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 | $49,524 | 0.00 | ($49,524) | 0.00 |
| ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS | | | | | | |
| | ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION | $91,645 | 0.00 | $0 | 0.00 | $91,645 | 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 | $16,509 | 0.00 | ($16,509) | 0.00 |
| BUDGET REDUCTIONS | | | | | | |
| | BASE BUDGET REDUCTION | ($30,708) | 0.00 | $0 | 0.00 | ($30,708) | 0.00 |
| ESTIMATED EXPENDITURES | | | | | | |
| | ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024 | $128,304 | 0.00 | $128,304 | 0.00 | $0 | 0.00 |
| | CASUALTY INSURANCE PREMIUM ADJUSTMENT | $27,011 | 0.00 | $19,475 | 0.00 | $7,536 | 0.00 |
| | ESTIMATED EXPENDITURES - OPERATIONS | $16,829,171 | 141.00 | $15,049,900 | 141.00 | $1,779,271 | 0.00 |
| | FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25 | $926 | 0.00 | $926 | 0.00 | $0 | 0.00 |
| | FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24 | $0 | 0.00 | $230,781 | 0.00 | ($230,781) | 0.00 |
| | REALLOCATION OF HUMAN RESOURCES OUTSOURCING | $190 | 0.00 | $318 | 0.00 | ($128) | 0.00 |
| | SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024 | $401,639 | 0.00 | $401,639 | 0.00 | $0 | 0.00 |
| | SALARY INCREASE FY 2023-24 - JUSTICE ADMINISTRATION ATTORNEYS - EFFECTIVE 7/1/2023 | $0 | 0.00 | $457,077 | 0.00 | ($457,077) | 0.00 |
| | SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023 | $0 | 0.00 | $610,388 | 0.00 | ($610,388) | 0.00 |
| OTHER PROGRAMS | | | | | | |
| | ADJUSTMENT TO GRANT AND DONATIONS TRUST FUND AUTHORITY | $0 | 0.00 | $422,400 | 0.00 | ($422,400) | 0.00 |
| PROGRAM REDUCTIONS | | | | | | |
| | REDUCE VACANT POSITIONS | $0 | (4.00) | $0 | 0.00 | $0 | (4.00) |
| TRUST FUND AUTHORITY | | | | | | |
| | EXCESS TRUST FUND AUTHORITY | ($600,000) | 0.00 | $0 | 0.00 | ($600,000) | 0.00 |
Total Policy Area: LEGAL REPRESENTATION | $16,848,178 | 137.00 | $17,387,241 | 141.00 | ($539,063) | (4.00) |