Policy Area: INFORMATION TECHNOLOGY |
| ADJUSTMENTS TO CURRENT YEAR ESTIMATED EXPENDITURES | | | | | | |
| | AGENCY DISCRETIONARY PAY INCREASE FOR FY 2023-24 - EFFECTIVE 10/1/2023 | $0 | 0.00 | $551,952 | 0.00 | ($551,952) | 0.00 |
| ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS | | | | | | |
| | ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION | $36,234 | 0.00 | $0 | 0.00 | $36,234 | 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 | $183,984 | 0.00 | ($183,984) | 0.00 |
| BUDGET REDUCTIONS | | | | | | |
| | BASE BUDGET REDUCTION | ($18,935) | 0.00 | $0 | 0.00 | ($18,935) | 0.00 |
| EQUIPMENT NEEDS | | | | | | |
| | INFORMATION TECHNOLOGY INFRASTRUCTURE REPLACEMENT | $1,000,000 | 0.00 | $1,000,000 | 0.00 | $0 | 0.00 |
| ESTIMATED EXPENDITURES | | | | | | |
| | ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024 | $50,727 | 0.00 | $50,727 | 0.00 | $0 | 0.00 |
| | CASUALTY INSURANCE PREMIUM ADJUSTMENT | $294 | 0.00 | ($2,960) | 0.00 | $3,254 | 0.00 |
| | DATA PROCESSING ASSESSMENT BASE BUDGET ADJUSTMENT | $209,566 | 0.00 | $209,566 | 0.00 | $0 | 0.00 |
| | ESTIMATED EXPENDITURES - OPERATIONS | $10,931,342 | 60.50 | $8,225,167 | 60.50 | $2,706,175 | 0.00 |
| | FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25 | $1,084 | 0.00 | $1,084 | 0.00 | $0 | 0.00 |
| | FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24 | $0 | 0.00 | $53,766 | 0.00 | ($53,766) | 0.00 |
| | REALLOCATION OF HUMAN RESOURCES OUTSOURCING | $511 | 0.00 | $511 | 0.00 | $0 | 0.00 |
| | SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024 | $135,782 | 0.00 | $135,782 | 0.00 | $0 | 0.00 |
| | SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023 | $0 | 0.00 | $194,727 | 0.00 | ($194,727) | 0.00 |
| NEW INFORMATION RESOURCE MANAGEMENT INFRASTRUCTURE PROJECT | | | | | | |
| | FLORIDA PLANNING, ACCOUNTING, AND LEDGER MANAGEMENT (PALM) READINESS | $0 | 0.00 | $725,000 | 0.00 | ($725,000) | 0.00 |
| NONRECURRING EXPENDITURES | | | | | | |
| | FLORIDA PLANNING, ACCOUNTING, AND LEDGER MANAGEMENT (PALM) READINESS | ($725,000) | 0.00 | $0 | 0.00 | ($725,000) | 0.00 |
| | INFORMATION TECHNOLOGY INFRASTRUCTURE REPLACEMENT | ($1,000,000) | 0.00 | $0 | 0.00 | ($1,000,000) | 0.00 |
| PROGRAM OR SERVICE-LEVEL INFORMATION TECHNOLOGY | | | | | | |
| | CYBERSECURITY SOFTWARE ENHANCEMENT | $377,733 | 0.00 | $0 | 0.00 | $377,733 | 0.00 |
| | INFORMATION TECHNOLOGY SECURITY HARDENING PLATFORM SUPPORT | $538,290 | 0.00 | $0 | 0.00 | $538,290 | 0.00 |
| | INFORMATION TECHNOLOGY STAFF AUGMENTATION | $250,000 | 0.00 | $0 | 0.00 | $250,000 | 0.00 |
| WORKLOAD | | | | | | |
| | INCREASED WORKLOAD FOR DATA CENTER TO SUPPORT AN AGENCY | $40,084 | 0.00 | $0 | 0.00 | $40,084 | 0.00 |
Total Policy Area: INFORMATION TECHNOLOGY | $11,827,712 | 60.50 | $11,329,306 | 60.50 | $498,406 | 0.00 |