Policy Area: BIOLOGICAL RESOURCES |
| ADJUSTMENTS TO CURRENT YEAR ESTIMATED EXPENDITURES | | | | | | |
| | AGENCY DISCRETIONARY PAY INCREASE FOR FY 2023-24 - EFFECTIVE 10/1/2023 | $0 | 0.00 | $830,529 | 0.00 | ($830,529) | 0.00 |
| | CONTINUE 5% TRANSFER #24-02 TO SUPPORT GAME SPECIES MANAGEMENT ACTIVITIES - DEDUCT | $0 | 0.00 | ($20,000) | 0.00 | $20,000 | 0.00 |
| | CONTINUE BUDGET AMENDMENT #25-04 TRANSFERRING BUDGET AUTHORITY FOR THE DUCKS UNLIMITED MARSH PROJECT - DEDUCT | ($106,792) | 0.00 | $0 | 0.00 | ($106,792) | 0.00 |
| ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS | | | | | | |
| | ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION | $330,755 | 0.00 | $0 | 0.00 | $330,755 | 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 | $276,844 | 0.00 | ($276,844) | 0.00 |
| BUDGET REDUCTIONS | | | | | | |
| | BASE BUDGET REDUCTION | ($169,152) | 0.00 | $0 | 0.00 | ($169,152) | 0.00 |
| CAPITAL IMPROVEMENT PLAN | | | | | | |
| | GRANTS AND AIDS - FIXED CAPITAL OUTLAY | $0 | 0.00 | $3,875,132 | 0.00 | ($3,875,132) | 0.00 |
| | LAND ACQUISITION | $0 | 0.00 | $10,000,000 | 0.00 | ($10,000,000) | 0.00 |
| | SPECIAL PURPOSE | $10,000,000 | 0.00 | $41,400,000 | 0.00 | ($31,400,000) | 0.00 |
| | VETOED PROJECTS | $0 | 0.00 | ($985,132) | 0.00 | $985,132 | 0.00 |
| EQUIPMENT NEEDS | | | | | | |
| | ACQUISITION OF HEAVY DUTY EQUIPMENT FOR LAND MANAGEMENT | $1,677,000 | 0.00 | $0 | 0.00 | $1,677,000 | 0.00 |
| | REPLACEMENT EQUIPMENT - BOATS, MOTORS, AND TRAILERS | $0 | 0.00 | $620,000 | 0.00 | ($620,000) | 0.00 |
| | REPLACEMENT EQUIPMENT - HEAVY DUTY VEHICLES SUPPORTING MANAGEMENT IN THE WILDLIFE CORRIDOR | $0 | 0.00 | $890,000 | 0.00 | ($890,000) | 0.00 |
| | REPLACEMENT OF MOTOR VEHICLES | $865,000 | 0.00 | $405,000 | 0.00 | $460,000 | 0.00 |
| ESTIMATED EXPENDITURES | | | | | | |
| | ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024 | $463,057 | 0.00 | $463,057 | 0.00 | $0 | 0.00 |
| | CASUALTY INSURANCE PREMIUM ADJUSTMENT | $62,467 | 0.00 | ($124,647) | 0.00 | $187,114 | 0.00 |
| | ESTIMATED EXPENDITURES - OPERATIONS | $180,084,225 | 400.50 | $148,252,778 | 396.50 | $31,831,447 | 4.00 |
| | FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25 | $11,232 | 0.00 | $11,232 | 0.00 | $0 | 0.00 |
| | FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24 | $0 | 0.00 | $323,430 | 0.00 | ($323,430) | 0.00 |
| | REALLOCATION OF HUMAN RESOURCES OUTSOURCING | ($2,583) | 0.00 | $7,708 | 0.00 | ($10,291) | 0.00 |
| | SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024 | $772,634 | 0.00 | $772,634 | 0.00 | $0 | 0.00 |
| | SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023 | $0 | 0.00 | $1,165,054 | 0.00 | ($1,165,054) | 0.00 |
| NONRECURRING EXPENDITURES | | | | | | |
| | COOPERATIVE ENDANGERED SPECIES CONSERVATION FUND GRANT PROJECTS | ($300,000) | 0.00 | $0 | 0.00 | ($300,000) | 0.00 |
| | EAST LAKE TOHO EELGRASS RESTORATION | $0 | 0.00 | ($2,665,600) | 0.00 | $2,665,600 | 0.00 |
| | EAST LAKE TOHOPEKALIGA HYDRILLA MANAGEMENT AND NATIVE SAV RESTORATION PROJECT | ($2,665,600) | 0.00 | $0 | 0.00 | ($2,665,600) | 0.00 |
| | ENHANCED PROTECTIONS FOR FLORIDA'S SEA TURTLES | $0 | 0.00 | ($65,375) | 0.00 | $65,375 | 0.00 |
| | ENVIRONMENTAL RESOURCE MANAGEMENT - CH 2024-58, LOF (SB 1638) | ($28,220,000) | 0.00 | $0 | 0.00 | ($28,220,000) | 0.00 |
| | FEDERAL ENDANGERED SPECIES - SECTION 6 PROJECTS | $0 | 0.00 | ($300,000) | 0.00 | $300,000 | 0.00 |
| | FINAL NATURAL RESOURCE DAMAGE RESTORATION - DEEPWATER HORIZON OIL SPILL | ($430,000) | 0.00 | ($290,000) | 0.00 | ($140,000) | 0.00 |
| | GOPHER TORTOISE RECIPIENT SITE CAPACITY | $0 | 0.00 | ($622,046) | 0.00 | $622,046 | 0.00 |
| | IMPLEMENTING THE WILDLIFE CORRIDOR - MANAGEMENT ON WILDLIFE MANAGEMENT AREA ADDITIONS | ($200,268) | 0.00 | $0 | 0.00 | ($200,268) | 0.00 |
| | INCREASE UPLAND INVASIVE PLANT CONTROL MEASURES TO PROTECT CRITICAL HABITAT | ($1,250,000) | 0.00 | ($2,500,000) | 0.00 | $1,250,000 | 0.00 |
| | LAKE OKEECHOBEE PLANT CONTROL WILDLIFE STUDY | $0 | 0.00 | ($300,000) | 0.00 | $300,000 | 0.00 |
| | LIVESTOCK DEPREDATION PAYMENTS | $0 | 0.00 | ($500,000) | 0.00 | $500,000 | 0.00 |
| | MANATEE POPULATION ASSESSMENT AND MANAGEMENT ENHANCEMENTS | $0 | 0.00 | ($19,408) | 0.00 | $19,408 | 0.00 |
| | MICCOSUKEE TRIBE OF INDIANS OF FLORIDA - INVASIVE CONSTRICTOR CONTROL OPERATION | ($200,000) | 0.00 | $0 | 0.00 | ($200,000) | 0.00 |
| | NATIONAL FISH AND WILDLIFE FOUNDATION PROJECTS - DEEPWATER HORIZON OIL SPILL | ($540,800) | 0.00 | ($1,246,042) | 0.00 | $705,242 | 0.00 |
| | NONNATIVE FISH AND WILDLIFE ERADICATION AND CONTROL | $0 | 0.00 | ($224,600) | 0.00 | $224,600 | 0.00 |
| | PYTHON POPULATION CONTROL AND ASSESSMENT | $0 | 0.00 | ($250,000) | 0.00 | $250,000 | 0.00 |
| | REDUCING THE THREAT OF EXPANSION IN THE STATEWIDE HYDRILLA POPULATION | ($3,000,000) | 0.00 | $0 | 0.00 | ($3,000,000) | 0.00 |
| | REPLACEMENT EQUIPMENT - BOATS, MOTORS, AND TRAILERS | ($620,000) | 0.00 | ($208,000) | 0.00 | ($412,000) | 0.00 |
| | REPLACEMENT EQUIPMENT - HEAVY DUTY MOTOR VEHICLES | $0 | 0.00 | ($2,840,000) | 0.00 | $2,840,000 | 0.00 |
| | REPLACEMENT EQUIPMENT - HEAVY DUTY VEHICLES SUPPORTING MANAGEMENT IN THE WILDLIFE CORRIDOR | ($890,000) | 0.00 | $0 | 0.00 | ($890,000) | 0.00 |
| | REPLACEMENT OF MOTOR VEHICLES | ($405,000) | 0.00 | ($743,472) | 0.00 | $338,472 | 0.00 |
| | RESTORATION AND ENHANCEMENT OF LAKES RIVERS SPRINGS AND ESTUARINE HABITATS PROJECTS | ($3,000,000) | 0.00 | ($3,000,000) | 0.00 | $0 | 0.00 |
| | TOO FAR WATER AND NATURAL RESOURCE FOUNDATION - TSALA APOPKA CHAIN OF LAKES RESTORATION PROJECT | $0 | 0.00 | ($700,000) | 0.00 | $700,000 | 0.00 |
| | VETO LAKE OKEECHOBEE PLANT CONTROL WILDLIFE STUDY | $0 | 0.00 | $300,000 | 0.00 | ($300,000) | 0.00 |
| | VETO LIVESTOCK DEPREDATION PAYMENTS | $0 | 0.00 | $500,000 | 0.00 | ($500,000) | 0.00 |
| | VETO TOO FAR WATER AND NATURAL RESOURCE FOUNDATION - TSALA APOPKA CHAIN OF LAKES RESTORATION PROJECT | $0 | 0.00 | $700,000 | 0.00 | ($700,000) | 0.00 |
| | WEEKI WACHEE RIVER SUBMERGED VEGETATION (SAV) RESTORATION PROJECT | ($480,000) | 0.00 | $0 | 0.00 | ($480,000) | 0.00 |
| | WILDLIFE HABITAT RESTORATION PROJECTS | $0 | 0.00 | ($3,000,000) | 0.00 | $3,000,000 | 0.00 |
| | WILDLIFE MANAGEMENT AREA ADDITIONS | $0 | 0.00 | ($318,364) | 0.00 | $318,364 | 0.00 |
| | WILDLIFE RESTORATION GRANT PROJECTS | ($3,250,000) | 0.00 | $0 | 0.00 | ($3,250,000) | 0.00 |
| PROTECTION OF NATURAL SYSTEMS | | | | | | |
| | EAST LAKE TOHOPEKALIGA HYDRILLA MANAGEMENT AND NATIVE SAV RESTORATION PROJECT | $0 | 0.00 | $2,665,600 | 0.00 | ($2,665,600) | 0.00 |
| | INCREASE UPLAND INVASIVE PLANT CONTROL MEASURES TO PROTECT CRITICAL HABITAT | $0 | 0.00 | $1,250,000 | 0.00 | ($1,250,000) | 0.00 |
| | MERRITT ISLAND WILDLIFE ASSOCIATION - REPAIR AND UPGRADE OF SENDLER EDUCATION OUTPOST | $0 | 0.00 | $55,000 | 0.00 | ($55,000) | 0.00 |
| | MICCOSUKEE CULTURAL TREE ISLAND RESTORATION | $0 | 0.00 | $250,000 | 0.00 | ($250,000) | 0.00 |
| | MICCOSUKEE TRIBE OF INDIANS OF FLORIDA - INVASIVE CONSTRICTOR CONTROL OPERATION | $0 | 0.00 | $200,000 | 0.00 | ($200,000) | 0.00 |
| | REDUCING THE THREAT OF EXPANSION IN THE STATEWIDE HYDRILLA POPULATION | $0 | 0.00 | $3,000,000 | 0.00 | ($3,000,000) | 0.00 |
| | RESTORATION AND ENHANCEMENT OF LAKES RIVERS SPRINGS AND ESTUARINE HABITATS PROJECTS | $3,500,000 | 0.00 | $3,000,000 | 0.00 | $500,000 | 0.00 |
| | UPLAND INVASIVE PLANT CONTROL MEASURES TO PROTECT CRITICAL HABITAT | $5,000,000 | 0.00 | $0 | 0.00 | $5,000,000 | 0.00 |
| | WEEKI WACHEE RIVER SUBMERGED VEGETATION (SAV) RESTORATION PROJECT | $0 | 0.00 | $480,000 | 0.00 | ($480,000) | 0.00 |
| REIMBURSEMENT CONTRACTS AND GRANTS | | | | | | |
| | COOPERATIVE ENDANGERED SPECIES CONSERVATION FUND GRANT PROJECTS | $250,000 | 0.00 | $300,000 | 0.00 | ($50,000) | 0.00 |
| | FINAL NATURAL RESOURCE DAMAGE RESTORATION - DEEPWATER HORIZON OIL SPILL | $0 | 0.00 | $430,000 | 0.00 | ($430,000) | 0.00 |
| | GRANT-FUNDED DEEPWATER HORIZON RESOURCE DAMAGE RESTORATION PROJECTS | $1,117,482 | 0.00 | $0 | 0.00 | $1,117,482 | 0.00 |
| | NATIONAL FISH AND WILDLIFE FOUNDATION PROJECTS - DEEPWATER HORIZON OIL SPILL | $0 | 0.00 | $540,800 | 0.00 | ($540,800) | 0.00 |
| | WILDLIFE RESTORATION GRANT PROJECTS | $5,000,000 | 0.00 | $3,250,000 | 0.00 | $1,750,000 | 0.00 |
| SUPPLEMENTAL APPROPRIATIONS | | | | | | |
| | ENVIRONMENTAL RESOURCE MANAGEMENT - CH 2024-58, LOF (SB 1638) | $0 | 0.00 | $28,220,000 | 0.00 | ($28,220,000) | 0.00 |
| VETOED APPROPRIATIONS | | | | | | |
| | MERRITT ISLAND WILDLIFE ASSOCIATION - REPAIR AND UPGRADE OF SENDLER EDUCATION OUTPOST | $0 | 0.00 | ($55,000) | 0.00 | $55,000 | 0.00 |
| | MICCOSUKEE CULTURAL TREE ISLAND RESTORATION | $0 | 0.00 | ($250,000) | 0.00 | $250,000 | 0.00 |
| WILDLIFE CORRIDOR | | | | | | |
| | IMPLEMENTING THE WILDLIFE CORRIDOR - MANAGEMENT ON WILDLIFE MANAGEMENT AREA ADDITIONS | $9,398,508 | 2.00 | $2,473,920 | 4.00 | $6,924,588 | (2.00) |
Total Policy Area: BIOLOGICAL RESOURCES | $172,802,165 | 402.50 | $235,681,032 | 400.50 | ($62,878,867) | 2.00 |