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 | $66,734 | 0.00 | ($66,734) | 0.00 |
| ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS | | | | | | |
| | ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION | $94,054 | 0.00 | $0 | 0.00 | $94,054 | 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 | $22,244 | 0.00 | ($22,244) | 0.00 |
| BUDGET REDUCTIONS | | | | | | |
| | BASE BUDGET REDUCTION | ($30,890) | 0.00 | $0 | 0.00 | ($30,890) | 0.00 |
| EQUIPMENT NEEDS | | | | | | |
| | REPLACEMENT OF MOTOR VEHICLES | $0 | 0.00 | $100,000 | 0.00 | ($100,000) | 0.00 |
| ESTIMATED EXPENDITURES | | | | | | |
| | ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024 | $131,677 | 0.00 | $131,677 | 0.00 | $0 | 0.00 |
| | CASUALTY INSURANCE PREMIUM ADJUSTMENT | $42,137 | 0.00 | $50,467 | 0.00 | ($8,330) | 0.00 |
| | ESTIMATED EXPENDITURES - OPERATIONS | $13,857,735 | 127.00 | $12,898,072 | 135.00 | $959,663 | (8.00) |
| | FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25 | $2,527 | 0.00 | $2,527 | 0.00 | $0 | 0.00 |
| | FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24 | $0 | 0.00 | $182,833 | 0.00 | ($182,833) | 0.00 |
| | REALLOCATION OF HUMAN RESOURCES OUTSOURCING | $371 | 0.00 | $1,047 | 0.00 | ($676) | 0.00 |
| | SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024 | $339,813 | 0.00 | $339,813 | 0.00 | $0 | 0.00 |
| | SALARY INCREASE FY 2023-24 - JUSTICE ADMINISTRATION ATTORNEYS - EFFECTIVE 7/1/2023 | $0 | 0.00 | $283,386 | 0.00 | ($283,386) | 0.00 |
| | SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023 | $0 | 0.00 | $534,806 | 0.00 | ($534,806) | 0.00 |
| FUND SHIFT | | | | | | |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - ADD | $0 | 0.00 | $305,475 | 0.00 | ($305,475) | 0.00 |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - DEDUCT | $0 | 0.00 | ($305,475) | 0.00 | $305,475 | 0.00 |
| NONRECURRING EXPENDITURES | | | | | | |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - ADD | ($305,475) | 0.00 | $0 | 0.00 | ($305,475) | 0.00 |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - DEDUCT | $305,475 | 0.00 | $0 | 0.00 | $305,475 | 0.00 |
| | INCREASED STATE ATTORNEY FORFEITURE AND INVESTIGATIVE SUPPORT TRUST FUND (FIST) | $0 | 0.00 | ($19,346) | 0.00 | $19,346 | 0.00 |
| | REPLACEMENT OF MOTOR VEHICLES | ($100,000) | 0.00 | ($120,000) | 0.00 | $20,000 | 0.00 |
| | SPECIAL CATEGORIES - ACQUISITION OF MOTOR VEHICLES | $100,000 | 0.00 | $0 | 0.00 | $100,000 | 0.00 |
| PROGRAM REDUCTIONS | | | | | | |
| | REDUCE VACANT POSITIONS | $0 | 0.00 | $0 | (8.00) | $0 | 8.00 |
| VETOED APPROPRIATIONS | | | | | | |
| | SPECIAL CATEGORIES - ACQUISITION OF MOTOR VEHICLES | $0 | 0.00 | ($100,000) | 0.00 | $100,000 | 0.00 |
Total Policy Area: LEGAL REPRESENTATION | $14,437,424 | 127.00 | $14,374,260 | 127.00 | $63,164 | 0.00 |