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 | $202,272 | 0.00 | ($202,272) | 0.00 |
| AGENCY-WIDE INFORMATION TECHNOLOGY | | | | | | |
| | ELECTRONIC CASE MANAGEMENT | $0 | 0.00 | $630,000 | 0.00 | ($630,000) | 0.00 |
| ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS | | | | | | |
| | ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION | $230,493 | 0.00 | $0 | 0.00 | $230,493 | 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 | $67,425 | 0.00 | ($67,425) | 0.00 |
| BUDGET REDUCTIONS | | | | | | |
| | BASE BUDGET REDUCTION | ($83,421) | 0.00 | $0 | 0.00 | ($83,421) | 0.00 |
| EQUIPMENT NEEDS | | | | | | |
| | INFORMATION TECHNOLOGY INFRASTRUCTURE REPLACEMENT | $0 | 0.00 | $225,000 | 0.00 | ($225,000) | 0.00 |
| | REPLACEMENT OF MOTOR VEHICLES | $0 | 0.00 | $210,000 | 0.00 | ($210,000) | 0.00 |
| ESTIMATED EXPENDITURES | | | | | | |
| | ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024 | $322,690 | 0.00 | $322,690 | 0.00 | $0 | 0.00 |
| | CASUALTY INSURANCE PREMIUM ADJUSTMENT | $20,193 | 0.00 | $26,757 | 0.00 | ($6,564) | 0.00 |
| | ESTIMATED EXPENDITURES - OPERATIONS | $41,091,491 | 385.50 | $36,812,711 | 385.50 | $4,278,780 | 0.00 |
| | FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25 | $6,995 | 0.00 | $6,995 | 0.00 | $0 | 0.00 |
| | FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24 | $0 | 0.00 | $576,149 | 0.00 | ($576,149) | 0.00 |
| | REALLOCATION OF HUMAN RESOURCES OUTSOURCING | $1,002 | 0.00 | $2,827 | 0.00 | ($1,825) | 0.00 |
| | SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024 | $1,027,968 | 0.00 | $1,027,968 | 0.00 | $0 | 0.00 |
| | SALARY INCREASE FY 2023-24 - JUSTICE ADMINISTRATION ATTORNEYS - EFFECTIVE 7/1/2023 | $0 | 0.00 | $914,262 | 0.00 | ($914,262) | 0.00 |
| | SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023 | $0 | 0.00 | $1,595,283 | 0.00 | ($1,595,283) | 0.00 |
| FUND SHIFT | | | | | | |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - ADD | $0 | 0.00 | $280,994 | 0.00 | ($280,994) | 0.00 |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - DEDUCT | $0 | 0.00 | ($280,994) | 0.00 | $280,994 | 0.00 |
| NONRECURRING EXPENDITURES | | | | | | |
| | ADDITIONAL EQUIPMENT - MOTOR VEHICLES | $0 | 0.00 | ($60,000) | 0.00 | $60,000 | 0.00 |
| | ELECTRONIC CASE MANAGEMENT | ($630,000) | 0.00 | $0 | 0.00 | ($630,000) | 0.00 |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - ADD | ($280,994) | 0.00 | $0 | 0.00 | ($280,994) | 0.00 |
| | FUND SHIFT FOR VICTIMS OF CRIME ACT DEFICIT - DEDUCT | $280,994 | 0.00 | $0 | 0.00 | $280,994 | 0.00 |
| | INFORMATION TECHNOLOGY INFRASTRUCTURE REPLACEMENT | ($225,000) | 0.00 | $0 | 0.00 | ($225,000) | 0.00 |
| | REPLACEMENT OF MOTOR VEHICLES | ($210,000) | 0.00 | ($90,000) | 0.00 | ($120,000) | 0.00 |
Total Policy Area: LEGAL REPRESENTATION | $41,552,411 | 385.50 | $42,470,339 | 385.50 | ($917,928) | 0.00 |