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 | $30,197 | 0.00 | ($30,197) | 0.00 |
| ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS | | | | | | |
| | ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION | $51,656 | 0.00 | $0 | 0.00 | $51,656 | 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 | $10,065 | 0.00 | ($10,065) | 0.00 |
| BUDGET REDUCTIONS | | | | | | |
| | BASE BUDGET REDUCTION | ($18,726) | 0.00 | $0 | 0.00 | ($18,726) | 0.00 |
| EQUIPMENT NEEDS | | | | | | |
| | ADDITIONAL EQUIPMENT - MOTOR VEHICLES | $25,000 | 0.00 | $0 | 0.00 | $25,000 | 0.00 |
| ESTIMATED EXPENDITURES | | | | | | |
| | ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024 | $72,320 | 0.00 | $72,320 | 0.00 | $0 | 0.00 |
| | CASUALTY INSURANCE PREMIUM ADJUSTMENT | ($665) | 0.00 | $3,220 | 0.00 | ($3,885) | 0.00 |
| | ESTIMATED EXPENDITURES - OPERATIONS | $8,924,213 | 86.00 | $8,202,913 | 86.00 | $721,300 | 0.00 |
| | FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25 | $1,221 | 0.00 | $1,221 | 0.00 | $0 | 0.00 |
| | FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24 | $0 | 0.00 | $108,065 | 0.00 | ($108,065) | 0.00 |
| | REALLOCATION OF HUMAN RESOURCES OUTSOURCING | $97 | 0.00 | $116 | 0.00 | ($19) | 0.00 |
| | SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024 | $225,495 | 0.00 | $225,495 | 0.00 | $0 | 0.00 |
| | SALARY INCREASE FY 2023-24 - JUSTICE ADMINISTRATION ATTORNEYS - EFFECTIVE 7/1/2023 | $0 | 0.00 | $217,551 | 0.00 | ($217,551) | 0.00 |
| | SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023 | $0 | 0.00 | $351,518 | 0.00 | ($351,518) | 0.00 |
Total Policy Area: LEGAL REPRESENTATION | $9,280,611 | 86.00 | $9,222,681 | 86.00 | $57,930 | 0.00 |