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 | $66,024 | 0.00 | ($66,024) | 0.00 |
| ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS | | | | | | |
| | ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION | $117,225 | 0.00 | $0 | 0.00 | $117,225 | 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 | $22,008 | 0.00 | ($22,008) | 0.00 |
| BUDGET REDUCTIONS | | | | | | |
| | BASE BUDGET REDUCTION | ($41,883) | 0.00 | $0 | 0.00 | ($41,883) | 0.00 |
| EQUIPMENT NEEDS | | | | | | |
| | REPLACEMENT OF MOTOR VEHICLES | $0 | 0.00 | $70,000 | 0.00 | ($70,000) | 0.00 |
| ESTIMATED EXPENDITURES | | | | | | |
| | ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024 | $164,116 | 0.00 | $164,116 | 0.00 | $0 | 0.00 |
| | CASUALTY INSURANCE PREMIUM ADJUSTMENT | $5,443 | 0.00 | $12,445 | 0.00 | ($7,002) | 0.00 |
| | ESTIMATED EXPENDITURES - OPERATIONS | $20,821,799 | 189.00 | $19,091,805 | 189.00 | $1,729,994 | 0.00 |
| | FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25 | $1,790 | 0.00 | $1,790 | 0.00 | $0 | 0.00 |
| | FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24 | $0 | 0.00 | $306,519 | 0.00 | ($306,519) | 0.00 |
| | REALLOCATION OF HUMAN RESOURCES OUTSOURCING | $503 | 0.00 | $1,420 | 0.00 | ($917) | 0.00 |
| | SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024 | $520,010 | 0.00 | $520,010 | 0.00 | $0 | 0.00 |
| | SALARY INCREASE FY 2023-24 - JUSTICE ADMINISTRATION ATTORNEYS - EFFECTIVE 7/1/2023 | $0 | 0.00 | $564,968 | 0.00 | ($564,968) | 0.00 |
| | SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023 | $0 | 0.00 | $832,556 | 0.00 | ($832,556) | 0.00 |
| NONRECURRING EXPENDITURES | | | | | | |
| | REPLACEMENT OF MOTOR VEHICLES | ($70,000) | 0.00 | ($70,000) | 0.00 | $0 | 0.00 |
| | SPECIAL CATEGORIES - ACQUISITION OF MOTOR VEHICLES | $70,000 | 0.00 | $0 | 0.00 | $70,000 | 0.00 |
| PROGRAM REDUCTIONS | | | | | | |
| | REDUCE VACANT POSITIONS | $0 | (7.00) | $0 | 0.00 | $0 | (7.00) |
| VETOED APPROPRIATIONS | | | | | | |
| | SPECIAL CATEGORIES - ACQUISITION OF MOTOR VEHICLES | $0 | 0.00 | ($70,000) | 0.00 | $70,000 | 0.00 |
Total Policy Area: LEGAL REPRESENTATION | $21,589,003 | 182.00 | $21,513,661 | 189.00 | $75,342 | (7.00) |