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 | $60,054 | 0.00 | ($60,054) | 0.00 |
| AGENCY-WIDE INFORMATION TECHNOLOGY | | | | | | |
| | INFORMATION TECHNOLOGY CRITICAL NEEDS | $27,500 | 0.00 | $146,875 | 0.00 | ($119,375) | 0.00 |
| ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS | | | | | | |
| | ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION | $75,440 | 0.00 | $0 | 0.00 | $75,440 | 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 | $20,018 | 0.00 | ($20,018) | 0.00 |
| BUDGET REDUCTIONS | | | | | | |
| | BASE BUDGET REDUCTION | ($27,889) | 0.00 | $0 | 0.00 | ($27,889) | 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 | $105,616 | 0.00 | $105,616 | 0.00 | $0 | 0.00 |
| | CASUALTY INSURANCE PREMIUM ADJUSTMENT | $5,331 | 0.00 | $19,156 | 0.00 | ($13,825) | 0.00 |
| | ESTIMATED EXPENDITURES - OPERATIONS | $13,155,845 | 122.00 | $12,198,802 | 122.00 | $957,043 | 0.00 |
| | FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25 | $2,074 | 0.00 | $2,074 | 0.00 | $0 | 0.00 |
| | FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24 | $0 | 0.00 | $145,058 | 0.00 | ($145,058) | 0.00 |
| | REALLOCATION OF HUMAN RESOURCES OUTSOURCING | $332 | 0.00 | $933 | 0.00 | ($601) | 0.00 |
| | SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024 | $305,185 | 0.00 | $305,185 | 0.00 | $0 | 0.00 |
| | SALARY INCREASE FY 2023-24 - JUSTICE ADMINISTRATION ATTORNEYS - EFFECTIVE 7/1/2023 | $0 | 0.00 | $216,984 | 0.00 | ($216,984) | 0.00 |
| | SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023 | $0 | 0.00 | $482,503 | 0.00 | ($482,503) | 0.00 |
| FUND SHIFT | | | | | | |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - ADD | $0 | 0.00 | $199,681 | 0.00 | ($199,681) | 0.00 |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - DEDUCT | $0 | 0.00 | ($199,681) | 0.00 | $199,681 | 0.00 |
| NONRECURRING EXPENDITURES | | | | | | |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - ADD | ($199,681) | 0.00 | $0 | 0.00 | ($199,681) | 0.00 |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - DEDUCT | $199,681 | 0.00 | $0 | 0.00 | $199,681 | 0.00 |
| | INFORMATION TECHNOLOGY CRITICAL NEEDS | ($146,875) | 0.00 | ($146,875) | 0.00 | $0 | 0.00 |
| | REPLACEMENT OF MOTOR VEHICLES | ($90,000) | 0.00 | ($72,000) | 0.00 | ($18,000) | 0.00 |
Total Policy Area: LEGAL REPRESENTATION | $13,412,559 | 122.00 | $13,574,383 | 122.00 | ($161,824) | 0.00 |