET SURPLUS PROCESSMB39
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.83
.83
.83
.83
.83
.83
.83
.83
.83
Total ASSET SURPLUS PROCESS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$80,128
Item NameQty
$57,011
$4,362
$4,288
$13,089
$929
$56
$13
$166
$214
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 337 of 458
![Page 350: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/350.jpg)
FIXED ASSET INVENTORYMB40
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
541500
542000
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Conference Registrations
Oper Expense - District Travel
12523
77
76
14097
18241
Uniforms
Auction Vehicles Preparation
Maintenance & Repair Suppllies
Training & Conferences
Business Travel
150
1,000
412
751
194
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
1.50
2.00
1.00
1.00
1.00
Total FIXED ASSET INVENTORY
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$111,344
Item NameQty
$71,843
$5,496
$5,403
$23,655
$1,678
$100
$21
$300
$341
$1,150
$412
$751
$194
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2111109500
2112110000
2111109500
2111109500
2111109500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 338 of 458
![Page 351: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/351.jpg)
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530190
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - External Provider (OPS)
13566
13567
13162
17591
17594
17590
17588
17592
17589
17601
17600
15941
Move Employee Personal Effects - HQ
Moving/Systems Furniture Installation
HQ Maintenance Contract
B-1 Replace Auditorium Curtains
B-1 Replace Automatic Transfer Switch
B-1 Replace network closet A/C (2)
B-1 Restroom Renovations
B-2 Reinsulate Chiller barrel
B-2 Replace network closet A/C
B-270 Reinsulate Chiller Barrel
B-270/271 Replace End of Life BMS Hrdwr
B-374 Diesel Fuel Cleaning
20,000
40,000
96,000
10,000
75,000
8,000
65,000
5,000
4,000
5,000
30,000
750
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
7.00
7.00
7.00
7.00
6.00
7.00
7.00
7.00
7.00
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$467,023
$35,727
$35,121
$114,506
$6,714
$469
$102
$1,400
$1,739
$60,000
$96,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101003
101003
101003
101003
101003
101003
101003
101003
101000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 339 of 458
![Page 352: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/352.jpg)
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
15940
15939
12528
108
19407
12
19408
19411
13577
29
19415
17598
19404
17602
17603
17596
16133
12972
13161
16134
31
12897
12527
13
106
17597
14014
16182
12529
12530
12531
12272
11625
12588
12265
12532
11626
12533
B-374 Environmental Lab BMS Maint
B-374 Environmental Lab Elevator Maint
B-374 Environmental Lab Mat Service
B-374 Environmental Lab Pest control
B-374 Exhaust Fans - Test & Balance
B-374 Generator Maintenance
B-374 Infrared Electric Inspections
B-374 Painting
B1 Building Envelope Repairs
B1 Storm Shutter Maintenance & Repair
B1 Storm Shutter Maintenance & Repair
Daycare Center - Replace Roof and Env
Department of Corrections Work Crew
EOC Design Replacement of 70 Ton Chiller
EOC Elevator Mechanical Upgrades
EOC Replace UPS Capacitor banks
EOC Switchgear Maintenance
EOC UPS Maintenance
EOC Well Maintenance
EOC infrared inspections (electric)
Environmental Lab Acid Tank Cleaning
Environmental Lab Electrical Contractor
Environmental Lab General Maintenance
Environmental Lab HVAC Maintenance
Environmental Lab NFPA Code Compliance
FOC - Seal Coat & Stripe Parking Lot
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
12,000
5,250
1,975
3,000
3,500
3,500
3,500
5,000
5,000
9,577
423
50,000
28,000
15,000
30,000
68,000
20,000
28,000
1,540
7,200
2,100
4,900
21,000
35,500
2,500
20,000
5,000
2,000
14,000
3,150
30,850
3,650
22,400
2,450
13,000
45,500
4,200
2,450
Amount
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101003
101000
101003
101003
101000
101000
101003
101003
101003
101003
101003
101003
101003
101003
101000
101003
101000
101000
101000
101000
101000
101003
101000
101003
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 340 of 458
![Page 353: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/353.jpg)
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
16183
19410
11624
11
12859
12262
14498
13170
12973
12270
48
12858
17
20
12268
22
16181
16180
16
18
14
19409
19
17498
107
21
13571
62
15
13171
17607
17606
13168
13167
13166
19406
13164
13163
15937
FOC Overhead Door Maintenance
FOC Painting
FOC Pest Control
HQ - Generator Maintenance Service
HQ BMS Maintenance
HQ Cafeteria Maintenance
HQ Carpet Cleaning
HQ Construction Projects
HQ Cooling Tower Treatment Chemicals
HQ Diesel Tank Fuel Cleaning
HQ Electrical Contractor
HQ Elevator Service
HQ Energy Mgmt System Upgrades
HQ General Maintenance Projects
HQ HVAC Repairs
HQ HVAC Service Agreements
HQ HVAC Test & Balance Service
HQ Indoor Air Quality Assessments
HQ Landscape Maintenance
HQ Mat Cleaning Service
HQ NFPA Code Compliance
HQ Painting
HQ Parking Lot Maintenance Service
HQ Parking Lot Repairs
HQ Pest Control
HQ Plumbing Repairs
HQ Pressure Cleaning Services
HQ Retention Lake Maintenance
HQ Roof Maintenance
Health Safety Corrections
LWC Remove Vinal Wall Paper
LWC SC Corrections/Duct Cleaning Replac
Okee WQM - Water Treatment
Okee WQM A/C Maintenance
Okee WQM General Maintenance
Orlando Service Center - Carpet Cleaning
SC NFPA Code Compliance
SC Site General Maintenance
Security - Lexis Nexus Access
2,000
5,000
3,300
19,460
24,500
8,000
30,000
15,000
7,500
9,200
30,000
14,750
14,000
48,720
30,000
68,000
5,000
5,000
50,350
2,000
10,000
15,000
25,000
30,000
14,000
7,000
100
7,000
7,500
6,300
25,000
25,000
1,050
1,750
5,600
2,000
4,000
3,000
4,200
Amount
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101003
101003
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101003
101000
101003
101000
101000
101000
101000
101000
101000
101003
101003
101000
101000
101000
101003
101000
101000
101000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 341 of 458
![Page 354: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/354.jpg)
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
530600
531100
Cont Serv - Maintenance and Repairs
Cont Serv - General Maintenance
13165
19413
19405
14722
14718
14717
14720
14719
14721
14027
26
12264
12861
12589
11627
12590
12263
12860
34
33
12540
12580
12869
12581
12278
12916
12582
12583
12280
12535
27
14351
12550
Service Center Maintenance
Service Center Maintrance
Space Planning / Design
BCB Building Envelope Repairs
BCB Building Maintenance Services
BCB HVAC Maintenance
BCB Landscape Maintenance Service
BCB NFPA Inspections & Maintenance
BCB Pest Control Services
Dupuis, Janitorial Services
Environmental Lab Janitorial
Environmental Lab Solid Waste Removal
FOC - Special Services Janitorial
FOC Annual Waste Assessment
FOC Buildings - Janitorial
FOC Lift Station Maintenance
FOC Solid Waste Removal
HQ Janitorial Services
HQ Solid Waste Removal
HQ Special Assessment Solid Waste
Hazardous Waste & Recycling Services
LWC A/C Maintenance
LWC Bldg Maintenance Services Contract
LWC Elevator Maintenance & Repair
LWC Exterior Building Envelop
LWC General Maintenance & Repairs
LWC Landscape Maintenance Service
LWC NFPA Inspections/Maintenance
LWC Pest Control Services
Special Pickups Solid Waste
WQM Okeechobee Janitorial
BCB Janitorial Services
LWC Janitorial Services
5,000
7,000
40,000
420
9,000
4,000
5,250
1,800
1,000
8,400
52,000
2,150
2,500
8,000
22,372
1,980
2,150
213,000
10,000
40,000
1,400
18,000
35,536
3,632
3,000
4,725
7,700
2,965
900
500
8,250
6,100
25,000
Total
Total
-
-
Amount
89.00
28.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,375,145
$470,630
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
101000
202000
101003
203000
203000
203000
203000
203000
203000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
202000
202000
202000
202000
202000
202000
202000
202000
101000
101000
203000
202000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 342 of 458
![Page 355: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/355.jpg)
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
531101
531102
531103
540030
541200
541400
Cont Serv - Janitorial Services
Cont Serv - Security Services
Cont Serv - Waste Disposal Services
Oper Expense - Inventory Other Fuels
Oper Expense - Liquid Propane Fuel
Oper Expense - Tools/Equipment/PPE
14352
12584
12534
15842
15942
38
12536
37
47
46
14434
13568
12864
15943
12538
12539
12266
12537
45
14497
44
BCB Security System Maintenance & Repair
LWC Security System Maintenance & Repair
Recycling & Trash Removal
Recycling & Trash Removal
B374 Diesel Fuel
Diesel Fuel - FOC
Diesel Fuel - HQ
Natural Gas, Fuel
Safety Shoes
Uniforms
Additional Furniture Requests
Cabling for Office Renovations
Electrical Parts - General
Environmental Lab Restroom Paper Items
FOC Electrical Parts
FOC Facilities Supplies
FOC Replacement Parts
FOC Restroom Paper Products
HQ Facilities Supplies
HQ HVAC filters & UV lamps
HQ Replacement Parts
1,500
500
450
1,000
3,500
2,500
12,000
5,000
600
700
7,500
3,500
13,950
4,200
1,350
3,640
3,500
2,800
15,540
9,500
9,800
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
2.00
2.00
3.00
1.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$31,100
$2,000
$1,450
$18,000
$5,000
$1,300
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
202000
202000
203000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2111109200
2111109200
2111109250
2111109270
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 343 of 458
![Page 356: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/356.jpg)
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
541500
541503
541505
541600
542000
542100
542310
543650
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Build & Ground Equip
Oper Expense - Parts,Supp - Electrical/Electronic
Oper Expense - Rent/Lease Equipment
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Space Rental
11633
15938
13575
14360
14723
12548
12965
14359
12585
12863
14101
18237
18238
49
15945
19764
3
19763
2
HQ Restroom Paper Products
LWC Restroom Paper Supplies
WQM Restroom Paper Products
BCB Parts & Supplies - Janitorial
BCB Parts & Supplies-Building & Grounds
ORL Parts & Supplies - Bldg & Grounds
ORL Parts & Supplies - Janitorial
BCB Parts & Supplies - Electrical
ORL Parts & Supplies - Electrical
Emergency Rental Equipment
Training & Conferences
Travel, Non-Training
Travel, Non-Training - Service Centers
Dues and Memberships
Facilities Warehouse Lease
Office Lease - Okeechobee Svc Center
Office Lease - Okeechobee Svc Cntr
Office Lease - Orlando Svc Center
Office Lease - Orlando Svc Cntr
30,000
2,800
2,100
1,000
1,050
1,650
1,400
1,050
1,400
10,500
506
390
975
700
17,200
18,426
172,845
9,049
152,060
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
14.00
4.00
2.00
1.00
1.00
2.00
1.00
5.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$110,180
$5,100
$2,450
$10,500
$506
$1,365
$700
$369,580
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
202000
101000
203000
203000
202000
202000
203000
202000
101000
101000
101000
101000
101000
101000
101000
202000
101000
202000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109250
2111109250
2111109260
2111109260
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 344 of 458
![Page 357: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/357.jpg)
PREVENTATIVE MAINT & OPERATIONAL PLANMB41
543700
543701
543702
Oper Expense - Utilities
Oper Expense - Electrical Service
Oper Expense - Water/Sewer Service
12269
12591
109
12267
35
36
12274
15840
12281
15841
B270 Electric Utility
Environmenal Lab Electric Utility
Environmental Lab Water and Sewer
FOC Water and Sewer
HQ Electric Service
HQ Water & Sewer
Electrical Service
Electric Service
Water & Sewer Services
Water & Sewer Services
78,000
153,000
8,900
11,000
500,300
39,900
65,000
7,500
6,500
2,500
Total
Total
Total
-
-
-
Amount
6.00
2.00
2.00
Total PREVENTATIVE MAINT & OPERATIONAL PLAN
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$4,096,407
Item NameQty
$791,100
$72,500
$9,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
202000
203000
202000
203000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109220
2111109270
2111109220
2111109270
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 345 of 458
![Page 358: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/358.jpg)
FACILITIES BUSINESS OPERATIONS SUPPORTMB42
510100
520900
521010
521110
521120
521130
521140
521150
521160
531200
540030
541500
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Mail/Courier
Oper Expense - Inventory Other Fuels
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
30
103
12893
83
75
18358
18366
Mail Courier Service
Fork Lift Fuel/Maintenance
Parts & Supplies
Copier Paper & CD/DVD Supplies
Emergency Storm Supplies
Office Supplies
Office Supplies
75,000
1,800
140
48,950
2,030
1,377
468
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
3.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$161,346
$12,343
$12,134
$63,080
$4,476
$268
$49
$800
$817
$75,000
$1,800
$51,120
$1,845
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2111109500
2111109500
2111109100
2111109500
2111109500
2111109100
2111109500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 346 of 458
![Page 359: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/359.jpg)
FACILITIES BUSINESS OPERATIONS SUPPORTMB42
541600
542000
543600
543660
Oper Expense - Rent/Lease Equipment
Oper Expense - Conference Registrations
Oper Expense - Postage
Oper Expense - Printing Services (non-outreach)
12880
78
14096
32
24
Mail Processing Machine
Postage Meter Annual Rental Expense
Training & Conferences
Postage Expense
Printing/Bindery/Duplication Services
8,795
757
521
49,829
37,500
Total
Total
Total
Total
-
-
-
-
Amount
2.00
1.00
1.00
1.00
Total FACILITIES BUSINESS OPERATIONS SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$482,480
Item NameQty
$9,552
$521
$49,829
$37,500
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2111109500
2111109500
2111109100
2111109500
2111109500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 347 of 458
![Page 360: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/360.jpg)
TECH SUPPORTMB43
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Total TECH SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$129,589
Item NameQty
$93,018
$7,116
$12,027
$15,770
$1,119
$67
$15
$200
$257
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 348 of 458
![Page 361: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/361.jpg)
COST CREDITINGMB44
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.84
.84
.84
.84
.84
.84
.84
.84
.84
Total COST CREDITING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$83,671
Item NameQty
$59,938
$4,586
$4,507
$13,247
$940
$56
$13
$168
$216
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 349 of 458
![Page 362: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/362.jpg)
MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANSMB50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
13598
13646
14366
16184
19765
13599
13597
12277
19382
18434
8
14364
12870
Annual Audiometric Hearing
Claims Handling Fee
Consulting Services
Flexible Spending Account Fees
Insurance Brokerage Fees (ALL)
Insurance Brokerage Service (ALL)
Laboratory Analysis/Testing Services
DHHS Drug/Alcohol Program
FBMC Administration Services
Health Care Consulting Services
Physicals - Level B-2 (Reg)
Special Physicals
Tetanus Vaccine
8,800
13,770
5,000
4,080
32,000
4,760
6,500
3,000
35,000
50,000
4,000
1,500
1,500
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
4.51
6.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$80,413
$6,152
$10,397
$15,770
$1,119
$67
$15
$200
$257
$74,910
$95,000
1.00
.17
1.00
.17
1.00
.17
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
601000
101000
101000
601000
601000
601000
101000
101000
602000
101000
101000
101000
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 350 of 458
![Page 363: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/363.jpg)
MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANSMB50
537800
541100
541810
541820
541830
541850
541880
542100
Cont Serv - Actuarial Services
Oper Expense - Books/Subscriptions
Oper Expense - Insurance Claims Automobile
Oper Expense - Insurance Claims General Liability
Oper Expense - Insurance Premiums Other Property
Oper Expense - Insurance Premium Workmen's Comp
Oper Expense - Worker's Comp Employee Payments
Oper Expense - District Travel
12574
12573
13590
12862
12571
12570
12576
18432
18429
13995
17152
18431
14505
18430
14353
13996
Actuarial
Books - References
CCH Bulletin
Spencer Reports
Claims Payment Automobile
Claims Payment General Liability
Boiler & Machinery
Crime/Dishonesty Insurance
Director's Insurance
Helicoptor Insurance
Property Insurance
Property Insurance
Insurance Premium Workmen's Comp
Workers' Compensation - Employee Payment
Workers' Compensation - Employee Payment
Business Travel
6,500
1,200
822
1,500
91,000
50,000
10,000
7,500
113,000
15,300
165,069
402,931
25,000
191,331
847,669
2,700
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
3.00
1.00
1.00
5.17
1.00
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$6,500
$3,522
$91,000
$50,000
$713,800
$25,000
$1,039,000
$2,700
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.17
1.00
1.00
1.00
1.00
1.00
1.00
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
601000
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 351 of 458
![Page 364: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/364.jpg)
MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANSMB50
542310
542400
590100
590110
590120
590160
590170
590193
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
ISF- Medical Claims Paid
ISF - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
ISF - Actuarial Service Fees Paid
ISF - Medical/Life Insurance-Retiree
14373
12525
12886
14725
14726
14727
14728
14729
20596
International Foundation
Risk & Insurance Society
Prof Licenses Nurse
Medical Claims Paid
Dental Claims Paid
Vision Claims Paid
Administrator Fees Paid
Actuarial Service Fees Paid
Retiree's Life Insurance
295
550
150
3,767,629
296,410
42,019
326,872
2,100
8,400
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
2.00
1.00
.14
.14
.14
.14
.14
.30
Total MAINTAIN, MONITOR, EVALUATE & REPORT INSURANCE PLANS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$6,660,247
Item NameQty
$845
$150
$3,767,629
$296,410
$42,019
$326,872
$2,100
$8,400
1.00
1.00
1.00
.14
.14
.14
.14
.14
.30
601000
601000
601000
602000
602000
602000
602000
602000
602000
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2114308300
2998099999
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 352 of 458
![Page 365: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/365.jpg)
MAINTAIN, MONITOR, EVALUATE & REPORT EMPLOYEE BENEFIT PLANSMB51
542310 Oper Expense - Memberships, Dues/Fees
50 Nat'l Assn. of Gov. Deferred Comp. Adm. 750
Total -
Amount
1.00
Total MAINTAIN, MONITOR, EVALUATE & REPORT EMPLOYEE BENEFIT PL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$750
Item NameQty
$750
1.00 601000 2114308300
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 353 of 458
![Page 366: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/366.jpg)
MAINTAIN & UPDATE PAYROLLMB52
541500
542310
Oper Expense - Parts and Supplies
Oper Expense - Memberships, Dues/Fees
13591
13592
13593
13997
Standard Register Toner
W-2 Forms
American Payroll Association
IOMA
2,300
1,000
400
450
Total
Total
-
-
Amount
2.00
2.00
Total MAINTAIN & UPDATE PAYROLL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$4,150
Item NameQty
$3,300
$850
1.00
1.00
1.00
1.00
101000
101000
101000
601000
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 354 of 458
![Page 367: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/367.jpg)
ENTERPRISE PROJECT MANAGEMENTMB61
510100
520900
521010
521110
521120
521130
521140
521150
521160
541100
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
14453
18318
Books/Subscriptions
Office Supplies
163
250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.10
2.10
2.10
2.10
2.10
2.10
2.10
2.10
2.10
1.00
1.00
Total ENTERPRISE PROJECT MANAGEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$211,834
Item NameQty
$151,794
$11,612
$11,415
$33,117
$2,350
$141
$32
$420
$540
$163
$250
1.00
1.00
101000
101000
1013503000
1013503000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 355 of 458
![Page 368: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/368.jpg)
ENTERPRISE PROCESS MANAGEMENTMB62
510100
520900
521010
521110
521120
521130
521140
521150
521160
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Memberships, Dues/Fees
14095 Memberships 445
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
1.90
1.90
1.90
1.90
1.90
1.90
1.90
1.90
1.90
1.00
Total ENTERPRISE PROCESS MANAGEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$186,300
Item NameQty
$132,625
$10,145
$9,973
$29,963
$2,126
$127
$28
$380
$488
$445
1.00 101000 1013503000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 356 of 458
![Page 369: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/369.jpg)
ENTERPRISE BUSINESS INTELLIGENCEMB63
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.00
2.00
2.00
2.00
1.00
2.00
2.00
2.00
2.00
Total ENTERPRISE BUSINESS INTELLIGENCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$219,890
Item NameQty
$158,059
$12,092
$11,886
$35,656
$1,119
$134
$30
$400
$514
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 357 of 458
![Page 370: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/370.jpg)
Tax Collector/Property Appraiser FeesMB79
543100
543150
Oper Expense - Tax Collector's Fees
Oper Expense - County Appraiser's Fee
66
64
17449
65
17443
71
69
70
17408
Tax Collector Fees - BCB
Tax Collector Fees - DIST
Tax Collector Fees - OKEE
Tax Collector Fees - OKEE
Tax Collector Fees -DIST
PA Fees - BCB
PA Fees - DIST
PA Fees - OKEE
PA Fees -DIST
150,000
1,295,854
1,000,000
1,278,000
1,000,000
159,285
825,505
776,272
243,580
Total
Total
-
-
Amount
5.00
4.00
Total Tax Collector/Property Appraiser Fees
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$6,728,496
Item NameQty
$4,723,854
$2,004,642
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
101000
202000
202000
101000
203000
101000
202000
101000
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
9999999599
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 358 of 458
![Page 371: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/371.jpg)
FLEET SERVICESMB84
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530608
541100
541500
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
19412
15992
11622
11623
18292
Helicopter Maintenance
Oil Change Services& Repairs-Admin Fleet
Sectional Navigational Charts
Parts & Supplies - P Card
Office Supplies
62,500
30,000
230
19,156
301
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
.25
1.00
.50
.20
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$57,876
$4,428
$4,353
$15,770
$1,119
$67
$16
$200
$258
$62,500
$30,000
$230
$19,156
$301
.25
1.00
.50
.20
1.00
101003
101000
101000
101000
101000
2110108500
5005170400
2110108500
2110108500
2110108500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 359 of 458
![Page 372: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/372.jpg)
FLEET SERVICESMB84
541600
541900
542100
542310
542400
543650
Oper Expense - Rent/Lease Equipment
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
Oper Expense - Space Rental
14379
14381
14334
14054
102
13155
19762
Motor Pool Lease
Rental Vehicles (Motor Pool Overages)
Pilot Physicals
SUN PASS TOLL FUNDING
Dues & Memberships
Bell Helicopter Recurrent Trng
Hanger/Office Rental
30,000
18,750
230
54,000
650
13,500
40,273
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
2.00
.50
.72
1.00
.25
1.00
Total FLEET SERVICES
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$353,677
Item NameQty
$48,750
$230
$54,000
$650
$13,500
$40,273
1.00
1.00
.50
.72
1.00
.25
1.00
101000
101000
101000
101000
101000
101000
101000
5005170400
5005170400
2114308300
5005170400
2110108500
2110108500
2110108500
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 360 of 458
![Page 373: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/373.jpg)
MANAGEMENT & ADMINISTRATIONMB85
510100
520900
521010
521110
521130
521140
521150
521160
529990
541510
542000
542100
542300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Travel for Training
18293
19662
18243
16019
19676
16189
Office Supplies
FSA Annual Conf (Braun)
Business Travel/Training
Business Travel (AWRA Rep)
FSA Annual Conf (Braun)
American Water Resources Assn (McBryan)
251
375
725
1,540
550
149
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.66
1.66
1.66
1.66
1.66
1.66
1.66
1.66
2.00
1.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$219,214
$16,770
$36,809
$33,011
$111
$25
$332
$427
$230,090
$251
$375
$2,265
$550
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
2010106100
6510243000
2010106100
3310139000
6510243000
3310139000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 361 of 458
![Page 374: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/374.jpg)
MANAGEMENT & ADMINISTRATIONMB85
542310
543900
547000
Oper Expense - Memberships, Dues/Fees
Oper Expense - Central Services Indirect
Oper Expense - Self-Insurance Charges
16024
15848
13102
District membership FL Stormwater Assn
CERP Indirect Staff Support
Self Insurance Charges
1,100
-3,332,968
1,041,958
Total
Total
Total
-
-
-
Amount
2.00
1.00
1.00
Total MANAGEMENT & ADMINISTRATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
-$1,749,531
Item NameQty
$1,249
-$3,332,968
$1,041,958
1.00
1.00
1.00
101000
101000
101000
3310139000
9999999699
9999999999
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 362 of 458
![Page 375: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/375.jpg)
EMPLOYMENT STAFFINGMH10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530105
541100
541510
541900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Advertising Services
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Other
13573
13572
12866
13979
18297
12867
ADA Interpreting Services
Background Investigations
Advertising
Books & Reference Materials
Office Supplies (All Sections)
Immigration INS Charges
500
3,500
50,000
250
1,086
15,045
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
5.80
5.80
5.80
5.80
3.80
5.80
5.80
5.80
5.80
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$504,654
$38,607
$37,951
$99,698
$4,252
$388
$85
$1,160
$1,490
$4,000
$50,000
$250
$1,086
$15,045
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
2310117000
2311118000
2311118000
2310117000
2310117000
2311118000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 363 of 458
![Page 376: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/376.jpg)
EMPLOYMENT STAFFINGMH10
542000
542310
542500
Oper Expense - Conference Registrations
Oper Expense - Memberships, Dues/Fees
Oper Expense - Employee Relocation
14103
13089
16018
Training & Conferences
Dues & Memberships
Relocation
10,908
210
41,500
Total
Total
Total
-
-
-
Amount
1.00
1.00
1.00
Total EMPLOYMENT STAFFING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$811,284
Item NameQty
$10,908
$210
$41,500
1.00
1.00
1.00
101000
101000
101000
2310117000
2310117000
2311118000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 364 of 458
![Page 377: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/377.jpg)
TRAINING & DEVELOPMENTMH11
510100
520060
520900
521010
521110
521120
521130
521140
521150
521160
530910
541100
541500
541900
Salaries and Wages - Regular
Fringe Benefits - Education/Tuition Reimbursement
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Training Services - On Site
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Other
14442
14111
28
12282
20787
Education/Tuition Reimbursement
Management Consulting Services
Salary Surveys
Training Supplies
Employee Meetings
125,000
4,680
4,340
3,500
650
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.25
1.00
2.25
2.25
2.25
2.25
2.25
2.25
2.25
2.25
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$140,132
$125,000
$10,720
$10,537
$35,483
$2,518
$151
$34
$450
$574
$4,680
$4,340
$3,500
$650
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2310117000
2310117000
2310117000
2310117000
2310117000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 365 of 458
![Page 378: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/378.jpg)
TRAINING & DEVELOPMENTMH11
Amount
Total TRAINING & DEVELOPMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$338,769
Item NameQty Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 366 of 458
![Page 379: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/379.jpg)
COMPENSATION MANAGEMENTMH12
510100
520070
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
Fringe Benefits - Employee Cash Awards
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
18202 Instant Cash Awards 125,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.25
1.00
.25
.25
.25
.25
.25
.25
.25
.25
Total COMPENSATION MANAGEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$151,712
Item NameQty
$19,409
$125,000
$1,485
$1,459
$3,943
$280
$17
$4
$50
$65
1.00 101000 2310117000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 367 of 458
![Page 380: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/380.jpg)
EMPLOYEE RELATIONS/EEOMH13
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.45
.45
.45
.45
.45
.45
.45
.45
.45
Total EMPLOYEE RELATIONS/EEO
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$47,762
Item NameQty
$34,660
$2,652
$2,606
$7,097
$504
$30
$7
$90
$116
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 368 of 458
![Page 381: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/381.jpg)
ORGANIZATIONAL DEVELOPMENTMH14
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.25
.25
.25
.25
.25
.25
.25
.25
.25
Total ORGANIZATIONAL DEVELOPMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$26,709
Item NameQty
$19,411
$1,483
$1,460
$3,941
$279
$17
$5
$50
$63
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 369 of 458
![Page 382: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/382.jpg)
SAP SOLUTIONS CENTERMI10
530197 Cont Serv - IT Consulting Services (NON OPS)
16125 SAP Services 112,292
Total -
Amount
.17
Total SAP SOLUTIONS CENTER
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$112,292
Item NameQty
$112,292
.17 101000 2210112000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 370 of 458
![Page 383: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/383.jpg)
IT EXECUTIVE DIRECTIONMI20
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530197
541100
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - IT Consulting Services (NON OPS)
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
14343
15995
18185
13200
13564
18304
18329
Forensics
IT Security Outsourcing
External IT Security Testing
Books & Reference Materials
Staff Subscriptions
Office Supplies
Office Supplies
3,000
19,720
45,000
200
100
1,002
100
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.00
4.00
4.00
4.00
2.00
4.00
4.00
4.00
4.00
1.00
1.17
2.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$361,441
$27,650
$44,718
$71,312
$2,238
$268
$59
$800
$1,003
$3,000
$64,720
$300
$1,102
1.00
.17
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2211113000
2210112000
2211113000
2210112000
2210112000
2210112000
2211113000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 371 of 458
![Page 384: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/384.jpg)
IT EXECUTIVE DIRECTIONMI20
542000
542100
542310
543800
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Freight
15974
18235
18266
12871
13207
IT Training
Business Travel
Business Travel
Information Technology Staff Memberships
Freight
45,059
725
435
900
200
Total
Total
Total
Total
-
-
-
-
Amount
1.00
2.00
1.00
1.00
Total IT EXECUTIVE DIRECTION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$625,930
Item NameQty
$45,059
$1,160
$900
$200
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
2210112000
2210112000
2211113000
2210112000
2210112000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 372 of 458
![Page 385: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/385.jpg)
IT BUSINESS SUPPORTMI21
510100
520900
521010
521110
521120
521130
521140
521150
521160
530117
530197
530601
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Maint & Repairs - Computer Hardware
12260
16066
14312
14311
14316
14313
14712
15875
14315
19702
Copier/Printer Lease
IT Consulting
Aviat
Cisco Systems Hardware
Hardware Maintenance - Other
New/Off Warranty Hardware
Optiv
Storage Hardware
Sun Microsystems
Business Process Mgmt Software
57,545
38,250
67,000
20,312
262,779
25,000
121,362
16,674
38,019
100,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.15
1.15
1.15
1.15
1.15
1.15
1.15
1.15
1.15
.17
.17
4.51
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$102,576
$7,847
$7,713
$18,136
$1,287
$77
$17
$230
$296
$57,545
$38,250
$551,146
.17
.17
1.00
.17
1.00
1.00
1.00
.17
.17
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101003
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 373 of 458
![Page 386: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/386.jpg)
IT BUSINESS SUPPORTMI21
530602
541600
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Rent/Lease Equipment
14319
15839
18179
14323
14713
18180
14329
14328
14325
14330
14322
15802
14934
14317
15040
18549
14318
14326
13206
14995
Cisco Systems
Clearwell & Enterprise Vault
Column Technologies
EMC - Documentum
ESRI Software Maintenance
Insight Public Sector
Microsoft Enterprise Agreement
Microsoft Premier Support
NetBoss Technologies
New Software Maintenance
Optiv
Oracle Software Maintenance
Performance Management Maintenance
RemedyForce
SAP Software Maintenance
Software Maintenance - Other
Symantec Veritas
VMWare
PC Lease
Toshiba Scanner
14,395
20,552
10,316
9,688
108,900
20,246
119,000
11,676
15,502
14,450
9,554
147,783
57,216
10,590
105,904
249,244
26,146
16,814
51,000
18,398
Total
Total
-
-
Amount
5.88
1.17
Total IT BUSINESS SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,922,494
Item NameQty
$1,067,976
$69,398
.17
.17
.17
.17
.33
.17
.17
.17
.17
.17
.17
.17
1.00
.17
.17
1.00
.17
.17
.17
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 374 of 458
![Page 387: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/387.jpg)
DESKTOP TECHNOLOGYMI40
510100
520900
521010
521110
521120
521130
521140
521150
521160
530102
541100
541504
541510
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Computer Software Licenses
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Computer
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
16026
16025
13021
13020
18305
18231
ENTERPRISE DESKTOP S/W
ENTERPRISE SW UPGRADES
Training Materials
Enterprise Parts & Fittings
Office Supplies
Business Travel
10,000
14,000
4,000
20,000
2,120
2,436
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
2.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$192,733
$14,743
$14,494
$47,310
$3,357
$201
$45
$600
$771
$24,000
$4,000
$20,000
$2,120
$2,436
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
2212114000
2212114000
2212114000
2212114000
2212114000
2212114000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 375 of 458
![Page 388: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/388.jpg)
DESKTOP TECHNOLOGYMI40
542310
543800
Oper Expense - Memberships, Dues/Fees
Oper Expense - Freight
13976
13018
Dues & Memberships
Freight
2,500
2,000
Total
Total
-
-
Amount
1.00
1.00
Total DESKTOP TECHNOLOGY
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$331,310
Item NameQty
$2,500
$2,000
1.00
1.00
101000
101000
2212114000
2212114000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 376 of 458
![Page 389: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/389.jpg)
APPLICATION DEVELOPMENTMI50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530197
541100
541510
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - IT Consulting Services (NON OPS)
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
16175
18189
18191
12558
18309
18234
13244
Chemware App Dev Services
Hydro Enterprise Roadmap
Regulation Enterprise Roadmap
Books & Reference Materials
Office Supplies
Busines Travel
Dues & Memberships
20,000
580,556
754,000
485
2,506
1,305
1,800
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
10.50
10.50
10.50
10.50
9.50
10.50
10.50
10.50
10.50
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$920,619
$70,428
$74,192
$169,701
$10,631
$704
$157
$2,100
$2,679
$1,354,556
$485
$2,506
$1,305
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101003
101003
101000
101000
101000
101000
2213115000
2213115000
2213115000
2213115000
2213115000
2213115000
2213115000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 377 of 458
![Page 390: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/390.jpg)
APPLICATION DEVELOPMENTMI50
542310 Oper Expense - Memberships, Dues/FeesTotal -
Amount
1.00
Total APPLICATION DEVELOPMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,611,863
Item NameQty
$1,800
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 378 of 458
![Page 391: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/391.jpg)
SYSTEMS ADMINISTRATIONMI60
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
589310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Tools/Equipment/PPE
Capital Outlay - Equipment Computer Hardware
13014
19307
19308
Small Tools - Infrastructure
BACKUP STORAGE
INFRASTRUCTURE UPGRADES/ENHANCEMENTS
7,500
580,188
319,512
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
2.00
Total SYSTEMS ADMINISTRATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,538,700
Item NameQty
$472,659
$36,158
$35,543
$78,850
$5,595
$335
$75
$1,000
$1,285
$7,500
$899,700
1.00
1.00
1.00
101000
401003
401003
2214116000
2214116000
2214116000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
Fund Prg Grant
NR
NR
NR
Page: 379 of 458
![Page 392: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/392.jpg)
TELECOMMUNICATIONSMI61
541500
543501
543502
543700
Oper Expense - Parts and Supplies
Oper Expense - Cell Phones
Oper Expense - Cell Phone Stipend
Oper Expense - Utilities
13209
14856
18469
11632
15930
15931
14987
Telecommunications
Cellular Voice & Data
IT - Cell Phone Stipend
Local & Long Distance & Internet Service
Paetec Communications
Palm Beach County Network
Satellite Phone Service
10,000
25,093
121,134
98,987
115,152
8,400
49,974
Total
Total
Total
Total
-
-
-
-
Amount
1.00
.17
1.00
3.17
Total TELECOMMUNICATIONS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$428,740
Item NameQty
$10,000
$25,093
$121,134
$272,513
1.00
.17
1.00
.17
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2211113000
2211113000
2210112000
2211113000
2211113000
2211113000
2211113000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 380 of 458
![Page 393: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/393.jpg)
NETWORK SUPPORTMI62
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530197
530600
541100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Maintenance and Repairs
Oper Expense - Books/Subscriptions
12894
13580
14310
12883
12875
13013
13015
Comcast/Direct TV
Enterprise Computer Cabling Services
Video Teleconferencing Support
EOC Support-Maintenance & Repair Svc
Books & Reference Materials
Small Tools - Network
Uniforms/Safety Shoes
5,000
20,000
20,000
5,000
250
10,000
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.50
4.50
4.50
4.50
4.50
4.50
4.50
4.50
4.50
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$329,731
$25,223
$24,796
$70,965
$5,035
$301
$66
$900
$1,136
$25,000
$20,000
$5,000
$250
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
2214116000
2214116000
2212114000
2214116000
2214116000
2214116000
2214116000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 381 of 458
![Page 394: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/394.jpg)
NETWORK SUPPORTMI62
541400
541504
541510
541901
542100
542310
543800
589300
589310
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Computer
Oper Expense - Parts,Supp - Office
Oper Expense - Meeting Expenses
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Freight
Capital Outlay - Equipment
Capital Outlay - Equipment Computer Hardware
13208
18291
13210
18236
13016
12557
19301
19306
19304
19305
Parts & Supplies - Network
Office Supplies
Audio Visual Supplies
Business Travel
Dues & Memberships
Freight
Audio Visual Equipment
NETWORK END OF LIFE REPLACEMENTS
NETWORK WIRING UPGRADE/REPLACE
NETWORK WIRING UPGRADE/REPLACEMENT
19,500
401
16,040
2,465
800
3,000
105,000
150,000
19,256
60,744
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
Total NETWORK SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$896,109
Item NameQty
$10,500
$19,500
$401
$16,040
$2,465
$800
$3,000
$105,000
$230,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
401003
401000
401000
401003
2214116000
2214116000
2212114000
2214116000
2214116000
2214116000
2212114000
2214116000
2214116000
2214116000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 382 of 458
![Page 395: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/395.jpg)
GEOSPATIAL SERVICESMI70
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530197
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - IT Consulting Services (NON OPS)
19302
12933
LiDAR Data Costshare Program
Basemap Parcel Updates
85,667
16,180
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
1.00
1.00
Total GEOSPATIAL SERVICES
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$510,048
Item NameQty
$296,929
$22,715
$22,329
$59,926
$4,253
$255
$57
$760
$977
$85,667
$16,180
1.00
1.00
101000
101000
2212114000
2212114000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 383 of 458
![Page 396: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/396.jpg)
GEOSPATIAL DATAMI71
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.20
1.20
1.20
1.20
1.20
1.20
1.20
1.20
1.20
Total GEOSPATIAL DATA
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$136,175
Item NameQty
$100,081
$7,656
$7,526
$18,924
$1,342
$80
$18
$240
$308
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 384 of 458
![Page 397: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/397.jpg)
PUBLIC RECORDS & RECORDS MGMTMR80
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530117
541510
542000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Copier Services
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
13583
13582
13581
13940
18312
15835
Micrographics & Imaging Services
Offsite Records Storage
Policy and Procedures Municipal Code-MCC
Copy Services - Public Records
Office Supplies
Training & Conferences
15,000
50,000
4,000
4,000
351
1,600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$165,938
$12,694
$14,904
$52,041
$3,693
$221
$48
$660
$808
$69,000
$4,000
$351
$1,600
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
6710247000
6710247000
6710247000
6710247000
6710247000
6710247000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 385 of 458
![Page 398: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/398.jpg)
PUBLIC RECORDS & RECORDS MGMTMR80
543300 Oper Expense - Other Fees
16176 Bank Card Fees 1,000
Total -
Amount
1.00
Total PUBLIC RECORDS & RECORDS MGMT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$326,958
Item NameQty
$1,000
1.00 101000 6710247000
Fund FundCenter
MISSION SUPPORT
NR
Fund Prg Grant
NR
Page: 386 of 458
![Page 399: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/399.jpg)
ADMINISTRATION - GB & EXECMR82
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
541100
541510
541901
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Advertising Services
Oper Expense - Books/Subscriptions
Oper Expense - Parts,Supp - Office
Oper Expense - Meeting Expenses
Oper Expense - District Travel
12876
12874
13126
18299
12601
13936
Advertising - FAW Notices
Books / Subscriptions / References
Books / Subscriptions / References
Office Supplies
Meeting Expenses - GB Services
Business Travel - Governing Board
6,000
250
325
892
8,000
33,916
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
3.00
3.00
3.00
3.00
2.00
3.00
3.00
3.00
3.00
1.00
2.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$198,378
$15,177
$27,531
$51,426
$2,238
$201
$44
$600
$752
$6,000
$575
$892
$8,000
$33,916
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
6710247000
6710247000
6710247000
6710247000
6710247000
6710247000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 387 of 458
![Page 400: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/400.jpg)
ADMINISTRATION - GB & EXECMR82
542310 Oper Expense - Memberships, Dues/Fees
15046
13048
Dues & Memberships
Dues & Memberships
365
380
Total -
Amount
2.00
Total ADMINISTRATION - GB & EXEC
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$346,475
Item NameQty
$745
1.00
1.00
101000
101000
6710247000
6710247000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 388 of 458
![Page 401: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/401.jpg)
ADMINISTRATION - WRACMR83
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
541901
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Office
Oper Expense - Meeting Expenses
18295
13047
Office Supplies
Meeting Expenses - WRAC
668
8,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.00
1.00
Total ADMINISTRATION - WRAC
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$165,783
Item NameQty
$110,694
$8,469
$8,325
$26,809
$1,902
$114
$25
$340
$437
$668
$8,000
1.00
1.00
101000
101000
6710247000
6710247000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 389 of 458
![Page 402: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/402.jpg)
INTERGOVERNMENTAL PROGRAMS - GOV & COMM AFFAIRSMR91
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
6.40
6.40
6.40
6.40
1.80
6.40
6.40
6.40
6.40
Total INTERGOVERNMENTAL PROGRAMS - GOV & COMM AFFAIRS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$720,357
Item NameQty
$516,666
$39,523
$38,850
$119,861
$2,014
$427
$93
$1,280
$1,643
Fund FundCenter
MISSION SUPPORT
Fund Prg Grant
Page: 390 of 458
![Page 403: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/403.jpg)
PUBLIC INFORMATION & MEDIAMR95
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530102
530103
530810
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Computer Software Licenses
Cont Serv - Photographic Services
Cont Serv - Exter Educ., Outreach & Public Info Partnerships
15036
13601
16052
63
16048
13954
23
Media Tracking
Translation Services
SHUTTER STOCK LICENSE
Photographic Services
External Education Outreach & Pub Info
External Education Outreach & Pub Info
Educational Outreach Materials
5,300
6,000
2,100
4,000
2,900
22,900
16,250
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
9.90
9.90
9.90
9.90
8.90
9.90
9.90
9.90
9.90
2.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$777,674
$59,493
$80,034
$160,239
$9,959
$663
$149
$1,980
$2,544
$11,300
$2,100
$4,000
$25,800
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
6310241000
6310241000
6310241000
6310241000
6511440000
6511440000
6310241000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 391 of 458
![Page 404: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/404.jpg)
PUBLIC INFORMATION & MEDIAMR95
530820
541100
541500
541510
541900
542000
542100
542310
Cont Serv -Dist Educ., Outreach & Public Partnerships
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
16178
12877
19704
18303
18314
16179
16049
19682
18227
18245
13938
13889
16023
Newspaper Subscriptions/Books
State Aide (Subscriptions)
Parts & Supplies - Other
Office Supplies
Office Supplies
Parts/Supplies Other
Training & Conferences
Business Travel - Public Information
Business Travel
Business Travel
Business Travel
Production Services
Dues & Memberships
775
200
600
668
301
250
300
2,000
363
1,363
2,000
750
200
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
1.00
2.00
1.00
2.00
1.00
1.00
4.00
2.00
Total PUBLIC INFORMATION & MEDIA
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,161,955
Item NameQty
$16,250
$975
$600
$969
$250
$300
$5,726
$950
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
6310241000
6710247000
6310241000
6310241000
6511440000
6310241000
6310241000
3310139000
6310241000
6511440000
6710247000
6310241000
6710247000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 392 of 458
![Page 405: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/405.jpg)
STATE COORDINATIONMR96
530602
530900
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Professional
14380
13943
Lobby Tools
Legislative Cooperative Position
4,500
27,000
Total
Total
-
-
Amount
1.00
1.00
Total STATE COORDINATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$31,500
Item NameQty
$4,500
$27,000
1.00
1.00
101000
101000
6710247000
6710247000
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 393 of 458
![Page 406: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/406.jpg)
FEDERAL & TRIBAL AFFAIRSMR97
510100
520900
521010
521110
521120
521130
521140
521150
521160
542000
542100
542300
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Travel for Training
19656
16188
19687
19670
SE Archeological Conf (Ramirez)
Business Travel - Tribal Affairs
Consulting w/Tribal Nations (Ramirez)
SE Archeological Conf (Ramirez)
130
500
1,250
1,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
1.00
1.00
2.00
Total FEDERAL & TRIBAL AFFAIRS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$80,085
Item NameQty
$57,957
$4,434
$4,358
$9,462
$671
$40
$9
$120
$154
$130
$500
$2,250
1.00
1.00
1.00
1.00
101000
101000
101000
101000
3310139000
3310139000
3310139000
3310139000
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 394 of 458
![Page 407: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/407.jpg)
EMERGENCY MANAGEMENTMS10
510100
520900
521010
521110
521130
521140
521150
521160
541500
542000
542100
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts and Supplies
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
17134
15988
18213
17133
14157
14100
18247
18229
14156
EOC Part & Supplies
EOC Supplies
Office Supplies
Other Parts & Supplies
EM-Training & Conference
Training & Conferences
Business Travel
EM - Business Travel
EM - Dues & Memberships
1,000
375
501
500
350
999
1,617
1,015
75
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
4.00
2.00
2.00
1.00
Total EMERGENCY MANAGEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$117,289
Item NameQty
$78,520
$6,007
$5,905
$19,886
$67
$15
$200
$257
$2,376
$1,349
$2,632
$75
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
5010170100
5010170100
5010170100
5010170100
5010170100
5010170100
5010170100
5010170100
5010170100
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 395 of 458
![Page 408: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/408.jpg)
SAFETY MANAGEMENTMS20
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
530900
541100
541400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Cont Serv - Professional
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
14392
14393
14397
14396
14395
14398
14399
Safety Electronic Monitoring Equip.
Industrial Hygiene Services
Books & Reference Materials
Na'tl Safety Council - DDC (Lease)
Nat'l Fire Protection Assn - FPA Codes
Safety Shoes
Small Tools/Equip/Gauges
3,600
5,000
200
450
1,166
150
3,350
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.15
2.15
1.00
1.00
3.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$141,338
$10,813
$14,276
$33,906
$2,406
$144
$32
$430
$547
$3,600
$5,000
$1,816
$3,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
601000
601000
601000
601000
601000
601000
601000
5010170100
5010170100
5010170100
5010170100
5010170100
5010170100
5010170100
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 396 of 458
![Page 409: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/409.jpg)
SAFETY MANAGEMENTMS20
542310
542400
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
14411
14412
Safety Dues/Memberships
Professional Licenses
1,600
3,500
Total
Total
-
-
Amount
1.00
1.00
Total SAFETY MANAGEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$222,908
Item NameQty
$1,600
$3,500
1.00
1.00
601000
601000
5010170100
5010170100
Fund FundCenter
MISSION SUPPORT
NR
NR
Fund Prg Grant
NR
NR
Page: 397 of 458
![Page 410: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/410.jpg)
SECURITY MANAGEMENTMS30
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
13586
13587
13184
13181
13183
13594
13182
14391
17614
17617
13186
13185
Security - Dist. Security Systems
Security - District Access Control
Dist. Locksmith Services
Security - Dist CCTV Maint
Security - Dist Intrusion Alarm Maint
Security - District Gate Maintenance
Security - HQ Security Sytems Maint
Security - Win-PackSystem Maint.
Security HQ Replace CCTV Monitors (3)
Security Repalce Analog & IP Cameras
Security - Special Security Guard Svcs.
Security Guard Contract
16,125
13,312
10,000
16,000
13,312
9,250
22,500
16,875
2,500
8,427
8,445
199,083
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
8.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$111,384
$8,521
$8,376
$31,540
$2,238
$134
$30
$400
$514
$29,437
$98,864
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101003
101003
101000
101000
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 398 of 458
![Page 411: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/411.jpg)
SECURITY MANAGEMENTMS30
531100
541500
541510
589300
Cont Serv - General Maintenance
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Capital Outlay - Equipment
13188
13187
18326
17616
17613
17615
Security - Maint & Repair Supplies
Security - Parts & Fittings
Security - Office Supplies
Secuity OSC - Repalce DVR
Security HQ Replace DVR (2)
Security LWC Replace DVR
2,250
6,465
1,002
6,825
17,500
6,825
Total
Total
Total
Total
-
-
-
-
Amount
2.00
2.00
1.00
3.00
Total SECURITY MANAGEMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$539,833
Item NameQty
$207,528
$8,715
$1,002
$31,150
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
401003
401003
401003
2111109200
2111109200
2111109200
2111109200
2111109200
2111109200
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 399 of 458
![Page 412: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/412.jpg)
USACE IT EQUIP O&MMU01
530100 Cont Serv - External Provider
19975 C-44 Tower - Telemetry Tower Maint (IT) 5,000
Total -
Amount
1.00
Total USACE IT EQUIP O&M
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$5,000
Item NameQty
$5,000
1.00 202002 2214116000
Fund FundCenter
MISSION SUPPORT
3004
Fund Prg Grant
NR
Page: 400 of 458
![Page 413: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/413.jpg)
MISSION SUPPORT - FLEETMV01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
540030
541250
541502
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Inventory Other Fuels
Oper Expense - Vehicle Fuel Card Consumed
Oper Expense - Parts,Supp - Fleet
20983
17471
15993
21507
Mission Support - Fleet
Mission Support - Fleet
Mission Support - Fleet
Mission Support - Fleet
4,458
49,963
50,000
7,325
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.50
.50
.50
.50
.50
.50
.50
.50
.50
1.00
1.00
1.00
1.00
Total MISSION SUPPORT - FLEET
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$152,562
Item NameQty
$27,872
$2,132
$2,096
$7,885
$560
$34
$8
$100
$129
$4,458
$49,963
$50,000
$7,325
1.00
1.00
1.00
1.00
202000
202000
202000
202000
5210173100
5210173100
5005170400
5210173100
Fund FundCenter
MISSION SUPPORT
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 401 of 458
![Page 414: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/414.jpg)
WATER SUPPLY PLAN DEVELOPMENTDA01
510100
520900
521010
521110
521120
521130
521140
521150
521160
542310
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Memberships, Dues/Fees
18207
15043
17548
17549
Alliance for Water Efficiency Dues
Dues & Memberships
WateReuse Association Dues
WateReuse Research Foundation Subsc Fees
500
1,601
250
1,200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
11.40
11.40
11.40
11.40
10.70
11.40
11.40
11.40
11.40
4.00
Total WATER SUPPLY PLAN DEVELOPMENT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,344,012
Item NameQty
$979,013
$74,895
$85,770
$182,658
$11,972
$763
$181
$2,280
$2,929
$3,551
1.00
1.00
1.00
1.00
101000
101000
101000
101000
4315450000
4315450000
4315450000
4315450000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 402 of 458
![Page 415: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/415.jpg)
COMPREHENSIVE PLAN & RELATED DOCUMENT REVIEWSDA02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
Total COMPREHENSIVE PLAN & RELATED DOCUMENT REVIEWS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$164,641
Item NameQty
$118,743
$9,083
$8,929
$25,232
$1,790
$108
$24
$320
$412
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 403 of 458
![Page 416: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/416.jpg)
CENTRAL FLORIDA WATER INITIATIVEDA03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Professional
20555
20470
20553
20554
20526
20527
19700
20528
BEBR - SFWMD Share
CFWI Facilitator
CFWI Outreach - SFWMD Share
CFWI Technical Editing - SFWMD Share
R/B CFWI Implementation
R/B CFWI Implementation - SJRWMD
R/B CFWI Implementation
R/B CFWI Model Peer Review
45,000
25,000
25,000
50,000
8,766
383
3,000,000
71,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
4.35
4.35
4.35
4.35
3.75
4.35
4.35
4.35
4.35
6.00
2.00
Total CENTRAL FLORIDA WATER INITIATIVE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$3,766,137
Item NameQty
$401,329
$30,705
$30,843
$71,068
$4,196
$291
$71
$870
$1,115
$154,149
$3,071,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
202000
4315450000
4315450000
4315450000
4315450000
4315450000
4315450000
4314189000
4314189000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100795
100795
100795
100795
100795
100795
100795
100795
Page: 404 of 458
![Page 417: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/417.jpg)
TECHNICAL ASSISTANCE TO LOCAL GOVTDA04
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.40
.40
.40
.40
.40
.40
.40
.40
.40
Total TECHNICAL ASSISTANCE TO LOCAL GOVT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$41,159
Item NameQty
$29,686
$2,271
$2,232
$6,308
$448
$26
$6
$80
$102
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 405 of 458
![Page 418: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/418.jpg)
WATER SUPPLY PLAN IMPLEMENTATIONDB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
542000
542100
542400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
18321
15928
18265
13480
Office Supplies
Training & Conferences
District Business Travel
Professional Licenses
334
2,500
725
875
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.25
2.25
2.25
2.25
1.95
2.25
2.25
2.25
2.25
1.00
1.00
1.00
1.00
Total WATER SUPPLY PLAN IMPLEMENTATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$252,220
Item NameQty
$180,323
$13,797
$13,561
$36,718
$2,183
$151
$34
$450
$569
$334
$2,500
$725
$875
1.00
1.00
1.00
1.00
101000
101000
101000
101000
4315450000
4315450000
4315450000
4315450000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 406 of 458
![Page 419: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/419.jpg)
WATER RESERVATIONS - KISSIMMEEDC01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
20548 Kissimmee SERC Evaluation 20,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.50
.60
.60
.60
.60
1.00
Total WATER RESERVATIONS - KISSIMMEE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$92,655
Item NameQty
$53,743
$4,112
$4,042
$9,874
$560
$40
$10
$120
$154
$20,000
1.00 101000 4411161000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
NR
Page: 407 of 458
![Page 420: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/420.jpg)
MFL WATER RESERVATION RULES STATUSDC09
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
20549
19692
Caloosahatchee SERC Evaluation
RB Caloosahatchee Peer Review
60,000
60,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
2.55
2.55
2.55
2.55
2.40
2.55
2.55
2.55
2.55
2.00
Total MFL WATER RESERVATION RULES STATUS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$409,145
Item NameQty
$211,332
$16,167
$16,761
$40,829
$2,684
$170
$38
$510
$654
$120,000
1.00
1.00
101000
101000
4411161000
4411161000
Fund FundCenter
WATER SUPPLY
NR
NR
Fund Prg Grant
NR
NR
Page: 408 of 458
![Page 421: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/421.jpg)
REGULATORY INITIATIVESDD01
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
545040
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
Oper Expense - Interagency Public Univ
21870
21871
18520
16113
R/B Water Conservation Coop Funding Prg
R/B Water Conservation Coop Funding Prg
BCB Urban Mobile Irrigation Lab
FAWN
972,800
17,600
55,000
75,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.15
2.15
2.15
2.15
2.05
2.15
2.15
2.15
2.15
3.00
1.00
Total REGULATORY INITIATIVES
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,351,154
Item NameQty
$167,559
$12,819
$12,601
$34,318
$2,294
$145
$34
$430
$554
$1,045,400
$75,000
1.00
1.00
1.00
1.00
202000
101000
203000
101000
4315450000
4315450000
6180238000
4315450000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
Fund Prg Grant
100784
100784
100986
NR
Page: 409 of 458
![Page 422: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/422.jpg)
WC- OUTREACH, EDUCATION & MARKETINGDD08
510100
520900
521010
521110
521120
521130
521140
521150
521160
530820
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv -Dist Educ., Outreach & Public Partnerships
19309 Great Water Odyssey 15,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
1.00
Total WC- OUTREACH, EDUCATION & MARKETING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$23,972
Item NameQty
$6,277
$480
$472
$1,577
$112
$7
$1
$20
$26
$15,000
1.00 101000 6310241000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
NR
Page: 410 of 458
![Page 423: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/423.jpg)
ALTERNATIVE WATER SUPPLY - DISTRICT WIDEDE01
510100
520900
521010
521110
521120
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
19701
19703
R/B AWS Cooperative Funding Prg
R/B AWS Cooperative Funding Prg
1,982,400
1,832,600
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.45
.45
.45
.45
.45
.45
.45
.45
.45
2.00
Total ALTERNATIVE WATER SUPPLY - DISTRICT WIDE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$3,856,994
Item NameQty
$29,652
$2,268
$2,230
$7,097
$504
$30
$7
$90
$116
$3,815,000
1.00
1.00
101000
202000
4315450000
4315450000
Fund FundCenter
WATER SUPPLY
NR
NR
Fund Prg Grant
100722
100722
Page: 411 of 458
![Page 424: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/424.jpg)
ALTERNATIVE WATER SUPPLY - BIG CYPRESS BASINDE02
545000 Oper Expense - Interagency Local
19361 City of Naples Reclaimed Water Expansion 738,600
Total -
Amount
1.00
Total ALTERNATIVE WATER SUPPLY - BIG CYPRESS BASIN
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$738,600
Item NameQty
$738,600
1.00 203000 6180238000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
100991
Page: 412 of 458
![Page 425: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/425.jpg)
HYDROGEOLOGIC DATA GATHERINGDF01
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541000
541100
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
15051
15052
15053
15867
14494
14495
15049
15050
Geophysical Logging
Hydrogeologic Data Archiving
Monthly GW Level Measurements
GW RTU Maintenance / Repair (Contract)
Maps
Books / Subscriptions / References
Emergency Wellhead Repairs
Parts & Supplies - Field Equipment
18,893
15,000
14,400
48,390
150
150
50,000
25,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
7.00
7.00
7.00
7.00
6.60
7.00
7.00
7.00
7.00
4.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$553,369
$42,333
$45,185
$112,037
$7,386
$471
$104
$1,400
$1,790
$96,683
$150
$150
$75,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
4314189000
4314189000
4314189000
5511184600
4314189000
4314189000
4314189000
4314189000
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
Page: 413 of 458
![Page 426: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/426.jpg)
HYDROGEOLOGIC DATA GATHERINGDF01
541510
542000
542100
542400
545010
545020
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Interagency State of FL
Oper Expense - Interagency Federal Matching
18319
15832
18267
15829
17492
15852
15853
Office Supplies
Training & Conferences
District Business Travel
Professional Licenses
Managing Forests - Incr'sd Water Yield
FTL USGS GW CORE NETWORK (WS)
ORL USGS GW CORE NETWORK
668
3,000
725
635
20,000
313,002
95,380
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
Amount
1.00
1.00
1.00
1.00
1.00
2.00
Total HYDROGEOLOGIC DATA GATHERING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,369,468
Item NameQty
$668
$3,000
$725
$635
$20,000
$408,382
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
4314189000
4314189000
4314189000
4314189000
3310139000
5512185500
5512185500
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
Page: 414 of 458
![Page 427: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/427.jpg)
RECALIBRATE MODELS AS NECESSARYDF02
510100
520900
521010
521110
521120
521130
521140
521150
521160
530900
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Professional
15012 GW Model Peer Reviews 75,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
4.20
4.20
4.20
4.20
4.00
4.20
4.20
4.20
4.20
1.00
Total RECALIBRATE MODELS AS NECESSARY
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$524,169
Item NameQty
$325,932
$24,935
$24,510
$67,057
$4,477
$283
$64
$840
$1,071
$75,000
1.00 101000 4314189000
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
NR
Page: 415 of 458
![Page 428: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/428.jpg)
S MIAMI-DADE HYDROLOGIC ANALYSISDF06
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
545050
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Interagency Private Univ
16043
15836
Technical Review - FPL
Technical Review - FPL
20,000
26,682
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.00
1.00
Total S MIAMI-DADE HYDROLOGIC ANALYSIS
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$184,181
Item NameQty
$102,743
$7,860
$7,726
$17,347
$1,230
$74
$16
$220
$283
$20,000
$26,682
1.00
1.00
101000
101000
4314189000
4314189000
Fund FundCenter
WATER SUPPLY
NR
NR
Fund Prg Grant
NR
NR
Page: 416 of 458
![Page 429: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/429.jpg)
POST-PROCESSING MODEL RUNDF07
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.30
.30
.30
.30
.30
.30
.30
.30
.30
Total POST-PROCESSING MODEL RUN
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$38,280
Item NameQty
$28,698
$2,195
$2,158
$4,731
$336
$20
$5
$60
$77
Fund FundCenter
WATER SUPPLY
Fund Prg Grant
Page: 417 of 458
![Page 430: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/430.jpg)
INTERGOVERNMENTAL SUPPORTDZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
590100
590110
590120
590160
590170
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
ISF- Medical Claims Paid
ISF - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
ISF - Actuarial Service Fees Paid
14725
14726
14727
14728
14729
Medical Claims Paid
Dental Claims Paid
Vision Claims Paid
Administrator Fees Paid
Actuarial Service Fees Paid
8,880,840
698,681
99,045
770,484
4,950
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.15
1.15
1.15
1.15
.30
1.15
1.15
1.15
1.15
.33
.33
.33
.33
.33
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$134,915
$10,320
$19,198
$21,633
$336
$76
$17
$230
$296
$8,880,840
$698,681
$99,045
$770,484
$4,950
.33
.33
.33
.33
.33
602000
602000
602000
602000
602000
2114308300
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
WATER SUPPLY
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 418 of 458
![Page 431: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/431.jpg)
INTERGOVERNMENTAL SUPPORTDZ00
590193 ISF - Medical/Life Insurance-Retiree
20596 Retiree's Life Insurance 2,800
Total -
Amount
.10
Total INTERGOVERNMENTAL SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$10,643,821
Item NameQty
$2,800
.10 602000 2998099999
Fund FundCenter
WATER SUPPLY
NR
Fund Prg Grant
NR
Page: 419 of 458
![Page 432: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/432.jpg)
ENVIRONMENTAL RESOURCE PERMITTINGHA00
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530105
530190
530600
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Advertising Services
Cont Serv - External Provider (OPS)
Cont Serv - Maintenance and Repairs
15033
16185
15034
92
19412
Scanning - Large Volume
Advertising - Legal Ads
Contract Staff Application Processing
Aircraft Maintenance
Helicopter Maintenance
35,000
8,150
39,125
4,000
62,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
58.65
58.65
58.65
58.65
54.05
58.65
58.65
58.65
58.65
1.00
1.00
1.00
1.00
1.25
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$3,863,612
$295,569
$309,188
$943,844
$60,483
$3,942
$843
$11,730
$14,226
$214,096
$35,000
$8,150
$39,125
$66,500
1.00
1.00
1.00
1.00
.25
101000
101000
101000
101000
101003
4213153000
4213153000
4213153000
2110108500
2110108500
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 420 of 458
![Page 433: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/433.jpg)
ENVIRONMENTAL RESOURCE PERMITTINGHA00
530602
530900
540030
541100
541400
541500
541506
Cont Serv - Maint & Repairs - Computer Software
Cont Serv - Professional
Oper Expense - Inventory Other Fuels
Oper Expense - Books/Subscriptions
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
13151
16059
11621
13153
15824
88
12950
12865
100
73
90
15827
12549
43
11623
89
80
15910
18359
18287
BART Maintenance
Pilot Services
Aircraft Fuel
XM Satelitte Renewal
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Books / Subscriptions / References
Uniforms
Small Tools & Equipment
Small Tools & Equipment
Small Tools & Equipment
Small Tools & Equipment
Small Tools & Equipment
Parts & Supplies - P Card
Parts & Supplies - Other Equipment
Parts & Supplies - Other Equipment
Turbidity Samples
Office Supplies
Office Supplies
2,250
24,000
117,943
1,000
310
100
100
400
1,500
1,000
200
450
1,800
1,620
47,892
800
500
500
1,086
3,341
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
1.00
1.00
.35
4.50
5.75
2.50
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$2,250
$24,000
$117,943
$1,910
$6,570
$49,192
$500
1.00
1.00
.35
.50
1.00
1.00
1.00
1.00
.75
1.00
1.00
1.00
1.00
1.00
.50
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2110108500
2110108500
2110108500
2110108500
4212152000
4213153000
4214333000
4216330000
2110108500
4212152000
4213153000
4214333000
4216330000
4218332000
2110108500
4213153000
4216330000
4216330000
4212152000
4213153000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 421 of 458
![Page 434: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/434.jpg)
ENVIRONMENTAL RESOURCE PERMITTINGHA00
541510
541900
542100
542400
543300
543301
543600
Oper Expense - Parts,Supp - Office
Oper Expense - Other
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Other Fees
Oper Expense - Permits & Fees
Oper Expense - Postage
18301
18356
18355
13156
18228
18216
18220
18268
18221
13155
13269
12941
15826
13935
39
Office Supplies
Office Supplies
Office Supplies
PBIA I.D. Background Check Renewals
Business Travel - Pilot Duty
Business Travel
Business Travel
Business Travel
Business Travel
Bell Helicopter Recurrent Trng
Credit Card Processing Fees for E Permit
Permit Recording in County Public Rcds
Postage
Postage
Postage
1,253
1,253
1,403
450
975
1,867
363
1,088
1,112
18,900
19,000
14,750
2,000
4,000
1,550
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
Amount
5.00
1.00
5.00
.35
1.00
1.00
3.00
Total ENVIRONMENTAL RESOURCE PERMITTING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$6,143,064
Item NameQty
$8,336
$450
$5,405
$18,900
$19,000
$14,750
$7,550
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
.35
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
4214333000
4216330000
4218332000
2110108500
2110108500
4212152000
4214333000
4216330000
4218332000
2110108500
4213153000
4213153000
4214333000
4216330000
4218332000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 422 of 458
![Page 435: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/435.jpg)
ENVIRONMENTAL RESOURCE PERMITTING COMPLIANCEHA01
510100
520900
521010
521110
521120
521130
521140
521150
521160
541400
541500
541510
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
58
57
18322
18219
Small Tools & Equipment
Parts & Supplies - Other Equipment
Office Supplies
Business Travel
750
1,700
1,503
2,175
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
29.25
29.25
29.25
29.25
27.45
29.25
29.25
29.25
29.25
1.00
1.00
1.00
1.00
Total ENVIRONMENTAL RESOURCE PERMITTING COMPLIANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,921,525
Item NameQty
$2,068,137
$158,215
$173,947
$468,682
$30,716
$1,961
$439
$5,850
$7,450
$750
$1,700
$1,503
$2,175
1.00
1.00
1.00
1.00
101000
101000
101000
101000
4212152000
4212152000
4212152000
4212152000
Fund FundCenter
REGULATION
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 423 of 458
![Page 436: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/436.jpg)
WATER USE PERMITTINGHB00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530105
530190
541400
541510
542100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Advertising Services
Cont Serv - External Provider (OPS)
Oper Expense - Tools/Equipment/PPE
Oper Expense - Parts,Supp - Office
Oper Expense - District Travel
87
18428
14496
18320
18253
Advertising - Legal Ads
Contract Staff - Scanning Prep
Small Tools & Equipment
Office Supplies
Business Travel
29,850
24,000
750
835
2,175
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
41.00
41.00
41.00
41.00
39.30
41.00
41.00
41.00
41.00
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$2,647,212
$202,511
$215,462
$653,567
$43,973
$2,741
$588
$8,200
$10,026
$29,850
$24,000
$750
$835
$2,175
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
4213153000
4213153000
4311157000
4311157000
4311157000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 424 of 458
![Page 437: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/437.jpg)
WATER USE PERMITTINGHB00
Amount
Total WATER USE PERMITTING
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$3,841,890
Item NameQty Fund FundCenter
REGULATION
Fund Prg Grant
Page: 425 of 458
![Page 438: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/438.jpg)
WATER USE COMPLIANCEHB01
510100
520900
521010
521110
521120
521130
521140
521150
521160
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Office
18323 Office Supplies 200
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
17.00
17.00
17.00
17.00
16.40
17.00
17.00
17.00
17.00
1.00
Total WATER USE COMPLIANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,482,319
Item NameQty
$1,024,296
$78,357
$81,568
$270,559
$18,355
$1,134
$250
$3,400
$4,200
$200
1.00 101000 4311157000
Fund FundCenter
REGULATION
NR
Fund Prg Grant
NR
Page: 426 of 458
![Page 439: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/439.jpg)
TECHNICAL ASSISTANCE FOR WATER USE COMPLIANCEHB02
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
.10
Total TECHNICAL ASSISTANCE FOR WATER USE COMPLIANCE
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$12,237
Item NameQty
$8,703
$666
$1,125
$1,577
$112
$7
$1
$20
$26
Fund FundCenter
REGULATION
Fund Prg Grant
Page: 427 of 458
![Page 440: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/440.jpg)
REGULATION SUPPORTHZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
529990
530100
530900
530910
541510
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Fringe Benefits - Other Personnel Benefits
Cont Serv - External Provider
Cont Serv - Professional
Training Services - On Site
Oper Expense - Parts,Supp - Office
13646
16184
13599
9
16056
18360
Claims Handling Fee
Flexible Spending Account Fees
Insurance Brokerage Service (ALL)
Physicals -Level A-1 (Reg)
Diversity
Office Supplies
10,530
3,120
3,640
5,625
10,000
1,336
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.55
4.55
4.55
4.55
3.15
4.55
4.55
4.55
4.55
1.00
.39
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$480,620
$36,768
$54,667
$77,517
$3,525
$306
$70
$910
$1,160
$104,758
$17,290
$5,625
$10,000
$1,336
.13
.13
.13
1.00
1.00
1.00
601000
101000
601000
101000
101000
101000
2114308300
2114308300
2114308300
2114308300
2310117000
4200154000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 428 of 458
![Page 441: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/441.jpg)
REGULATION SUPPORTHZ00
541830
541860
541901
542000
542100
542310
542400
590100
590110
590120
590160
Oper Expense - Insurance Premiums Other Property
Oper Expense - Unemployment Tax
Oper Expense - Meeting Expenses
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Memberships, Dues/Fees
Oper Expense - Professional Licenses
ISF- Medical Claims Paid
ISF - Dental Claims Paid
ISF - Vision Claims Paid
ISF - Administrator Fees Paid
13995
14443
74
15831
18218
15822
15909
14725
14726
14727
14728
Helicoptor Insurance
Unemployment Compensation Insurance
Meeting - Rulemaking Workshops
Training & Conferences
Business Travel
Dues & Memberships
Professional Licenses - Division
Medical Claims Paid
Dental Claims Paid
Vision Claims Paid
Administrator Fees Paid
11,700
26,010
1,000
9,000
2,175
2,539
4,810
3,229,396
254,066
36,016
280,176
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.13
.34
1.00
1.00
1.00
1.00
1.00
.12
.12
.12
.12
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$11,700
$26,010
$1,000
$9,000
$2,175
$2,539
$4,810
$3,229,396
$254,066
$36,016
$280,176
.13
.34
1.00
1.00
1.00
1.00
1.00
.12
.12
.12
.12
601000
101000
101000
101000
101000
101000
101000
602000
602000
602000
602000
2114308300
2310117000
4200154000
4200154000
4200154000
4200154000
4200154000
2114308300
2114308300
2114308300
2114308300
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 429 of 458
![Page 442: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/442.jpg)
REGULATION SUPPORTHZ00
590170
590193
ISF - Actuarial Service Fees Paid
ISF - Medical/Life Insurance-Retiree
14729
20596
Actuarial Service Fees Paid
Retiree's Life Insurance
1,800
2,800
Total
Total
-
-
Amount
.12
.10
Total REGULATION SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$4,656,040
Item NameQty
$1,800
$2,800
.12
.10
602000
602000
2114308300
2998099999
Fund FundCenter
REGULATION
NR
NR
Fund Prg Grant
NR
NR
Page: 430 of 458
![Page 443: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/443.jpg)
REGULATION IT SUPPORTHZ10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530117
530197
530601
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Copier Services
Cont Serv - IT Consulting Services (NON OPS)
Cont Serv - Maint & Repairs - Computer Hardware
12260
16066
15995
16125
14311
15875
14315
14319
15839
18179
Copier/Printer Lease
IT Consulting
IT Security Outsourcing
SAP Services
Cisco Systems Hardware
Storage Hardware
Sun Microsystems
Cisco Systems
Clearwell & Enterprise Vault
Column Technologies
44,005
29,250
15,080
85,870
15,533
12,751
29,073
11,007
15,716
7,889
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
.13
.39
.39
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$1,098,282
$84,017
$89,022
$236,550
$16,785
$1,005
$225
$3,000
$3,855
$44,005
$130,200
$57,357
.13
.13
.13
.13
.13
.13
.13
.13
.13
.13
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 431 of 458
![Page 444: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/444.jpg)
REGULATION IT SUPPORTHZ10
530602
541600
543501
543700
Cont Serv - Maint & Repairs - Computer Software
Oper Expense - Rent/Lease Equipment
Oper Expense - Cell Phones
Oper Expense - Utilities
14323
14713
18180
14329
14328
14325
14330
14322
15802
14317
15040
18547
14318
14326
13206
14856
11632
EMC - Documentum
ESRI Software Maintenance
Insight Public Sector
Microsoft Enterprise Agreement
Microsoft Premier Support
NetBoss Technologies
New Software Maintenance
Optiv
Oracle Software Maintenance
RemedyForce
SAP Software Maintenance
Software Maintenance - Other
Symantec Veritas
VMWare
PC Lease
Cellular Voice & Data
Local & Long Distance & Internet Service
7,408
112,200
15,482
91,000
8,928
11,855
11,050
7,306
113,011
8,099
80,985
190,598
19,995
12,858
39,000
19,189
75,695
Total
Total
Total
Total
-
-
-
-
Amount
3.29
.13
.13
.13
Total REGULATION IT SUPPORT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,623,574
Item NameQty
$725,387
$39,000
$19,189
$75,695
.13
.34
.13
.13
.13
.13
.13
.13
.13
.13
.13
1.00
.13
.13
.13
.13
.13
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
101000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2210112000
2211113000
2211113000
Fund FundCenter
REGULATION
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 432 of 458
![Page 445: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/445.jpg)
LOCAL INITIATIVES - IRLITJA01
510100
520900
521010
521110
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
20546
20544
IRL Seagrass Monitoring (w SJRWMD)
IRL National Estuary Program
28,000
500,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
2.00
Total LOCAL INITIATIVES - IRLIT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$538,815
Item NameQty
$7,615
$583
$573
$1,989
$7
$2
$20
$26
$528,000
1.00
1.00
101000
101000
4411161000
6710247000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
Fund Prg Grant
NR
NR
Page: 433 of 458
![Page 446: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/446.jpg)
IRL LICENSE TAG PROGRAMJA02
510100
520900
521010
521110
521130
521140
521150
521160
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Local
17199
17195
IRL Tag Program - Palm Beach
IRL Tag Program - St. Lucie
47,673
44,331
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
2.00
Total IRL LICENSE TAG PROGRAM
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$102,819
Item NameQty
$7,615
$583
$573
$1,989
$7
$2
$20
$26
$92,004
1.00
1.00
212000
212000
3310139000
3310139000
Fund FundCenter
COASTAL WATERSHEDS
79
79
Fund Prg Grant
100691
100620
Page: 434 of 458
![Page 447: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/447.jpg)
LOCAL INITIATIVES - SLRITJA06
510100
520900
521010
521110
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
Amount
.10
.10
.10
.10
.10
.10
.10
.10
Total LOCAL INITIATIVES - SLRIT
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$10,814
Item NameQty
$7,615
$583
$573
$1,988
$7
$2
$20
$26
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 435 of 458
![Page 448: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/448.jpg)
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJA10
510100
520900
521010
521110
521120
521130
521140
521150
521160
545020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Federal Matching
15856 FTL USGS SW INDIAN RIVER LAGOON
58,275
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
4.45
4.45
4.45
4.45
4.35
4.45
4.45
4.45
4.45
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$527,627
Item NameQty
$335,567
$25,673
$30,247
$70,588
$4,868
$299
$74
$890
$1,146
$58,275
1.00 202000 5512185500
Fund FundCenter
COASTAL WATERSHEDS
NR
Fund Prg Grant
NR
Page: 436 of 458
![Page 449: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/449.jpg)
ESTUARY PROTECTION PLANJA50
510100
520900
521010
521110
521120
521130
521140
521150
521160
545020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Interagency Federal Matching
15854 FTL USGS SW ST. LUCIE ESTUARY 45,195
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.65
.65
.65
.65
.55
.65
.65
.65
.65
1.00
Total ESTUARY PROTECTION PLAN
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$127,264
Item NameQty
$61,162
$4,679
$4,599
$10,662
$615
$43
$11
$130
$168
$45,195
1.00 101001 5512185500
Fund FundCenter
COASTAL WATERSHEDS
58
Fund Prg Grant
NR
Page: 437 of 458
![Page 450: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/450.jpg)
ST. LUCIE SOURCE CONTROLJA58
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541506
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts,Supp - Laboratory
Oper Expense - Interagency Local
19423
15925
15921
15922
20259
NEEPP SLRW
SC - St. Lucie Tributaries WQM
SC - Lab P/S St. Lucie Tributaries (SLT)
SC - Lab P/S WQM Increased Frequency
Source Control - SLR WQ Monitoring
10,000
78,000
12,000
27,500
15,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.45
2.45
2.45
2.45
2.45
2.45
2.45
2.45
2.45
2.00
2.00
1.00
Total ST. LUCIE SOURCE CONTROL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$328,575
Item NameQty
$124,538
$9,527
$9,367
$38,637
$2,742
$165
$36
$490
$573
$88,000
$39,500
$15,000
1.00
1.00
1.00
1.00
1.00
101001
101001
101001
101001
101000
4215155000
4513169600
4511167100
4511167100
4513169600
Fund FundCenter
COASTAL WATERSHEDS
58
58
58
58
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 438 of 458
![Page 451: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/451.jpg)
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJB10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530600
545020
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maintenance and Repairs
Oper Expense - Interagency Federal Matching
17241
15855
Loxahatchee Sci Plan Impl Repair/Maint
FTL USGS SW LOXAHATCHEE MFLS
2,500
26,780
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
2.40
2.40
2.40
2.40
2.40
2.40
2.40
2.40
2.40
1.00
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$274,187
Item NameQty
$176,326
$13,491
$13,263
$37,848
$2,685
$162
$37
$480
$615
$2,500
$26,780
1.00
1.00
202000
101000
4411161000
5512185500
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
Fund Prg Grant
100958
NR
Page: 439 of 458
![Page 452: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/452.jpg)
LOCAL INITIATIVES - LAKE WORTH LAGOONJC01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.20
.20
.20
.20
.20
.20
.20
.20
.20
Total LOCAL INITIATIVES - LAKE WORTH LAGOON
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$20,321
Item NameQty
$14,616
$1,118
$1,099
$3,154
$224
$14
$4
$40
$52
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 440 of 458
![Page 453: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/453.jpg)
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJD10
510100
520900
521010
521110
521120
521130
521140
521150
521160
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - Parts,Supp - Laboratory
15819 Lab P/S Biscayne Bay 3,900
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.60
.60
.60
.60
.60
.60
.60
.60
.60
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$59,851
Item NameQty
$39,503
$3,021
$2,971
$9,462
$671
$40
$9
$120
$154
$3,900
1.00 101000 4511167100
Fund FundCenter
COASTAL WATERSHEDS
NR
Fund Prg Grant
NR
Page: 441 of 458
![Page 454: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/454.jpg)
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJE10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
530600
541500
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Cont Serv - Maintenance and Repairs
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
17227
17236
17216
17218
17231
17209
19836
17552
14887
FL Bay Maintenanace
Tech Support - Database Dev QA/QC
FLBay - Equipment Maintenance
FL Bay - Field & Lab Supplies
Sediment Dynamics - Parts/Supplies
Sediment Dynamics - Lab Supplies
Sediment Dynamics - Lab Supplies
Southern Everglades - Lab Supplies
Lab P/S FL Bay
3,000
137,474
6,000
7,033
10,000
16,718
33,282
30,000
4,680
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
4.20
4.20
4.20
4.20
4.00
4.20
4.20
4.20
4.20
2.00
1.00
2.00
4.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$272,252
$20,829
$20,466
$67,058
$4,477
$282
$65
$840
$1,073
$140,474
$6,000
$17,033
$84,680
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
228000
228000
228000
228000
228000
228000
228000
228000
228000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4511167100
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100281
100281
100281
100281
100281
100281
100281
100281
NR
Page: 442 of 458
![Page 455: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/455.jpg)
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJE10
541506
542100
545000
545020
545040
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Oper Expense - Interagency Local
Oper Expense - Interagency Federal Matching
Oper Expense - Interagency Public Univ
17220
17207
17205
17226
17215
19421
19835
17553
17213
17211
FL Bay - Field Work & Meeting
S FL Estuarine SAV
ENP Coop Agreement
Sediment Dynamics
Lake Eco Hydrology
Lake Eco Hydrology
Lakes Trophic Dynamics
Lakes Trophic Dynamics
Nitrogen Quantity and Quality
SAV Assessments
5,000
115,500
15,000
25,000
28,465
61,535
15,000
85,000
5,000
40,000
Total
Total
Total
Total
Total
-
-
-
-
-
Amount
1.00
1.00
2.00
6.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$1,031,029
Item NameQty
$5,000
$115,500
$40,000
$235,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
228000
228000
228000
228000
228000
228000
228000
228000
228000
228000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
4413163000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100281
100281
100281
100281
100281
100281
100281
100281
100281
100281
Page: 443 of 458
![Page 456: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/456.jpg)
PROGRAM SUPPORT BCBJG00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530810
530820
541000
541100
541500
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Exter Educ., Outreach & Public Info Partnerships
Cont Serv -Dist Educ., Outreach & Public Partnerships
Oper Expense - Maps and Blueprints
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
15864
14350
14354
14357
14367
BCB Outreach Events / Partnerships
District Education / Outreach
Maps & Blueprints
Books / Subscriptions / References
Parts & Supplies - Other
9,000
2,000
200
200
500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.40
2.40
2.40
2.40
1.40
2.40
2.40
2.40
2.40
1.00
1.00
1.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$164,981
$12,622
$12,407
$41,964
$1,566
$161
$34
$480
$584
$9,000
$2,000
$200
$200
$500
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
203000
203000
6180238000
6180238000
6180238000
6180238000
6180238000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
Page: 444 of 458
![Page 457: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/457.jpg)
PROGRAM SUPPORT BCBJG00
541507
541510
541901
542000
542100
542400
543600
543660
543800
Oper Expense - Parts,Supp - Photographic
Oper Expense - Parts,Supp - Office
Oper Expense - Meeting Expenses
Oper Expense - Conference Registrations
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Postage
Oper Expense - Printing Services (non-outreach)
Oper Expense - Freight
15047
14365
17577
15834
15069
15946
14370
15048
14372
Parts & Supplies - Photographic
Office Supplies
Meeting Expenses
Training & Conferences
Business Travel
PE Licenses
Postage
Printing & Duplicating Services
Freight
100
1,790
210
750
1,150
260
800
200
50
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 PROGRAM SUPPORT BCB
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$252,009
Item NameQty
$100
$1,790
$210
$750
$1,150
$260
$800
$200
$50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
203000
203000
203000
203000
203000
203000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
6180238000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
NR
NR
NR
Page: 445 of 458
![Page 458: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/458.jpg)
BIG CYPRESS BASINJG03
510100
520900
521010
521110
521120
521130
521140
521150
521160
530500
542000
542300
542400
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Government Provider
Oper Expense - Conference Registrations
Oper Expense - Travel for Training
Oper Expense - Professional Licenses
18519
20611
17145
19660
19674
19678
17184
Groundwater Monitoring
Groundwater Monitoring
Surface WQ Monitoring - Collier Co
AWRA Annual Conf (Schmidt)
AWRA Annual Conf (Schmidt)
Business Travel - BCB
PE License (Schmidt)
74,361
639
75,000
400
115
500
130
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
.70
.70
.70
.70
.70
.70
.70
.70
.70
3.00
1.00
2.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$54,455
$4,167
$4,095
$11,038
$783
$47
$12
$140
$181
$150,000
$400
$615
$130
1.00
1.00
1.00
1.00
1.00
1.00
1.00
203000
203000
203000
101000
101000
101000
101000
6180238000
6180238000
6180238000
6510243000
6510243000
6510243000
6510243000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
NR
Fund Prg Grant
100990
100990
100990
NR
NR
NR
NR
Page: 446 of 458
![Page 459: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/459.jpg)
BIG CYPRESS BASINJG03
545000 Oper Expense - Interagency Local
19440
17404
17144
Collier Co Haldeman Creek Weir Replace
Collier County Settlement Agreement
Lake Trafford Watershed Monitoring
800,000
1,000,000
50,000
Total -
Amount
3.00
Total BIG CYPRESS BASIN
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$2,076,063
Item NameQty
$1,850,000
1.00
1.00
1.00
203000
203000
203000
6180238000
6180238000
6180238000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
Fund Prg Grant
100991
100197
100984
Page: 447 of 458
![Page 460: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/460.jpg)
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJG10
510100
520900
521010
521110
521120
521130
521140
521150
521160
530122
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Science and Tech. Support Services
Oper Expense - Parts,Supp - Laboratory
15865
15821
Real Time Monitoring / Modeling
Lab P/S CCWQ
25,000
4,860
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
3.10
3.10
3.10
3.10
3.00
3.10
3.10
3.10
3.10
1.00
1.00
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$377,737
Item NameQty
$253,558
$19,399
$20,605
$49,299
$3,356
$207
$48
$620
$785
$25,000
$4,860
1.00
1.00
203000
203000
3210136200
4511167100
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
Fund Prg Grant
100944
NR
Page: 448 of 458
![Page 461: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/461.jpg)
LOCAL INITIATIVES - LOWER CHARLOTTE HARBORJH01
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
.15
.15
.15
.15
.15
.15
.15
.15
.15
Total LOCAL INITIATIVES - LOWER CHARLOTTE HARBOR
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$18,080
Item NameQty
$13,428
$1,027
$1,010
$2,366
$168
$10
$2
$30
$39
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 449 of 458
![Page 462: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/462.jpg)
APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATIONJI10
510100
520900
521010
521110
521120
521130
521140
521150
521160
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
Amount
2.65
2.65
2.65
2.65
2.55
2.65
2.65
2.65
2.65
Total APPLIED RESEARCH & MODEL DEVELOPMENT & APPLICATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$262,770
Item NameQty
$186,734
$14,287
$15,265
$42,201
$2,853
$175
$44
$530
$681
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 450 of 458
![Page 463: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/463.jpg)
ESTUARY PROTECTION PLANJI50
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541506
542100
580740
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts,Supp - Laboratory
Oper Expense - District Travel
Capital Outlay - AUC Site Preparation
15871
14895
16022
19403
19401
19402
17242
Caloosahatchee River RTU M/R(Contract)
Lab P/S Caloosahatchee River Flowway
Business Travel - NEEP Caloosahatchee
BOMA Improvements
BOMA Improvements
BOMA Improvements
Chlorophyll Probe
14,000
3,600
600
1,292
84,707
230,301
3,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
1.80
1.80
1.80
1.80
1.60
1.80
1.80
1.80
1.80
1.00
1.00
1.00
3.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$130,781
$10,005
$10,414
$29,211
$1,791
$123
$29
$360
$447
$14,000
$3,600
$600
$316,300
1.00
1.00
1.00
1.00
1.00
1.00
1.00
101001
101000
101000
401100
402100
412100
402000
5511184600
4511167100
3310139000
5613222000
5613222000
5613222000
4411161000
Fund FundCenter
COASTAL WATERSHEDS
58
NR
NR
8001
8001
8001
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
100743
Page: 451 of 458
![Page 464: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/464.jpg)
ESTUARY PROTECTION PLANJI50
589300 Capital Outlay - EquipmentTotal -
Amount
1.00
Total ESTUARY PROTECTION PLAN
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$521,161
Item NameQty
$3,500
Fund FundCenter
COASTAL WATERSHEDS
Fund Prg Grant
Page: 452 of 458
![Page 465: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/465.jpg)
CALOOSAHATCHEE R/EST PROJJI51
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
541500
541506
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Laboratory
19641
19642
17482
17560
19643
18377
19366
C-43 WQ Treatment/Testing Fac. Mesocosm
C-43 WQ Treatment/Testing Fac. Mesocosm
RB C-43 WQ Testing Facility (BOMA)
RBC-43 WQ Treatment/Testing Fac. Mesoc
RB C-43 WQ Testing Facility Parts/Supls
RB C-43 WQ Testing Facility (BOMA)
Lake Hicpochee - Land Acquisition
110,600
208,000
428,441
166,174
1,000
1,500
16,900,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.20
2.20
2.20
2.20
2.10
2.20
2.20
2.20
2.20
4.00
1.00
1.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$169,913
$12,998
$13,358
$35,106
$2,352
$148
$36
$440
$566
$913,215
$1,000
$1,500
1.00
1.00
1.00
1.00
1.00
1.00
1.00
214000
214000
101001
214000
101001
101001
425000
3310139000
3310139000
3310139000
3310139000
3310139000
4511167100
3510144000
Fund FundCenter
COASTAL WATERSHEDS
2012
NR
NR
2012
NR
NR
NR
Fund Prg Grant
100911
100911
100911
100911
100911
100911
NR
Page: 453 of 458
![Page 466: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/466.jpg)
CALOOSAHATCHEE R/EST PROJJI51
580020
580800
Capital Outlay - Land
Capital Outlay - Water Control Structures
19854
19853
19852
Lake Hicpochee/Caloos Basin Storage
Lake Hicpochee/Caloos Basin Storage
Lake Hicpochee/Caloos Basin Storage
2,441,080
1,070,933
8,702,753
Total
Total
-
-
Amount
1.00
3.00
Total CALOOSAHATCHEE R/EST PROJ
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$30,265,398
Item NameQty
$16,900,000
$12,214,766
1.00
1.00
1.00
412000
402000
401000
5613222000
5613222000
5613222000
Fund FundCenter
COASTAL WATERSHEDS
108
NR
NR
Fund Prg Grant
100771
100771
100771
Page: 454 of 458
![Page 467: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/467.jpg)
CALOOSAHATCHEE SOURCE CONTROLJI58
510100
520900
521010
521110
521120
521130
521140
521150
521160
530100
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - External Provider
19424 NEEPP CRW 10,000
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
Amount
.45
.45
.45
.45
.45
.45
.45
.45
.45
1.00
Total CALOOSAHATCHEE SOURCE CONTROL
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$54,570
Item NameQty
$31,890
$2,440
$2,398
$7,097
$504
$31
$7
$90
$113
$10,000
1.00 101001 4215155000
Fund FundCenter
COASTAL WATERSHEDS
58
Fund Prg Grant
NR
Page: 455 of 458
![Page 468: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/468.jpg)
STORMWATER PLANNING & IMPLEMENTATIONJJ03
510100
520900
521010
521110
521120
521130
521140
521150
521160
542100
545000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Oper Expense - District Travel
Oper Expense - Interagency Local
17182
19650
Business Travel - Cooperative Partnershp
R/B Stormwater Mgmt Coop Funding Prgm
500
4,277,500
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
Amount
.95
.95
.95
.95
.95
.95
.95
.95
.95
1.00
1.00
Total STORMWATER PLANNING & IMPLEMENTATION
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$4,387,935
Item NameQty
$81,075
$6,202
$6,097
$14,983
$1,064
$64
$15
$190
$245
$500
$4,277,500
1.00
1.00
101000
202000
6510243000
6510243000
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
Fund Prg Grant
NR
100985
Page: 456 of 458
![Page 469: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/469.jpg)
COASTAL WATERSHEDS PROGRAM SUPPORTJZ00
510100
520900
521010
521110
521120
521130
521140
521150
521160
530608
541100
541500
541510
542000
Salaries and Wages - Regular
FringeBenefits FICA Taxes Employer Share
Fringe Benefits - FRS Retirement Contrib
Fringe Benefits - Medical Insurance
Fringe Benefits - Dental Insurance
Fringe Benefits - Vision Insurance
Fringe Benefits - Accidental Death Dismemberment
Fringe Benefits - Long-Term Disability
Fringe Benefits - Life Insurance
Cont Serv - Maint & Repairs - Vehicles
Oper Expense - Books/Subscriptions
Oper Expense - Parts and Supplies
Oper Expense - Parts,Supp - Office
Oper Expense - Conference Registrations
17238
15006
14406
18317
15803
14145
Coastal-Maintenance/Repair - Vehicles
Books/Subscriptions
Parts Supplies & Exp
Office Supplies
Training and Conferences
Training & Conferences
750
2,609
12,250
501
5,000
1,717
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Amount
2.90
2.90
2.90
2.90
2.10
2.90
2.90
2.90
2.90
1.00
1.00
1.00
1.00
2.00
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
Item NameQty
$257,382
$19,691
$27,784
$49,026
$2,352
$195
$45
$580
$728
$750
$2,609
$12,250
$501
$6,717
1.00
1.00
1.00
1.00
1.00
1.00
101000
101000
101000
101000
101000
101000
4411161000
4411161000
4411161000
4411161000
4409160000
4410160100
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
NR
NR
Page: 457 of 458
![Page 470: Budget By State Programs Fiscal Year 2016-2017 Adopted Budget · 2016. 10. 30. · DC09 MFL Water Reservation Rules Status 409,145 DF01 Hydrogeologic Data Gathering 1,369,468 DF02](https://reader034.vdocuments.site/reader034/viewer/2022051905/5ff6bd94d1b4ca2c50283d51/html5/thumbnails/470.jpg)
COASTAL WATERSHEDS PROGRAM SUPPORTJZ00
542100
542400
543800
547000
Oper Expense - District Travel
Oper Expense - Professional Licenses
Oper Expense - Freight
Oper Expense - Self-Insurance Charges
18262
15917
14413
15054
Travel - Field Work
Professional Licenses
Freight Charges
Self Insurance Charges
6,596
198
350
8,101
Total
Total
Total
Total
-
-
-
-
Amount
1.00
1.00
1.00
1.00
Total COASTAL WATERSHEDS PROGRAM SUPPORT
Grand Total
South Florida Water Management DistrictFY 2016-2017 Budget
Functional Area Line Item Report
26 SEP 201603:01
$395,855
Item NameQty
$726,603,876
$6,596
$198
$350
$8,101
1.00
1.00
1.00
1.00
101000
101000
101000
228000
4411161000
4410160100
4411161000
9999999999
Fund FundCenter
COASTAL WATERSHEDS
NR
NR
NR
NR
Fund Prg Grant
NR
NR
NR
NR
Page: 458 of 458