Standard Format Tentative Budget Submission - Southwest Florida ...
Standard Format Tentative Budget Submission - Southwest Florida ...
Standard Format Tentative Budget Submission - Southwest Florida ...
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
IV. Program Allocations<br />
<strong>Southwest</strong> <strong>Florida</strong> Water Management District<br />
REDUCTIONS - NEW ISSUES<br />
3.0 Operation and Maintenance of Lands and Works<br />
Fiscal Year 2013-14<br />
<strong>Tentative</strong> <strong>Budget</strong> - August 1, 2013<br />
FY 2012-13 <strong>Budget</strong> (Current-Amended)<br />
Reductions<br />
118.00 $18,314,658<br />
Issue Description Issue Amount Workforce Category Subtotal<br />
Salaries and Benefits<br />
12.00 478,563<br />
1 Salaries and Benefit s 478,563 12.00<br />
Other Personal Services<br />
- 0.00<br />
0.00 -<br />
Contracted Services<br />
2 Eliminated contingent worker positions. 208,800 2.00<br />
3 Works of the District - Completion of funding for the U.S. Army Corps of Engineers<br />
Levee Inspection and Rehabilitation project. (Non-Recurring)<br />
1,500,000<br />
4 Technology & Inf ormat ion Services (Recurring) 118,145<br />
5 Emergency Operations /M aint enance Act ivit ies (Recurring) 8,600<br />
2.00 1,835,545<br />
Operating Expenses<br />
6 Payment in Lieu of Taxes 134,124<br />
455,866<br />
7 Technology & Inf ormat ion Services 129,535<br />
8 Fuels & Lubricant s 32,500<br />
9 Unif orm Program 27,540<br />
10 Sof t ware M aint enance 26,400<br />
11 Dist rict Land M aint enance M at erials 21,568<br />
12 Tuition Reimbursement 18 ,2 0 2<br />
13 M aintenance & Repair of Buildings & St ruct ures 17,263<br />
14 Chemical Supplies 10 ,9 2 8<br />
15 Parts & Supplies 9,335<br />
16 Janitorial Services 8,910<br />
17 Rental of Ot her Equipment 6,775<br />
18 Telephone & Communicat ions, Rental of Vehicles, Print ing & Reproduction, Vehicle<br />
5,266<br />
Regist rat ions & Fees, M iscellaneous Permit s & Fees, Landfill & Disposal Fees, Taxes,<br />
Office Supplies, Photography Supplies, Equipment - Recreation Non-Capital Outlay,<br />
Books, Subscriptions & Data, M emberships & Dues, Tires & Tubes<br />
19 M aintenance & Repair of Equipment 4,813<br />
20 Safety Supplies 2,707<br />
Operating Capital Outlay<br />
21 Works of the District - Reduct ion in funding: no replacement of heavy equipment<br />
348,988<br />
budgeted for Field Operations in FY2013-14.<br />
22 Fleet Services - Reduct ion in f unding due to reduced f leet, rotation of existing vehicles<br />
68,295<br />
and associat ed equipment.<br />
23 Struct ure Operat ion & M aint enance - Reduction in funding for out side equipment<br />
20,500<br />
(replacement f or trailer-mount ed pressure washer and generator in FY2012-13).<br />
24 Technology & Inf ormat ion Services 13 ,3 4 4<br />
471,727<br />
25 Land M anagement & Use - Reduct ion in f unding f or outside equipment (replacement for<br />
two ATVs and ATV-mounted spray system in FY2012-13).<br />
26 Invasive Plant Control (Aquat ic Plant M anagement ) - Reduct ion in f unding f or outside<br />
equipment (replacement of an Airboat Spray Syst em in FY2012-13).<br />
Fixed Capital Outlay<br />
Interagency Expenditures (Cooperative Funding)<br />
19 ,10 0<br />
1,50 0<br />
-<br />
-<br />
-<br />
-<br />
TOTAL REDUCTIONS<br />
14.00 $3,241,701<br />
92