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 | $204,725 | 0.00 | ($204,725) | 0.00 |
| ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS | | | | | | |
| | ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION | $300,295 | 0.00 | $0 | 0.00 | $300,295 | 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 | $68,242 | 0.00 | ($68,242) | 0.00 |
| BUDGET REDUCTIONS | | | | | | |
| | BASE BUDGET REDUCTION | ($105,279) | 0.00 | $0 | 0.00 | ($105,279) | 0.00 |
| EQUIPMENT NEEDS | | | | | | |
| | ADDITIONAL EQUIPMENT | $0 | 0.00 | $250,000 | 0.00 | ($250,000) | 0.00 |
| | REPLACEMENT OF MOTOR VEHICLES | $0 | 0.00 | $120,000 | 0.00 | ($120,000) | 0.00 |
| ESTIMATED EXPENDITURES | | | | | | |
| | ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024 | $420,414 | 0.00 | $420,414 | 0.00 | $0 | 0.00 |
| | CASUALTY INSURANCE PREMIUM ADJUSTMENT | ($31,819) | 0.00 | ($26,778) | 0.00 | ($5,041) | 0.00 |
| | ESTIMATED EXPENDITURES - OPERATIONS | $49,564,501 | 478.00 | $45,671,231 | 478.00 | $3,893,270 | 0.00 |
| | FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25 | $7,225 | 0.00 | $7,225 | 0.00 | $0 | 0.00 |
| | FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24 | $0 | 0.00 | $700,440 | 0.00 | ($700,440) | 0.00 |
| | REALLOCATION OF HUMAN RESOURCES OUTSOURCING | $1,264 | 0.00 | $3,567 | 0.00 | ($2,303) | 0.00 |
| | SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024 | $1,211,854 | 0.00 | $1,211,854 | 0.00 | $0 | 0.00 |
| | SALARY INCREASE FY 2023-24 - JUSTICE ADMINISTRATION ATTORNEYS - EFFECTIVE 7/1/2023 | $0 | 0.00 | $1,120,393 | 0.00 | ($1,120,393) | 0.00 |
| | SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023 | $0 | 0.00 | $1,922,126 | 0.00 | ($1,922,126) | 0.00 |
| FUND SHIFT | | | | | | |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - ADD | $0 | 0.00 | $37,785 | 0.00 | ($37,785) | 0.00 |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - DEDUCT | $0 | 0.00 | ($37,785) | 0.00 | $37,785 | 0.00 |
| HUMAN RESOURCE DEVELOPMENT (TRAINING AND EDUCATION) | | | | | | |
| | ATTORNEY TRAINING ACADEMY | $0 | 0.00 | $50,000 | 0.00 | ($50,000) | 0.00 |
| NONRECURRING EXPENDITURES | | | | | | |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - ADD | ($37,785) | 0.00 | $0 | 0.00 | ($37,785) | 0.00 |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - DEDUCT | $37,785 | 0.00 | $0 | 0.00 | $37,785 | 0.00 |
| | REPLACEMENT EQUIPMENT | $0 | 0.00 | ($250,000) | 0.00 | $250,000 | 0.00 |
| | REPLACEMENT OF MOTOR VEHICLES | ($120,000) | 0.00 | ($300,000) | 0.00 | $180,000 | 0.00 |
Total Policy Area: LEGAL REPRESENTATION | $51,248,455 | 478.00 | $51,173,439 | 478.00 | $75,016 | 0.00 |