Policy Area: LEGAL REPRESENTATION |
| ADJUSTMENTS TO CURRENT YEAR ESTIMATED EXPENDITURES | | | | | | |
| | AGENCY DISCRETIONARY PAY INCREASE FOR FY 2023-24 - EFFECTIVE 10/1/2023 | $0 | 0.00 | $39,771 | 0.00 | ($39,771) | 0.00 |
| ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS | | | | | | |
| | ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION | $51,464 | 0.00 | $0 | 0.00 | $51,464 | 0.00 |
| ANNUALIZATION OF ISSUES PARTIALLY FUNDED IN PRIOR YEAR | | | | | | |
| | ANNUALIZATION OF AGENCY DISCRETIONARY PAY INCREASE FOR FY 2023-24 - THREE MONTHS ANNUALIZATION | $0 | 0.00 | $13,257 | 0.00 | ($13,257) | 0.00 |
| BUDGET REDUCTIONS | | | | | | |
| | BASE BUDGET REDUCTION | ($15,522) | 0.00 | $0 | 0.00 | ($15,522) | 0.00 |
| EQUIPMENT NEEDS | | | | | | |
| | REPLACEMENT OF MOTOR VEHICLES | $0 | 0.00 | $90,000 | 0.00 | ($90,000) | 0.00 |
| ESTIMATED EXPENDITURES | | | | | | |
| | ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024 | $72,050 | 0.00 | $72,050 | 0.00 | $0 | 0.00 |
| | CASUALTY INSURANCE PREMIUM ADJUSTMENT | ($6,613) | 0.00 | ($6,797) | 0.00 | $184 | 0.00 |
| | ESTIMATED EXPENDITURES - OPERATIONS | $7,782,093 | 71.00 | $7,166,172 | 70.00 | $615,921 | 1.00 |
| | FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25 | $1,603 | 0.00 | $1,603 | 0.00 | $0 | 0.00 |
| | FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24 | $0 | 0.00 | $98,423 | 0.00 | ($98,423) | 0.00 |
| | REALLOCATION OF HUMAN RESOURCES OUTSOURCING | $90 | 0.00 | $129 | 0.00 | ($39) | 0.00 |
| | SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024 | $192,804 | 0.00 | $192,804 | 0.00 | $0 | 0.00 |
| | SALARY INCREASE FY 2023-24 - JUSTICE ADMINISTRATION ATTORNEYS - EFFECTIVE 7/1/2023 | $0 | 0.00 | $169,195 | 0.00 | ($169,195) | 0.00 |
| | SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023 | $0 | 0.00 | $300,930 | 0.00 | ($300,930) | 0.00 |
| ESTIMATED EXPENDITURES REALIGNMENT | | | | | | |
| | REALIGNMENT OF ADMINISTRATIVE EXPENDITURES - ADD | $60,000 | 0.00 | $16,000 | 0.00 | $44,000 | 0.00 |
| | REALIGNMENT OF ADMINISTRATIVE EXPENDITURES - DEDUCT | ($60,000) | 0.00 | ($16,000) | 0.00 | ($44,000) | 0.00 |
| FUND SHIFT | | | | | | |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - ADD | $0 | 0.00 | $135,353 | 0.00 | ($135,353) | 0.00 |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - DEDUCT | $0 | 0.00 | ($135,353) | 0.00 | $135,353 | 0.00 |
| | TRANSFER STATE ATTORNEYS REVENUE TRUST FUND AUTHORITY TO GRANTS AND DONATIONS TRUST FUND - ADD | $0 | 0.00 | $45,000 | 0.00 | ($45,000) | 0.00 |
| | TRANSFER STATE ATTORNEYS REVENUE TRUST FUND AUTHORITY TO GRANTS AND DONATIONS TRUST FUND - DELETE | $0 | 0.00 | ($45,000) | 0.00 | $45,000 | 0.00 |
| IMPROVED PROGRAMS | | | | | | |
| | PUBLIC RECORDS MANAGEMENT | $0 | 0.00 | $80,490 | 1.00 | ($80,490) | (1.00) |
| NONRECURRING EXPENDITURES | | | | | | |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - ADD | ($135,353) | 0.00 | $0 | 0.00 | ($135,353) | 0.00 |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - DEDUCT | $135,353 | 0.00 | $0 | 0.00 | $135,353 | 0.00 |
| | PUBLIC RECORDS MANAGEMENT | ($3,550) | 0.00 | $0 | 0.00 | ($3,550) | 0.00 |
| | REPLACEMENT OF MOTOR VEHICLES | ($90,000) | 0.00 | ($176,000) | 0.00 | $86,000 | 0.00 |
Total Policy Area: LEGAL REPRESENTATION | $7,984,419 | 71.00 | $8,042,027 | 71.00 | ($57,608) | 0.00 |