CRIMINAL CONFLICT AND CIVIL REGIONAL COUNSELS; 01-REGIONAL CONFLICT COUNSEL - FIRST (Program)Governor's Recommendations
2021-22
Current Year Budget
2020-21
Difference
DollarsPositionsDollarsPositionsDollarsPositions
$13,724,085124.00$13,587,700124.00$136,3850.00
 
Budget Issues (Continuation and New)
 Show Funding SourceGovernor's Recommendations
2021-22
Current Year Budget
2020-21
Difference
 DollarsPositionsDollarsPositionsDollarsPositions
Policy Area: LEGAL REPRESENTATION
ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS      
 ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2019-20 - FIVE MONTHS ANNUALIZATION$00.00$30,8950.00($30,895)0.00
 STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2020-21 - FIVE MONTHS ANNUALIZATION$53,3270.00$00.00$53,3270.00
 STATEWIDE PAY INCREASE FOR FY 2020-21 - THREE MONTHS ANNUALIZATION$65,3480.00$00.00$65,3480.00
CASUALTY INSURANCE PREMIUM ADJUSTMENT      
 CASUALTY INSURANCE PREMIUM DISTRIBUTION MODIFICATION$00.00($438)0.00$4380.00
 CASUALTY INSURANCE PREMIUM READJUSTMENT$00.00$6,3440.00($6,344)0.00
ESTIMATED EXPENDITURES      
 ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2019-20 - EFFECTIVE 12/1/2019$00.00$43,2540.00($43,254)0.00
 ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2020-21 - EFFECTIVE 12/1/2020$74,6570.00$74,6570.00$00.00
 BENEFITS ADJUSTMENTS FOR FY 2020-21 - CRIMINAL CONFLICT AND CIVIL REGIONAL COUNSEL RETIREMENT - EFFECTIVE 7/1/2020$56,8730.00$56,8730.00$00.00
 CASUALTY INSURANCE PREMIUM ADJUSTMENT($8,091)0.00($14,435)0.00$6,3440.00
 ESTIMATED EXPENDITURES - OPERATIONS$13,156,404124.00$12,612,381122.00$544,0232.00
 FLORIDA RETIREMENT SYSTEM ADJUSTMENT FOR FY 2019-20 - NORMAL COST AND UNFUNDED ACTUARIAL LIABILITY$00.00$14,2920.00($14,292)0.00
 FLORIDA RETIREMENT SYSTEM ADJUSTMENT FOR FY 2020-21 - NORMAL COST AND UNFUNDED ACTUARIAL LIABILITY$111,8070.00$111,8070.00$00.00
 REALLOCATION OF HUMAN RESOURCES OUTSOURCING$50.00$260.00($21)0.00
 SALARY INCREASES FOR FY 2019-20 - ASSISTANT REGIONAL COUNSEL ATTORNEYS - EFFECTIVE 7/1/2019$00.00$280,8750.00($280,875)0.00
 SALARY INCREASES FOR FY 2020-21 - STATEWIDE PAY INCREASE - EFFECTIVE 10/1/2020$196,0450.00$196,0450.00$00.00
ESTIMATED EXPENDITURES REALIGNMENT      
 REALIGNMENT OF ADMINISTRATIVE EXPENDITURES - ADD$00.00$75,0000.00($75,000)0.00
 REALIGNMENT OF ADMINISTRATIVE EXPENDITURES - DEDUCT$00.00($75,000)0.00$75,0000.00
NONRECURRING EXPENDITURES      
 FORENSIC SOCIAL WORKERS FOR DEPENDENCY COURT($7,790)0.00$00.00($7,790)0.00
PRICE LEVEL INCREASES      
 BUILDING RENTAL FOR PRIVATELY OWNED OFFICE SPACE$25,5000.00$00.00$25,5000.00
WORKLOAD      
 FORENSIC SOCIAL WORKERS FOR DEPENDENCY COURT$00.00$175,1242.00($175,124)(2.00)
Total Policy Area: LEGAL REPRESENTATION$13,724,085124.00$13,587,700124.00$136,3850.00