07.09.2014 Views

Standard Format Tentative Budget Submission - Southwest Florida ...

Standard Format Tentative Budget Submission - Southwest Florida ...

Standard Format Tentative Budget Submission - Southwest Florida ...

SHOW MORE
SHOW LESS

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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!