Fiscal Year:
    
Primary Budget:
Comparison Budget:

Services Hide Funding SourceGovernor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
DollarsPositionsDollarsPositionsDollarsPositions
ADMINISTERED FUNDS (STATEWIDE)
General Revenue Fund$142,122,093 $398,342,880 ($256,220,787)
Trust Funds$128,562,905 $168,424,681 ($39,861,776)
Total$270,684,9980.00$566,767,5610.00($296,082,563)0.00
ADMINISTRATION AND SUPPORT (Program)
General Revenue Fund$27,946,543 $5,691,663 $22,254,880
Trust Funds$12,788,832 $36,045,889 ($23,257,057)
Total$40,735,375274.00$41,737,552271.00($1,002,177)3.00
Total: ADMINISTRATION AND SUPPORT (Program)$311,420,373274.00$608,505,113271.00($297,084,740)3.00
HEALTH CARE REGULATION (Program)
HEALTH CARE REGULATION
General Revenue Fund$2,900,000 $300,250,000 ($297,350,000)
Trust Funds$84,285,657 $82,893,324 $1,392,333
Total$87,185,657693.50$383,143,324693.50($295,957,667)0.00
Total: HEALTH CARE REGULATION (Program)$87,185,657693.50$383,143,324693.50($295,957,667)0.00
HEALTH CARE SERVICES (Program)
CHILDREN'S SPECIAL HEALTH CARE
General Revenue Fund$260,618,609 $230,306,953 $30,311,656
Trust Funds$611,445,768 $556,634,393 $54,811,375
Total$872,064,3770.00$786,941,3460.00$85,123,0310.00
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$99,360,883 $73,902,791 $25,458,092
Trust Funds$369,010,459 $300,266,619 $68,743,840
Total$468,371,342675.50$374,169,410671.50$94,201,9324.00
MEDICAID LONG TERM CARE
General Revenue Fund$2,988,525,371 $2,551,415,763 $437,109,608
Trust Funds$5,868,676,267 $5,434,885,018 $433,791,249
Total$8,857,201,6380.00$7,986,300,7810.00$870,900,8570.00
MEDICAID SERVICES TO INDIVIDUALS
General Revenue Fund$9,029,294,823 $8,364,889,562 $664,405,261
Trust Funds$16,795,996,003 $17,457,342,404 ($661,346,401)
Total$25,825,290,8260.00$25,822,231,9660.00$3,058,8600.00
Total: HEALTH CARE SERVICES (Program)$36,022,928,183675.50$34,969,643,503671.50$1,053,284,6804.00
SERVICES TO PERSONS WITH DISABILITIES (Program)
DEVELOPMENTAL DISABILITY CENTERS - CIVIL PROGRAM
General Revenue Fund$72,496,159 $59,176,971 $13,319,188
Trust Funds$59,866,297 $73,006,370 ($13,140,073)
Total$132,362,4561,559.00$132,183,3411,559.00$179,1150.00
DEVELOPMENTAL DISABILITY CENTERS - FORENSIC PROGRAM
General Revenue Fund$50,388,589 $43,530,359 $6,858,230
Trust Funds$0 $0 $0
Total$50,388,589501.50$43,530,359501.50$6,858,2300.00
HOME AND COMMUNITY SERVICES
General Revenue Fund$1,082,099,885 $1,046,511,987 $35,587,898
Trust Funds$1,365,470,415 $1,339,406,838 $26,063,577
Total$2,447,570,300488.00$2,385,918,825488.00$61,651,4750.00
PROGRAM MANAGEMENT AND COMPLIANCE
General Revenue Fund$29,138,692 $28,624,724 $513,968
Trust Funds$24,529,240 $25,846,100 ($1,316,860)
Total$53,667,932204.50$54,470,824204.50($802,892)0.00
Total: SERVICES TO PERSONS WITH DISABILITIES (Program)$2,683,989,2772,753.00$2,616,103,3492,753.00$67,885,9280.00
AGRICULTURAL ECONOMIC DEVELOPMENT (Program)
AGRICULTURAL PRODUCTS MARKETING
General Revenue Fund$18,171,142 $25,422,112 ($7,250,970)
Trust Funds$17,303,669 $19,386,783 ($2,083,114)
Total$35,474,81197.00$44,808,89599.00($9,334,084)(2.00)
ANIMAL PEST AND DISEASE CONTROL
General Revenue Fund$9,706,948 $11,436,827 ($1,729,879)
Trust Funds$5,920,762 $5,909,993 $10,769
Total$15,627,710122.00$17,346,820125.00($1,719,110)(3.00)
AQUACULTURE
General Revenue Fund$3,698,655 $8,690,450 ($4,991,795)
Trust Funds$1,966,085 $1,705,868 $260,217
Total$5,664,74046.00$10,396,31846.00($4,731,578)0.00
FOOD, NUTRITION AND WELLNESS
General Revenue Fund$19,152,848 $40,734,371 ($21,581,523)
Trust Funds$1,969,627,833 $2,199,716,845 ($230,089,012)
Total$1,988,780,681106.00$2,240,451,216106.00($251,670,535)0.00
FRUITS AND VEGETABLES INSPECTION AND ENFORCEMENT
General Revenue Fund$16,247,355 $21,273,651 ($5,026,296)
Trust Funds$14,105,141 $22,815,351 ($8,710,210)
Total$30,352,496108.00$44,089,002112.00($13,736,506)(4.00)
PLANT PEST AND DISEASE CONTROL
General Revenue Fund$20,469,195 $18,477,564 $1,991,631
Trust Funds$30,122,744 $38,543,046 ($8,420,302)
Total$50,591,939397.00$57,020,610397.00($6,428,671)0.00
Total: AGRICULTURAL ECONOMIC DEVELOPMENT (Program)$2,126,492,377876.00$2,414,112,861885.00($287,620,484)(9.00)
AGRICULTURE MANAGEMENT INFORMATION CENTER (Program)
OFFICE OF AGRICULTURE TECHNOLOGY SERVICES
General Revenue Fund$12,179,254 $15,112,239 ($2,932,985)
Trust Funds$12,842,234 $12,001,214 $841,020
Total$25,021,48857.00$27,113,45348.00($2,091,965)9.00
Total: AGRICULTURE MANAGEMENT INFORMATION CENTER (Program)$25,021,48857.00$27,113,45348.00($2,091,965)9.00
CONSUMER PROTECTION (Program)
AGRICULTURAL ENVIRONMENTAL SERVICES
General Revenue Fund$3,436,419 $6,636,577 ($3,200,158)
Trust Funds$20,914,339 $21,724,816 ($810,477)
Total$24,350,758196.00$28,361,393197.00($4,010,635)(1.00)
CONSUMER PROTECTION
General Revenue Fund$1,977,199 $1,971,755 $5,444
Trust Funds$35,390,458 $26,610,672 $8,779,786
Total$37,367,657341.00$28,582,427306.00$8,785,23035.00
Total: CONSUMER PROTECTION (Program)$61,718,415537.00$56,943,820503.00$4,774,59534.00
FOOD SAFETY AND QUALITY (Program)
FOOD SAFETY INSPECTION AND ENFORCEMENT
General Revenue Fund$3,849,865 $3,839,879 $9,986
Trust Funds$24,768,405 $25,583,874 ($815,469)
Total$28,618,270273.00$29,423,753276.00($805,483)(3.00)
Total: FOOD SAFETY AND QUALITY (Program)$28,618,270273.00$29,423,753276.00($805,483)(3.00)
FOREST AND RESOURCE PROTECTION (Program)
FLORIDA FOREST SERVICE
General Revenue Fund$2,036,645 $2,031,458 $5,187
Trust Funds$288,078,536 $295,197,441 ($7,118,905)
Total$290,115,1811,137.00$297,228,8991,139.00($7,113,718)(2.00)
Total: FOREST AND RESOURCE PROTECTION (Program)$290,115,1811,137.00$297,228,8991,139.00($7,113,718)(2.00)
OFFICE OF THE COMMISSIONER AND ADMINISTRATION (Program)
AGRICULTURAL LAW ENFORCEMENT
General Revenue Fund$29,571,612 $27,529,894 $2,041,718
Trust Funds$3,767,091 $8,118,014 ($4,350,923)
Total$33,338,703246.00$35,647,908277.00($2,309,205)(31.00)
AGRICULTURAL WATER POLICY COORDINATION
General Revenue Fund$1,023,109 $6,220,347 ($5,197,238)
Trust Funds$48,767,887 $47,362,947 $1,404,940
Total$49,790,99672.00$53,583,29472.00($3,792,298)0.00
DIVISION OF LICENSING
General Revenue Fund$0 $0 $0
Trust Funds$36,386,757 $42,715,322 ($6,328,565)
Total$36,386,757279.00$42,715,322302.00($6,328,565)(23.00)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$22,422,786 $113,200,362 ($90,777,576)
Trust Funds$11,216,325 $13,132,838 ($1,916,513)
Total$33,639,111193.25$126,333,200194.25($92,694,089)(1.00)
OFFICE OF ENERGY
General Revenue Fund$675,031 $672,572 $2,459
Trust Funds$3,082,289 $3,403,605 ($321,316)
Total$3,757,32013.00$4,076,17714.00($318,857)(1.00)
Total: OFFICE OF THE COMMISSIONER AND ADMINISTRATION (Program)$156,912,887803.25$262,355,901859.25($105,443,014)(56.00)
ALCOHOLIC BEVERAGES AND TOBACCO (Program)
COMPLIANCE AND ENFORCEMENT
General Revenue Fund$0 $0 $0
Trust Funds$22,708,779 $22,423,543 $285,236
Total$22,708,779186.75$22,423,543186.75$285,2360.00
STANDARDS AND LICENSURE
General Revenue Fund$0 $0 $0
Trust Funds$6,039,612 $6,768,659 ($729,047)
Total$6,039,61258.50$6,768,65959.50($729,047)(1.00)
TAX COLLECTION
General Revenue Fund$0 $0 $0
Trust Funds$8,639,229 $8,618,471 $20,758
Total$8,639,22982.00$8,618,47182.00$20,7580.00
Total: ALCOHOLIC BEVERAGES AND TOBACCO (Program)$37,387,620327.25$37,810,673328.25($423,053)(1.00)
FLORIDA CONDOMINIUMS, TIMESHARES AND MOBILE HOMES (Program)
COMPLIANCE AND ENFORCEMENT
General Revenue Fund$5,245,256 $6,269,992 ($1,024,736)
Trust Funds$10,800,798 $10,779,055 $21,743
Total$16,046,054171.00$17,049,047171.00($1,002,993)0.00
Total: FLORIDA CONDOMINIUMS, TIMESHARES AND MOBILE HOMES (Program)$16,046,054171.00$17,049,047171.00($1,002,993)0.00
HOTELS AND RESTAURANTS (Program)
COMPLIANCE AND ENFORCEMENT
General Revenue Fund$0 $1,000,000 ($1,000,000)
Trust Funds$33,408,745 $33,264,742 $144,003
Total$33,408,745360.00$34,264,742360.00($855,997)0.00
Total: HOTELS AND RESTAURANTS (Program)$33,408,745360.00$34,264,742360.00($855,997)0.00
OFFICE OF THE SECRETARY AND ADMINISTRATION (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$856,682 $921,541 ($64,859)
Trust Funds$21,347,210 $22,325,208 ($977,998)
Total$22,203,892175.50$23,246,749175.50($1,042,857)0.00
INFORMATION TECHNOLOGY
General Revenue Fund$283,393 $282,677 $716
Trust Funds$17,938,657 $17,032,653 $906,004
Total$18,222,05061.00$17,315,33061.00$906,7200.00
Total: OFFICE OF THE SECRETARY AND ADMINISTRATION (Program)$40,425,942236.50$40,562,079236.50($136,137)0.00
PROFESSIONAL REGULATION (Program)
COMPLIANCE AND ENFORCEMENT
General Revenue Fund$303,226 $482,710 ($179,484)
Trust Funds$37,947,501 $37,959,689 ($12,188)
Total$38,250,727249.50$38,442,399248.50($191,672)1.00
DRUGS, DEVICES, AND COSMETICS
General Revenue Fund$0 $320,000 ($320,000)
Trust Funds$3,491,026 $3,490,412 $614
Total$3,491,02628.50$3,810,41228.50($319,386)0.00
FARM AND CHILD LABOR REGULATION
General Revenue Fund$0 $0 $0
Trust Funds$2,426,355 $2,417,327 $9,028
Total$2,426,35530.00$2,417,32730.00$9,0280.00
FLORIDA ATHLETIC COMMISSION
General Revenue Fund$0 $221,837 ($221,837)
Trust Funds$1,448,778 $1,448,572 $206
Total$1,448,7787.00$1,670,4097.00($221,631)0.00
TESTING AND CONTINUING EDUCATION
General Revenue Fund$0 $0 $0
Trust Funds$4,748,994 $4,740,996 $7,998
Total$4,748,99438.00$4,740,99638.00$7,9980.00
Total: PROFESSIONAL REGULATION (Program)$50,365,880353.00$51,081,543352.00($715,663)1.00
SERVICE OPERATION (Program)
CALL CENTER AND LICENSE PROCESSING
General Revenue Fund$0 $0 $0
Trust Funds$19,310,480 $18,498,613 $811,867
Total$19,310,480200.50$18,498,613200.50$811,8670.00
ADMINISTRATION
EXECUTIVE LEADERSHIP (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$65,603,593 $65,057,374 $546,219
Trust Funds$28,979,693 $30,345,677 ($1,365,984)
Total$94,583,286728.25$95,403,051728.25($819,765)0.00
Total: EXECUTIVE LEADERSHIP (Program)$94,583,286728.25$95,403,051728.25($819,765)0.00
SUPPORT SERVICES (Program)
INFORMATION TECHNOLOGY
General Revenue Fund$48,653,520 $55,096,647 ($6,443,127)
Trust Funds$92,588,047 $72,337,040 $20,251,007
Total$141,241,567233.00$127,433,687233.00$13,807,8800.00
Total: SUPPORT SERVICES (Program)$141,241,567233.00$127,433,687233.00$13,807,8800.00
Total: ADMINISTRATION$255,135,3331,161.75$241,335,3511,161.75$13,799,9820.00
SERVICES
COMMUNITY SERVICES (Program)
COMMUNITY SUBSTANCE ABUSE AND MENTAL HEALTH SERVICES
General Revenue Fund$791,409,792 $844,909,809 ($53,500,017)
Trust Funds$513,408,820 $521,261,127 ($7,852,307)
Total$1,304,818,612188.00$1,366,170,936188.00($61,352,324)0.00
Total: COMMUNITY SERVICES (Program)$1,304,818,612188.00$1,366,170,936188.00($61,352,324)0.00
ECONOMIC SELF SUFFICIENCY PROGRAM (Program)
ECONOMIC SELF SUFFICIENCY SERVICES
General Revenue Fund$310,636,882 $337,417,040 ($26,780,158)
Trust Funds$295,189,159 $303,054,629 ($7,865,470)
Total$605,826,0414,248.00$640,471,6694,248.00($34,645,628)0.00
Total: ECONOMIC SELF SUFFICIENCY PROGRAM (Program)$605,826,0414,248.00$640,471,6694,248.00($34,645,628)0.00
FAMILY SAFETY PROGRAM (Program)
FAMILY SAFETY AND PRESERVATION SERVICES
General Revenue Fund$1,263,885,699 $1,210,041,107 $53,844,592
Trust Funds$858,653,257 $859,060,240 ($406,983)
Total$2,122,538,9564,594.00$2,069,101,3474,594.00$53,437,6090.00
Total: FAMILY SAFETY PROGRAM (Program)$2,122,538,9564,594.00$2,069,101,3474,594.00$53,437,6090.00
MENTAL HEALTH PROGRAM (Program)
MENTAL HEALTH SERVICES
General Revenue Fund$448,943,231 $349,704,617 $99,238,614
Trust Funds$110,390,076 $109,719,208 $670,868
Total$559,333,3072,658.50$459,423,8252,983.50$99,909,482(325.00)
Total: MENTAL HEALTH PROGRAM (Program)$559,333,3072,658.50$459,423,8252,983.50$99,909,482(325.00)
Total: SERVICES$4,592,516,91611,688.50$4,535,167,77712,013.50$57,349,139(325.00)
AGRICULTURAL PRODUCTS MARKETING
General Revenue Fund$12,000,000 $11,000,000 $1,000,000
Trust Funds$14,704,500 $14,703,833 $667
Total$26,704,5006.00$25,703,8336.00$1,000,6670.00
Total: AGRICULTURAL PRODUCTS MARKETING$26,704,5006.00$25,703,8336.00$1,000,6670.00
CITRUS RESEARCH
General Revenue Fund$650,000 $650,000 $0
Trust Funds$3,555,852 $3,554,263 $1,589
Total$4,205,8527.00$4,204,2637.00$1,5890.00
Total: CITRUS RESEARCH$4,205,8527.00$4,204,2637.00$1,5890.00
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$0 $525,000 ($525,000)
Trust Funds$3,515,237 $3,508,378 $6,859
Total$3,515,23715.00$4,033,37815.00($518,141)0.00
Total: EXECUTIVE DIRECTION AND SUPPORT SERVICES$3,515,23715.00$4,033,37815.00($518,141)0.00
COMMUNITY DEVELOPMENT (Program)
FLORIDA HOUSING FINANCE CORPORATION
General Revenue Fund$100,000,000 $0 $100,000,000
Trust Funds$406,183,000 $508,000,000 ($101,817,000)
Total$506,183,0000.00$508,000,0000.00($1,817,000)0.00
HOUSING AND COMMUNITY DEVELOPMENT
General Revenue Fund$20,000,000 $89,780,013 ($69,780,013)
Trust Funds$418,001,369 $802,239,823 ($384,238,454)
Total$438,001,369146.00$892,019,836146.00($454,018,467)0.00
Total: COMMUNITY DEVELOPMENT (Program)$944,184,369146.00$1,400,019,836146.00($455,835,467)0.00
ECONOMIC DEVELOPMENT (Program)
ECONOMIC DEVELOPMENT
General Revenue Fund$136,697,003 $154,347,500 ($17,650,497)
Trust Funds$105,556,789 $282,080,523 ($176,523,734)
Total$242,253,79258.00$436,428,02355.00($194,174,231)3.00
Total: ECONOMIC DEVELOPMENT (Program)$242,253,79258.00$436,428,02355.00($194,174,231)3.00
EXECUTIVE DIRECTION AND SUPPORT SERVICES (Program)
EXECUTIVE LEADERSHIP
General Revenue Fund$3,528,420 $0 $3,528,420
Trust Funds$6,912,836 $6,997,961 ($85,125)
Total$10,441,25660.00$6,997,96150.00$3,443,29510.00
FINANCE AND ADMINISTRATION
General Revenue Fund$0 $0 $0
Trust Funds$18,494,025 $16,725,805 $1,768,220
Total$18,494,025106.00$16,725,805106.00$1,768,2200.00
INFORMATION SYSTEMS AND SUPPORT SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$23,901,309 $20,984,747 $2,916,562
Total$23,901,309100.00$20,984,747100.00$2,916,5620.00
Total: EXECUTIVE DIRECTION AND SUPPORT SERVICES (Program)$52,836,590266.00$44,708,513256.00$8,128,07710.00
WORKFORCE SERVICES (Program)
CAREERSOURCE FLORIDA
General Revenue Fund$0 $0 $0
Trust Funds$20,612,541 $20,612,541 $0
Total$20,612,5410.00$20,612,5410.00$00.00
REEMPLOYMENT ASSISTANCE APPEALS COMMISSION
General Revenue Fund$0 $0 $0
Trust Funds$4,542,759 $4,530,735 $12,024
Total$4,542,75933.50$4,530,73533.50$12,0240.00
REEMPLOYMENT ASSISTANCE PROGRAM
General Revenue Fund$12,418,827 $20,037,450 ($7,618,623)
Trust Funds$74,912,109 $93,079,203 ($18,167,094)
Total$87,330,936446.00$113,116,653446.00($25,785,717)0.00
WORKFORCE DEVELOPMENT
General Revenue Fund$29,050,000 $42,341,560 ($13,291,560)
Trust Funds$326,613,532 $321,245,583 $5,367,949
Total$355,663,532567.50$363,587,143575.50($7,923,611)(8.00)
Total: WORKFORCE SERVICES (Program)$468,149,7681,047.00$501,847,0721,055.00($33,697,304)(8.00)
COMMUNITY CORRECTIONS (Program)
COMMUNITY SUPERVISION
General Revenue Fund$295,314,033 $289,199,241 $6,114,792
Trust Funds$472,494 $471,273 $1,221
Total$295,786,5272,789.00$289,670,5142,789.00$6,116,0130.00
Total: COMMUNITY CORRECTIONS (Program)$295,786,5272,789.00$289,670,5142,789.00$6,116,0130.00
DEPARTMENT ADMINISTRATION (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$39,952,104 $46,150,261 ($6,198,157)
Trust Funds$5,311,905 $5,460,491 ($148,586)
Total$45,264,009496.00$51,610,752496.00($6,346,743)0.00
INFORMATION TECHNOLOGY
General Revenue Fund$51,878,564 $53,244,096 ($1,365,532)
Trust Funds$3,964,368 $7,388,299 ($3,423,931)
Total$55,842,932175.00$60,632,395175.00($4,789,463)0.00
Total: DEPARTMENT ADMINISTRATION (Program)$101,106,941671.00$112,243,147671.00($11,136,206)0.00
EDUCATION AND PROGRAMS (Program)
ADULT OFFENDER TRANSITION, REHABILITATION AND SUPPORT
General Revenue Fund$19,360,491 $25,735,754 ($6,375,263)
Trust Funds$302,361 $299,499 $2,862
Total$19,662,85281.00$26,035,25381.00($6,372,401)0.00
ADULT SUBSTANCE ABUSE PREVENTION, EVALUATION AND TREATMENT SERVICES
General Revenue Fund$17,641,949 $17,121,141 $520,808
Trust Funds$6,165,919 $5,562,357 $603,562
Total$23,807,86835.00$22,683,49835.00$1,124,3700.00
BASIC EDUCATION SKILLS
General Revenue Fund$70,303,418 $72,349,668 ($2,046,250)
Trust Funds$29,229,571 $23,400,257 $5,829,314
Total$99,532,989716.00$95,749,925716.00$3,783,0640.00
COMMUNITY SUBSTANCE ABUSE PREVENTION, EVALUATION, AND TREATMENT SERVICES
General Revenue Fund$28,533,714 $29,083,714 ($550,000)
Trust Funds$2,400,000 $2,400,000 $0
Total$30,933,7140.00$31,483,7140.00($550,000)0.00
Total: EDUCATION AND PROGRAMS (Program)$173,937,423832.00$175,952,390832.00($2,014,967)0.00
HEALTH SERVICES (Program)
INMATE HEALTH SERVICES
General Revenue Fund$727,312,219 $687,568,027 $39,744,192
Trust Funds$853,570 $847,617 $5,953
Total$728,165,789150.00$688,415,644150.00$39,750,1450.00
Total: HEALTH SERVICES (Program)$728,165,789150.00$688,415,644150.00$39,750,1450.00
SECURITY AND INSTITUTIONAL OPERATIONS (Program)
ADULT AND YOUTHFUL OFFENDER FEMALE CUSTODY OPERATIONS
General Revenue Fund$81,002,931 $80,303,112 $699,819
Trust Funds$6,497 $6,497 $0
Total$81,009,428731.00$80,309,609731.00$699,8190.00
ADULT MALE CUSTODY OPERATIONS
General Revenue Fund$938,432,334 $895,194,539 $43,237,795
Trust Funds$11,890,452 $11,866,569 $23,883
Total$950,322,7868,963.00$907,061,1088,677.00$43,261,678286.00
CONTRACTOR-OPERATED CORRECTIONAL FACILITIES
General Revenue Fund$231,066,063 $230,072,616 $993,447
Trust Funds$3,727,191 $6,422,440 ($2,695,249)
Total$234,793,25415.00$236,495,05615.00($1,701,802)0.00
CORRECTIONAL FACILITIES MAINTENANCE AND REPAIR
General Revenue Fund$305,375,467 $292,288,368 $13,087,099
Trust Funds$0 $2,700,000 ($2,700,000)
Total$305,375,467551.00$294,988,368551.00$10,387,0990.00
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$67,366,581 $62,711,938 $4,654,643
Trust Funds$327,505 $127,505 $200,000
Total$67,694,086507.00$62,839,443507.00$4,854,6430.00
MALE YOUTHFUL OFFENDER CUSTODY OPERATIONS
General Revenue Fund$0 $29,080,997 ($29,080,997)
Trust Funds$0 $23,041 ($23,041)
Total$00.00$29,104,038286.00($29,104,038)(286.00)
PUBLIC SERVICE WORKSQUADS AND WORK RELEASE TRANSITION
General Revenue Fund$77,348,969 $77,142,265 $206,704
Trust Funds$700,000 $33,171,727 ($32,471,727)
Total$78,048,969484.00$110,313,992484.00($32,265,023)0.00
SPECIALTY CORRECTIONAL INSTITUTION OPERATIONS
General Revenue Fund$733,540,389 $723,394,747 $10,145,642
Trust Funds$3,140 $3,140 $0
Total$733,543,5297,759.00$723,397,8877,759.00$10,145,6420.00
Total: SECURITY AND INSTITUTIONAL OPERATIONS (Program)$2,450,787,51919,010.00$2,444,509,50119,010.00$6,278,0180.00
BLIND SERVICES, DIVISION OF
General Revenue Fund$25,528,218 $24,598,352 $929,866
Trust Funds$54,280,782 $47,605,199 $6,675,583
Total$79,809,000289.75$72,203,551289.75$7,605,4490.00
Total: BLIND SERVICES, DIVISION OF$79,809,000289.75$72,203,551289.75$7,605,4490.00
EARLY LEARNING
EARLY LEARNING SERVICES (Program)
General Revenue Fund$654,364,793 $631,746,860 $22,617,933
Trust Funds$1,101,919,492 $1,104,799,138 ($2,879,646)
Total$1,756,284,28598.00$1,736,545,99898.00$19,738,2870.00
Total: EARLY LEARNING$1,756,284,28598.00$1,736,545,99898.00$19,738,2870.00
EDUCATION - FIXED CAPITAL OUTLAY (Program)
General Revenue Fund$0 $185,062,640 ($185,062,640)
Trust Funds$1,590,851,073 $1,778,760,053 ($187,908,980)
Total$1,590,851,0730.00$1,963,822,6930.00($372,971,620)0.00
Total: EDUCATION - FIXED CAPITAL OUTLAY (Program)$1,590,851,0730.00$1,963,822,6930.00($372,971,620)0.00
FLORIDA COLLEGES, DIVISION OF
FLORIDA COLLEGES (Program)
General Revenue Fund$1,483,755,600 $1,477,880,087 $5,875,513
Trust Funds$258,926,426 $258,926,426 $0
Total$1,742,682,0260.00$1,736,806,5130.00$5,875,5130.00
Total: FLORIDA COLLEGES, DIVISION OF$1,742,682,0260.00$1,736,806,5130.00$5,875,5130.00
OFFICE OF STUDENT FINANCIAL ASSISTANCE
STUDENT FINANCIAL AID PROGRAM - FEDERAL (Program)
General Revenue Fund$0 $0 $0
Trust Funds$105,000 $105,000 $0
Total$105,0000.00$105,0000.00$00.00
STUDENT FINANCIAL AID PROGRAM - STATE (Program)
General Revenue Fund$288,800,564 $318,627,461 ($29,826,897)
Trust Funds$744,873,481 $729,575,345 $15,298,136
Total$1,033,674,0450.00$1,048,202,8060.00($14,528,761)0.00
Total: OFFICE OF STUDENT FINANCIAL ASSISTANCE$1,033,779,0450.00$1,048,307,8060.00($14,528,761)0.00
PRIVATE COLLEGES AND UNIVERSITIES (Program)
General Revenue Fund$175,539,685 $236,129,810 ($60,590,125)
Trust Funds$0 $0 $0
Total$175,539,6850.00$236,129,8100.00($60,590,125)0.00
Total: PRIVATE COLLEGES AND UNIVERSITIES (Program)$175,539,6850.00$236,129,8100.00($60,590,125)0.00
PUBLIC SCHOOLS, DIVISION OF
EDUCATIONAL MEDIA & TECHNOLOGY SERVICES (Program)
General Revenue Fund$11,038,156 $11,591,537 ($553,381)
Trust Funds$0 $0 $0
Total$11,038,1560.00$11,591,5370.00($553,381)0.00
FEDERAL GRANTS K/12 PROGRAM (Program)
General Revenue Fund$0 $0 $0
Trust Funds$2,655,687,714 $2,842,028,562 ($186,340,848)
Total$2,655,687,7140.00$2,842,028,5620.00($186,340,848)0.00
STATE GRANTS/K-12 PROGRAM - FEFP (Program)
General Revenue Fund$15,108,742,126 $14,325,469,698 $783,272,428
Trust Funds$992,600,670 $1,166,261,864 ($173,661,194)
Total$16,101,342,7960.00$15,491,731,5620.00$609,611,2340.00
STATE GRANTS/K-12 PROGRAM - NON FEFP (Program)
General Revenue Fund$442,640,251 $628,716,270 ($186,076,019)
Trust Funds$7,604,366 $7,633,501 ($29,135)
Total$450,244,6170.00$636,349,7710.00($186,105,154)0.00
WORKFORCE EDUCATION (Program)
General Revenue Fund$468,638,467 $470,916,174 ($2,277,707)
Trust Funds$297,877,047 $293,877,047 $4,000,000
Total$766,515,5140.00$764,793,2210.00$1,722,2930.00
Total: PUBLIC SCHOOLS, DIVISION OF$19,984,828,7970.00$19,746,494,6530.00$238,334,1440.00
STATE BOARD OF EDUCATION
General Revenue Fund$182,871,527 $157,892,875 $24,978,652
Trust Funds$147,092,950 $156,019,276 ($8,926,326)
Total$329,964,477948.00$313,912,151949.00$16,052,326(1.00)
Total: STATE BOARD OF EDUCATION$329,964,477948.00$313,912,151949.00$16,052,326(1.00)
UNIVERSITIES, DIVISION OF
BOARD OF GOVERNORS
General Revenue Fund$13,929,186 $16,302,492 ($2,373,306)
Trust Funds$1,253,511 $1,261,660 ($8,149)
Total$15,182,69770.00$17,564,15269.00($2,381,455)1.00
EDUCATIONAL AND GENERAL ACTIVITIES (Program)
General Revenue Fund$3,990,645,256 $4,219,946,852 ($229,301,596)
Trust Funds$666,662,390 $666,662,390 $0
Total$4,657,307,6460.00$4,886,609,2420.00($229,301,596)0.00
Total: UNIVERSITIES, DIVISION OF$4,672,490,34370.00$4,904,173,39469.00($231,683,051)1.00
VOCATIONAL REHABILITATION
General Revenue Fund$58,823,986 $62,208,277 ($3,384,291)
Trust Funds$205,108,739 $197,795,158 $7,313,581
Total$263,932,725884.00$260,003,435884.00$3,929,2900.00
Total: VOCATIONAL REHABILITATION$263,932,725884.00$260,003,435884.00$3,929,2900.00
SERVICES TO ELDERS PROGRAM (Program)
COMPREHENSIVE ELIGIBILITY SERVICES
General Revenue Fund$10,181,195 $10,116,767 $64,428
Trust Funds$10,527,599 $10,473,676 $53,923
Total$20,708,794248.50$20,590,443246.50$118,3512.00
CONSUMER ADVOCATE SERVICES
General Revenue Fund$20,600,180 $20,587,164 $13,016
Trust Funds$3,736,058 $3,730,908 $5,150
Total$24,336,23848.00$24,318,07242.00$18,1666.00
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$8,849,717 $7,415,195 $1,434,522
Trust Funds$8,015,925 $9,444,809 ($1,428,884)
Total$16,865,64283.50$16,860,00476.50$5,6387.00
HOME AND COMMUNITY SERVICES
General Revenue Fund$210,351,646 $208,789,782 $1,561,864
Trust Funds$155,476,520 $208,036,606 ($52,560,086)
Total$365,828,16662.00$416,826,38866.00($50,998,222)(4.00)
Total: SERVICES TO ELDERS PROGRAM (Program)$427,738,840442.00$478,594,907431.00($50,856,067)11.00
ADMINISTRATIVE SERVICES (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$30,929,599 $33,376,146 ($2,446,547)
Total$30,929,599210.00$33,376,146215.00($2,446,547)(5.00)
FLORIDA GEOLOGICAL SURVEY
General Revenue Fund$0 $964,520 ($964,520)
Trust Funds$4,628,384 $5,119,717 ($491,333)
Total$4,628,38433.00$6,084,23733.00($1,455,853)0.00
OFFICE OF EMERGENCY RESPONSE
General Revenue Fund$0 $0 $0
Trust Funds$0 $18,064,853 ($18,064,853)
Total$00.00$18,064,85323.00($18,064,853)(23.00)
TECHNOLOGY AND INFORMATION SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$27,246,674 $23,604,322 $3,642,352
Total$27,246,67495.00$23,604,32295.00$3,642,3520.00
Total: ADMINISTRATIVE SERVICES (Program)$62,804,657338.00$81,129,558366.00($18,324,901)(28.00)
AIR RESOURCES MANAGEMENT (Program)
AIR RESOURCES MANAGEMENT
General Revenue Fund$0 $0 $0
Trust Funds$23,354,575 $22,699,132 $655,443
Total$23,354,57564.00$22,699,13265.00$655,443(1.00)
Total: AIR RESOURCES MANAGEMENT (Program)$23,354,57564.00$22,699,13265.00$655,443(1.00)
DISTRICT OFFICES (Program)
REGULATORY DISTRICT OFFICES
General Revenue Fund$2,018,877 $2,005,822 $13,055
Trust Funds$58,005,280 $57,197,431 $807,849
Total$60,024,157569.00$59,203,253564.00$820,9045.00
Total: DISTRICT OFFICES (Program)$60,024,157569.00$59,203,253564.00$820,9045.00
ENVIRONMENTAL ASSESSMENT AND RESTORATION (Program)
WATER SCIENCE AND LABORATORY SERVICES
General Revenue Fund$50,250,000 $50,300,000 ($50,000)
Trust Funds$26,424,966 $44,082,478 ($17,657,512)
Total$76,674,966200.00$94,382,478199.00($17,707,512)1.00
Total: ENVIRONMENTAL ASSESSMENT AND RESTORATION (Program)$76,674,966200.00$94,382,478199.00($17,707,512)1.00
ENVIRONMENTAL LAW ENFORCEMENT (Program)
ENVIRONMENTAL LAW ENFORCEMENT
General Revenue Fund$0 $0 $0
Trust Funds$21,172,929 $2,951,543 $18,221,386
Total$21,172,92943.00$2,951,54320.00$18,221,38623.00
Total: ENVIRONMENTAL LAW ENFORCEMENT (Program)$21,172,92943.00$2,951,54320.00$18,221,38623.00
RECREATION AND PARKS (Program)
COASTAL AND AQUATIC MANAGED AREAS
General Revenue Fund$71,058,710 $49,221,568 $21,837,142
Trust Funds$318,102,615 $343,635,054 ($25,532,439)
Total$389,161,325223.00$392,856,622223.00($3,695,297)0.00
STATE PARK OPERATIONS
General Revenue Fund$0 $15,698,090 ($15,698,090)
Trust Funds$234,416,765 $202,946,423 $31,470,342
Total$234,416,7651,042.50$218,644,5131,041.50$15,772,2521.00
Total: RECREATION AND PARKS (Program)$623,578,0901,265.50$611,501,1351,264.50$12,076,9551.00
STATE LANDS (Program)
LAND ADMINISTRATION AND MANAGEMENT
General Revenue Fund$0 $24,482,000 ($24,482,000)
Trust Funds$204,417,993 $207,735,300 ($3,317,307)
Total$204,417,993130.00$232,217,300131.00($27,799,307)(1.00)
Total: STATE LANDS (Program)$204,417,993130.00$232,217,300131.00($27,799,307)(1.00)
WASTE MANAGEMENT (Program)
WASTE MANAGEMENT
General Revenue Fund$193,419 $192,844 $575
Trust Funds$274,963,633 $300,071,818 ($25,108,185)
Total$275,157,052180.00$300,264,662180.00($25,107,610)0.00
Total: WASTE MANAGEMENT (Program)$275,157,052180.00$300,264,662180.00($25,107,610)0.00
WATER POLICY AND ECOSYSTEMS RESTORATION (Program)
WATER POLICY AND ECOSYSTEMS RESTORATION
General Revenue Fund$742,322,839 $410,313,323 $332,009,516
Trust Funds$345,305,969 $681,805,470 ($336,499,501)
Total$1,087,628,80828.00$1,092,118,79327.00($4,489,985)1.00
Total: WATER POLICY AND ECOSYSTEMS RESTORATION (Program)$1,087,628,80828.00$1,092,118,79327.00($4,489,985)1.00
WATER RESOURCE MANAGEMENT (Program)
WATER RESOURCE MANAGEMENT
General Revenue Fund$16,938,811 $5,308,978 $11,629,833
Trust Funds$35,680,584 $27,225,325 $8,455,259
Total$52,619,395348.00$32,534,303257.00$20,085,09291.00
Total: WATER RESOURCE MANAGEMENT (Program)$52,619,395348.00$32,534,303257.00$20,085,09291.00
WATER RESTORATION ASSISTANCE (Program)
WATER RESTORATION ASSISTANCE
General Revenue Fund$113,874,159 $423,795,287 ($309,921,128)
Trust Funds$586,918,665 $560,431,814 $26,486,851
Total$700,792,82493.00$984,227,10193.00($283,434,277)0.00
Total: WATER RESTORATION ASSISTANCE (Program)$700,792,82493.00$984,227,10193.00($283,434,277)0.00
EMERGENCY MANAGEMENT (Program)
EMERGENCY PREVENTION, PREPAREDNESS AND RESPONSE
General Revenue Fund$62,959,090 $113,808,256 ($50,849,166)
Trust Funds$1,016,565,260 $1,253,565,787 ($237,000,527)
Total$1,079,524,350225.00$1,367,374,043225.00($287,849,693)0.00
Total: EMERGENCY MANAGEMENT (Program)$1,079,524,350225.00$1,367,374,043225.00($287,849,693)0.00
GENERAL OFFICE (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$26,580,540 $22,852,306 $3,728,234
Trust Funds$792,346 $2,298,286 ($1,505,940)
Total$27,372,886141.00$25,150,592130.00$2,222,29411.00
EXECUTIVE PLANNING AND BUDGETING
General Revenue Fund$23,348,302 $14,435,126 $8,913,176
Trust Funds$0 $0 $0
Total$23,348,302110.00$14,435,126110.00$8,913,1760.00
LEGISLATIVE APPROPRIATIONS SYSTEM/PLANNING AND BUDGETING SUBSYSTEM
General Revenue Fund$0 $0 $0
Trust Funds$7,417,418 $6,988,775 $428,643
Total$7,417,41848.00$6,988,77548.00$428,6430.00
Total: GENERAL OFFICE (Program)$58,138,606299.00$46,574,493288.00$11,564,11311.00
FINANCIAL ACCOUNTABILITY FOR PUBLIC FUNDS (Program)
FLORIDA PLANNING ACCOUNTING AND LEDGER MANAGEMENT
General Revenue Fund$0 $0 $0
Trust Funds$49,475,506 $59,752,353 ($10,276,847)
Total$49,475,50671.00$59,752,35371.00($10,276,847)0.00
RECOVERY AND RETURN OF UNCLAIMED PROPERTY
General Revenue Fund$0 $0 $0
Trust Funds$7,092,676 $7,097,454 ($4,778)
Total$7,092,67662.00$7,097,45465.00($4,778)(3.00)
STATE FINANCIAL INFORMATION AND STATE AGENCY ACCOUNTING
General Revenue Fund$13,582,184 $14,046,760 ($464,576)
Trust Funds$10,167,756 $11,095,787 ($928,031)
Total$23,749,940152.00$25,142,547154.00($1,392,607)(2.00)
Total: FINANCIAL ACCOUNTABILITY FOR PUBLIC FUNDS (Program)$80,318,122285.00$91,992,354290.00($11,674,232)(5.00)
FINANCIAL SERVICES COMMISSION (Program)
OFFICE OF FINANCIAL REGULATION
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$14,512,375 $16,514,298 ($2,001,923)
Total$14,512,37529.00$16,514,29855.00($2,001,923)(26.00)
FINANCE REGULATION
General Revenue Fund$0 $0 $0
Trust Funds$13,884,211 $13,771,039 $113,172
Total$13,884,21191.00$13,771,03991.00$113,1720.00
FINANCIAL INVESTIGATIONS
General Revenue Fund$0 $0 $0
Trust Funds$4,860,040 $4,874,131 ($14,091)
Total$4,860,04042.00$4,874,13142.00($14,091)0.00
LEGAL SERVICES
General Revenue Fund$0
Trust Funds$4,528,092
Total$4,528,09234.00$00.00$4,528,09234.00
SAFETY AND SOUNDNESS OF STATE BANKING SYSTEM
General Revenue Fund$0 $0 $0
Trust Funds$14,164,484 $14,147,626 $16,858
Total$14,164,48494.00$14,147,62694.00$16,8580.00
SECURITIES REGULATION
General Revenue Fund$0 $0 $0
Trust Funds$9,737,558 $9,624,226 $113,332
Total$9,737,55872.00$9,624,22674.00$113,332(2.00)
Total: OFFICE OF FINANCIAL REGULATION$61,686,760362.00$58,931,320356.00$2,755,4406.00
OFFICE OF INSURANCE REGULATION
COMPLIANCE AND ENFORCEMENT - INSURANCE
General Revenue Fund$0 $0 $0
Trust Funds$43,502,186 $49,454,269 ($5,952,083)
Total$43,502,186274.00$49,454,269274.00($5,952,083)0.00
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$8,880,015 $4,298,132 $4,581,883
Total$8,880,01548.00$4,298,13236.00$4,581,88312.00
Total: OFFICE OF INSURANCE REGULATION$52,382,201322.00$53,752,401310.00($1,370,200)12.00
Total: FINANCIAL SERVICES COMMISSION (Program)$114,068,961684.00$112,683,721666.00$1,385,24018.00
FIRE MARSHAL (Program)
COMPLIANCE AND ENFORCEMENT
General Revenue Fund$601,596 $601,189 $407
Trust Funds$6,077,289 $6,055,689 $21,600
Total$6,678,88561.00$6,656,87865.00$22,007(4.00)
FIRE MARSHAL ADMINISTRATIVE AND SUPPORT SERVICES
General Revenue Fund$0 $42,446,896 ($42,446,896)
Trust Funds$7,621,643 $14,363,584 ($6,741,941)
Total$7,621,64314.00$56,810,48015.00($49,188,837)(1.00)
PROFESSIONAL TRAINING AND STANDARDS
General Revenue Fund$0 $0 $0
Trust Funds$10,086,965 $14,562,658 ($4,475,693)
Total$10,086,96529.00$14,562,65830.00($4,475,693)(1.00)
Total: FIRE MARSHAL (Program)$24,387,493104.00$78,030,016110.00($53,642,523)(6.00)
INVESTIGATIVE AND FORENSIC SERVICES (Program)
FIRE AND ARSON INVESTIGATIONS
General Revenue Fund$0 $0 $0
Trust Funds$20,440,634 $21,747,822 ($1,307,188)
Total$20,440,634136.00$21,747,822136.00($1,307,188)0.00
FORENSIC SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$1,438,508 $2,112,276 ($673,768)
Total$1,438,5089.00$2,112,2769.00($673,768)0.00
INSURANCE FRAUD
General Revenue Fund$0 $0 $0
Trust Funds$33,083,461 $32,982,895 $100,566
Total$33,083,461211.00$32,982,895213.00$100,566(2.00)
OFFICE OF FISCAL INTEGRITY
General Revenue Fund$0 $0 $0
Trust Funds$1,211,154 $1,004,821 $206,333
Total$1,211,15411.00$1,004,8219.00$206,3332.00
PUBLIC ASSISTANCE FRAUD
General Revenue Fund$2,695,366
Trust Funds$5,725,001
Total$8,420,36780.00$00.00$8,420,36780.00
Total: INVESTIGATIVE AND FORENSIC SERVICES (Program)$64,594,124447.00$57,847,814367.00$6,746,31080.00
LICENSING AND CONSUMER PROTECTION (Program)
CONSUMER ASSISTANCE
General Revenue Fund$0 $0 $0
Trust Funds$16,486,142 $18,624,350 ($2,138,208)
Total$16,486,142113.00$18,624,350114.00($2,138,208)(1.00)
FUNERAL AND CEMETERY SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$2,988,632 $3,005,182 ($16,550)
Total$2,988,63227.00$3,005,18227.00($16,550)0.00
INSURANCE COMPANY REHABILITATION AND LIQUIDATION
General Revenue Fund$0 $0 $0
Trust Funds$6,706,538 $2,665,930 $4,040,608
Total$6,706,5381.00$2,665,9301.00$4,040,6080.00
LICENSURE, SALES APPOINTMENT AND OVERSIGHT
General Revenue Fund$0 $0 $0
Trust Funds$12,361,977 $12,385,525 ($23,548)
Total$12,361,977114.00$12,385,525114.00($23,548)0.00
PUBLIC ASSISTANCE FRAUD
General Revenue Fund$0 $0 $0
Trust Funds$0 $8,716,464 ($8,716,464)
Total$00.00$8,716,46479.00($8,716,464)(79.00)
Total: LICENSING AND CONSUMER PROTECTION (Program)$38,543,289255.00$45,397,451335.00($6,854,162)(80.00)
OFFICE OF CHIEF FINANCIAL OFFICER AND ADMINISTRATION (Program)
CONSUMER ADVOCATE
General Revenue Fund$0 $0 $0
Trust Funds$1,040,170 $1,037,617 $2,553
Total$1,040,1703.00$1,037,6176.00$2,553(3.00)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$139,221,612 $230,571,628 ($91,350,016)
Trust Funds$18,608,716 $18,864,295 ($255,579)
Total$157,830,328127.00$249,435,923133.00($91,605,595)(6.00)
INFORMATION TECHNOLOGY
General Revenue Fund$175,000 $175,000 $0
Trust Funds$31,287,731 $34,152,167 ($2,864,436)
Total$31,462,731104.00$34,327,167109.00($2,864,436)(5.00)
INFORMATION TECHNOLOGY - FLAIR INFRASTRUCTURE
General Revenue Fund$11,590,214 $11,577,342 $12,872
Trust Funds$9,768,649 $9,992,132 ($223,483)
Total$21,358,86369.00$21,569,47471.00($210,611)(2.00)
LEGAL SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$17,904,029 $18,746,879 ($842,850)
Total$17,904,02981.00$18,746,87989.00($842,850)(8.00)
Total: OFFICE OF CHIEF FINANCIAL OFFICER AND ADMINISTRATION (Program)$229,596,121384.00$325,117,060408.00($95,520,939)(24.00)
STATE PROPERTY AND CASUALTY CLAIMS (Program)
STATE SELF-INSURED CLAIMS ADJUSTMENT
General Revenue Fund$0 $10,000,000 ($10,000,000)
Trust Funds$90,942,955 $93,384,632 ($2,441,677)
Total$90,942,955107.00$103,384,632116.00($12,441,677)(9.00)
Total: STATE PROPERTY AND CASUALTY CLAIMS (Program)$90,942,955107.00$103,384,632116.00($12,441,677)(9.00)
TREASURY (Program)
DEPOSIT SECURITY
General Revenue Fund$0 $0 $0
Trust Funds$2,298,467 $2,291,646 $6,821
Total$2,298,46718.00$2,291,64620.00$6,821(2.00)
STATE FUNDS MANAGEMENT AND INVESTMENT
General Revenue Fund$0 $0 $0
Trust Funds$5,679,805 $7,172,536 ($1,492,731)
Total$5,679,80524.50$7,172,53626.50($1,492,731)(2.00)
SUPPLEMENTAL RETIREMENT PLAN
General Revenue Fund$0 $0 $0
Trust Funds$1,994,062 $1,988,281 $5,781
Total$1,994,06212.00$1,988,28113.00$5,781(1.00)
Total: TREASURY (Program)$9,972,33454.50$11,452,46359.50($1,480,129)(5.00)
WORKERS' COMPENSATION (Program)
WORKERS' COMPENSATION
General Revenue Fund$0 $0 $0
Trust Funds$36,062,110 $36,273,734 ($211,624)
Total$36,062,110273.00$36,273,734283.00($211,624)(10.00)
Total: WORKERS' COMPENSATION (Program)$36,062,110273.00$36,273,734283.00($211,624)(10.00)
EXECUTIVE DIRECTION AND ADMINISTRATIVE SERVICES (Program)
OFFICE OF EXECUTIVE DIRECTION AND ADMINISTRATIVE SUPPORT SERVICES
General Revenue Fund$1,000,000 $0 $1,000,000
Trust Funds$39,095,138 $38,366,868 $728,270
Total$40,095,138219.00$38,366,868222.00$1,728,270(3.00)
Total: EXECUTIVE DIRECTION AND ADMINISTRATIVE SERVICES (Program)$40,095,138219.00$38,366,868222.00$1,728,270(3.00)
FRESHWATER FISHERIES (Program)
FRESHWATER FISHERIES MANAGEMENT
General Revenue Fund$0 $764,427 ($764,427)
Trust Funds$7,775,170 $11,389,500 ($3,614,330)
Total$7,775,17060.00$12,153,92759.00($4,378,757)1.00
Total: FRESHWATER FISHERIES (Program)$7,775,17060.00$12,153,92759.00($4,378,757)1.00
HABITAT AND SPECIES CONSERVATION (Program)
HABITAT AND SPECIES CONSERVATION
General Revenue Fund$7,041,830 $32,918,717 ($25,876,887)
Trust Funds$165,760,335 $202,762,315 ($37,001,980)
Total$172,802,165402.50$235,681,032400.50($62,878,867)2.00
Total: HABITAT AND SPECIES CONSERVATION (Program)$172,802,165402.50$235,681,032400.50($62,878,867)2.00
LAW ENFORCEMENT (Program)
FISH, WILDLIFE AND BOATING LAW ENFORCEMENT
General Revenue Fund$79,859,162 $67,880,358 $11,978,804
Trust Funds$126,579,929 $126,882,195 ($302,266)
Total$206,439,0911,094.00$194,762,5531,084.00$11,676,53810.00
Total: LAW ENFORCEMENT (Program)$206,439,0911,094.00$194,762,5531,084.00$11,676,53810.00
MARINE FISHERIES (Program)
MARINE FISHERIES MANAGEMENT
General Revenue Fund$29,785,052 $5,239,081 $24,545,971
Trust Funds$16,580,459 $6,339,458 $10,241,001
Total$46,365,51144.00$11,578,53941.00$34,786,9723.00
Total: MARINE FISHERIES (Program)$46,365,51144.00$11,578,53941.00$34,786,9723.00
RESEARCH (Program)
FISH AND WILDLIFE RESEARCH INSTITUTE
General Revenue Fund$21,239,056 $22,601,298 ($1,362,242)
Trust Funds$73,317,459 $79,468,541 ($6,151,082)
Total$94,556,515358.00$102,069,839357.00($7,513,324)1.00
Total: RESEARCH (Program)$94,556,515358.00$102,069,839357.00($7,513,324)1.00
WILDLIFE (Program)
HUNTING AND GAME MANAGEMENT
General Revenue Fund$4,300,000 $6,883,500 ($2,583,500)
Trust Funds$15,068,898 $19,427,054 ($4,358,156)
Total$19,368,89846.00$26,310,55445.00($6,941,656)1.00
Total: WILDLIFE (Program)$19,368,89846.00$26,310,55445.00($6,941,656)1.00
POST-INCARCERATION ENFORCEMENT AND VICTIMS RIGHTS (Program)
General Revenue Fund$17,392,384 $15,701,695 $1,690,689
Trust Funds$0 $0 $0
Total$17,392,384165.00$15,701,695165.00$1,690,6890.00
Total: POST-INCARCERATION ENFORCEMENT AND VICTIMS RIGHTS (Program)$17,392,384165.00$15,701,695165.00$1,690,6890.00
CHILDREN'S MEDICAL SERVICES (Program)
CHILDREN'S SPECIAL HEALTH CARE
General Revenue Fund$120,039,142 $122,911,260 ($2,872,118)
Trust Funds$91,475,657 $276,780,661 ($185,305,004)
Total$211,514,799306.50$399,691,921337.50($188,177,122)(31.00)
Total: CHILDREN'S MEDICAL SERVICES (Program)$211,514,799306.50$399,691,921337.50($188,177,122)(31.00)
COMMUNITY PUBLIC HEALTH (Program)
COMMUNITY HEALTH PROMOTION
General Revenue Fund$184,307,198 $433,712,048 ($249,404,850)
Trust Funds$822,993,764 $1,052,213,938 ($229,220,174)
Total$1,007,300,962215.50$1,485,925,986249.50($478,625,024)(34.00)
COUNTY HEALTH DEPARTMENTS LOCAL HEALTH NEEDS
General Revenue Fund$206,291,125 $206,834,833 ($543,708)
Trust Funds$1,022,419,833 $1,029,637,353 ($7,217,520)
Total$1,228,710,9588,634.51$1,236,472,1868,993.51($7,761,228)(359.00)
DISEASE CONTROL AND HEALTH PROTECTION
General Revenue Fund$92,135,509 $89,265,275 $2,870,234
Trust Funds$202,709,821 $202,598,561 $111,260
Total$294,845,330528.50$291,863,836528.50$2,981,4940.00
MEDICAL MARIJUANA REGULATION
General Revenue Fund$0 $0 $0
Trust Funds$44,576,144 $44,033,822 $542,322
Total$44,576,144150.00$44,033,822133.00$542,32217.00
PUBLIC HEALTH STATISTICS AND INNOVATION
General Revenue Fund$82,889,541
Trust Funds$272,677,931
Total$355,567,472219.00$00.00$355,567,472219.00
STATEWIDE PUBLIC HEALTH SUPPORT SERVICES
General Revenue Fund$27,309,095 $90,488,511 ($63,179,416)
Trust Funds$252,760,123 $323,121,492 ($70,361,369)
Total$280,069,218297.00$413,610,003464.00($133,540,785)(167.00)
Total: COMMUNITY PUBLIC HEALTH (Program)$3,211,070,08410,044.51$3,471,905,83310,368.51($260,835,749)(324.00)
DISABILITY DETERMINATIONS (Program)
DISABILITY BENEFITS DETERMINATION
General Revenue Fund$1,939,197 $1,934,815 $4,382
Trust Funds$146,667,912 $172,554,885 ($25,886,973)
Total$148,607,109997.00$174,489,7001,147.00($25,882,591)(150.00)
Total: DISABILITY DETERMINATIONS (Program)$148,607,109997.00$174,489,7001,147.00($25,882,591)(150.00)
EXECUTIVE DIRECTION AND SUPPORT (Program)
ADMINISTRATIVE SUPPORT
General Revenue Fund$89,584,860 $72,389,592 $17,195,268
Trust Funds$71,873,121 $75,893,701 ($4,020,580)
Total$161,457,981397.50$148,283,293397.50$13,174,6880.00
Total: EXECUTIVE DIRECTION AND SUPPORT (Program)$161,457,981397.50$148,283,293397.50$13,174,6880.00
HEALTH CARE PRACTITIONER AND ACCESS (Program)
MEDICAL QUALITY ASSURANCE
General Revenue Fund$0 $0 $0
Trust Funds$90,603,623 $87,560,156 $3,043,467
Total$90,603,623652.50$87,560,156631.50$3,043,46721.00
Total: HEALTH CARE PRACTITIONER AND ACCESS (Program)$90,603,623652.50$87,560,156631.50$3,043,46721.00
ADMINISTRATIVE SERVICES (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$24,386,584 $28,769,849 ($4,383,265)
Total$24,386,584240.00$28,769,849240.00($4,383,265)0.00
Total: ADMINISTRATIVE SERVICES (Program)$24,386,584240.00$28,769,849240.00($4,383,265)0.00
FLORIDA HIGHWAY PATROL (Program)
COMMERCIAL VEHICLE ENFORCEMENT
General Revenue Fund$0 $0 $0
Trust Funds$47,573,894 $47,145,608 $428,286
Total$47,573,894291.00$47,145,608291.00$428,2860.00
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$3,586,828 $3,580,249 $6,579
Total$3,586,82823.00$3,580,24923.00$6,5790.00
HIGHWAY SAFETY
General Revenue Fund$0 $0 $0
Trust Funds$345,006,223 $324,660,083 $20,346,140
Total$345,006,2232,146.00$324,660,0832,171.00$20,346,140(25.00)
Total: FLORIDA HIGHWAY PATROL (Program)$396,166,9452,460.00$375,385,9402,485.00$20,781,005(25.00)
INFORMATION SERVICES ADMINISTRATION (Program)
INFORMATION SERVICES ADMINISTRATION
General Revenue Fund$0 $0 $0
Trust Funds$68,516,010 $56,823,281 $11,692,729
Total$68,516,010152.00$56,823,281152.00$11,692,7290.00
Total: INFORMATION SERVICES ADMINISTRATION (Program)$68,516,010152.00$56,823,281152.00$11,692,7290.00
MOTORIST SERVICES (Program)
MOTORIST SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$144,478,846 $151,547,460 ($7,068,614)
Total$144,478,8461,366.00$151,547,4601,366.00($7,068,614)0.00
Total: MOTORIST SERVICES (Program)$144,478,8461,366.00$151,547,4601,366.00($7,068,614)0.00
CAPITAL COLLATERAL REGIONAL COUNSELS
MIDDLE REGIONAL COUNSEL (Program)
CAPITAL JUSTICE REPRESENTATION - MIDDLE REGIONAL COUNSEL
General Revenue Fund$5,913,588 $5,864,598 $48,990
Trust Funds$741,103 $741,103 $0
Total$6,654,69139.00$6,605,70139.00$48,9900.00
Total: MIDDLE REGIONAL COUNSEL (Program)$6,654,69139.00$6,605,70139.00$48,9900.00
NORTHERN REGIONAL COUNSEL (Program)
CAPITAL JUSTICE REPRESENTATION - NORTHERN REGIONAL COUNSEL
General Revenue Fund$3,344,910 $3,335,684 $9,226
Trust Funds$124,796 $124,796 $0
Total$3,469,70621.00$3,460,48021.00$9,2260.00
Total: NORTHERN REGIONAL COUNSEL (Program)$3,469,70621.00$3,460,48021.00$9,2260.00
SOUTHERN REGIONAL COUNSEL (Program)
CAPITAL JUSTICE REPRESENTATION - SOUTHERN REGIONAL COUNSEL
General Revenue Fund$4,939,454 $4,894,106 $45,348
Trust Funds$474,446 $474,446 $0
Total$5,413,90034.00$5,368,55234.00$45,3480.00
Total: SOUTHERN REGIONAL COUNSEL (Program)$5,413,90034.00$5,368,55234.00$45,3480.00
Total: CAPITAL COLLATERAL REGIONAL COUNSELS$15,538,29794.00$15,434,73394.00$103,5640.00
CRIMINAL CONFLICT AND CIVIL REGIONAL COUNSELS
01-REGIONAL CONFLICT COUNSEL - FIRST (Program)
General Revenue Fund$16,379,935 $16,532,040 ($152,105)
Trust Funds$1,644,996 $1,639,244 $5,752
Total$18,024,931137.00$18,171,284137.00($146,353)0.00
02-REGIONAL CONFLICT COUNSEL - SECOND (Program)
General Revenue Fund$15,698,354 $15,460,842 $237,512
Trust Funds$1,355,123 $1,352,418 $2,705
Total$17,053,477127.50$16,813,260127.50$240,2170.00
03-REGIONAL CONFLICT COUNSEL - THIRD (Program)
General Revenue Fund$9,662,475 $9,620,927 $41,548
Trust Funds$1,051,651 $1,050,393 $1,258
Total$10,714,12676.50$10,671,32076.50$42,8060.00
04-REGIONAL CONFLICT COUNSEL - FOURTH (Program)
General Revenue Fund$16,439,099 $15,939,886 $499,213
Trust Funds$1,525,551 $1,520,968 $4,583
Total$17,964,650127.00$17,460,854127.00$503,7960.00
05-REGIONAL CONFLICT COUNSEL - FIFTH (Program)
General Revenue Fund$13,443,995 $13,153,950 $290,045
Trust Funds$841,778 $837,087 $4,691
Total$14,285,773104.00$13,991,037104.00$294,7360.00
Total: CRIMINAL CONFLICT AND CIVIL REGIONAL COUNSELS$78,042,957572.00$77,107,755572.00$935,2020.00
JUSTICE ADMINISTRATIVE COMMISSION (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$125,102,926 $122,096,935 $3,005,991
Trust Funds$11,313,698 $9,640,831 $1,672,867
Total$136,416,624100.50$131,737,766103.50$4,678,858(3.00)
Total: JUSTICE ADMINISTRATIVE COMMISSION (Program)$136,416,624100.50$131,737,766103.50$4,678,858(3.00)
PUBLIC DEFENDERS APPELLATE DIVISION
02-PUBLIC DEFENDERS APPELLATE - SECOND JUDICIAL CIRCUIT (Program)
General Revenue Fund$4,464,017 $4,446,805 $17,212
Trust Funds$0 $0 $0
Total$4,464,01735.00$4,446,80535.00$17,2120.00
07-PUBLIC DEFENDERS APPELLATE - SEVENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$4,366,818 $4,351,715 $15,103
Trust Funds$0 $0 $0
Total$4,366,81833.00$4,351,71533.00$15,1030.00
10-PUBLIC DEFENDERS APPELLATE - TENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$7,097,565 $6,573,976 $523,589
Trust Funds$0 $0 $0
Total$7,097,56546.00$6,573,97650.00$523,589(4.00)
11-PUBLIC DEFENDERS APPELLATE - ELEVENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$2,524,127 $2,516,114 $8,013
Trust Funds$0 $0 $0
Total$2,524,12718.00$2,516,11418.00$8,0130.00
15-PUBLIC DEFENDERS APPELLATE - FIFTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$5,161,528 $5,146,958 $14,570
Trust Funds$378,491 $377,744 $747
Total$5,540,01937.00$5,524,70237.00$15,3170.00
Total: PUBLIC DEFENDERS APPELLATE DIVISION$23,992,546169.00$23,413,312173.00$579,234(4.00)
PUBLIC DEFENDERS
01-PUBLIC DEFENDERS - FIRST JUDICIAL CIRCUIT (Program)
General Revenue Fund$11,676,973 $11,631,972 $45,001
Trust Funds$2,418,029 $2,418,461 ($432)
Total$14,095,002129.00$14,050,433129.00$44,5690.00
02-PUBLIC DEFENDERS - SECOND JUDICIAL CIRCUIT (Program)
General Revenue Fund$8,330,860 $8,301,038 $29,822
Trust Funds$949,751 $921,643 $28,108
Total$9,280,61186.00$9,222,68186.00$57,9300.00
03-PUBLIC DEFENDERS - THIRD JUDICIAL CIRCUIT (Program)
General Revenue Fund$3,852,999 $3,834,739 $18,260
Trust Funds$541,341 $546,975 ($5,634)
Total$4,394,34033.00$4,381,71433.00$12,6260.00
04-PUBLIC DEFENDERS - FOURTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$15,945,904 $15,894,050 $51,854
Trust Funds$1,887,457 $1,881,686 $5,771
Total$17,833,361156.00$17,775,736156.00$57,6250.00
05-PUBLIC DEFENDERS - FIFTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$11,102,630 $11,058,280 $44,350
Trust Funds$3,498,788 $3,442,780 $56,008
Total$14,601,418127.50$14,501,060127.50$100,3580.00
06-PUBLIC DEFENDERS - SIXTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$22,017,211 $21,941,242 $75,969
Trust Funds$3,859,692 $3,878,255 ($18,563)
Total$25,876,903238.50$25,819,497238.50$57,4060.00
07-PUBLIC DEFENDERS - SEVENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$12,053,586 $12,003,468 $50,118
Trust Funds$1,217,291 $1,153,330 $63,961
Total$13,270,877117.00$13,156,798117.00$114,0790.00
08-PUBLIC DEFENDERS - EIGHTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$7,865,933 $7,839,515 $26,418
Trust Funds$862,000 $859,402 $2,598
Total$8,727,93375.00$8,698,91775.00$29,0160.00
09-PUBLIC DEFENDERS - NINTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$20,834,923 $20,772,875 $62,048
Trust Funds$3,439,744 $3,431,043 $8,701
Total$24,274,667220.00$24,203,918220.00$70,7490.00
10-PUBLIC DEFENDERS - TENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$11,398,543 $11,323,580 $74,963
Trust Funds$1,171,888 $1,193,448 ($21,560)
Total$12,570,431108.00$12,517,028116.00$53,403(8.00)
11-PUBLIC DEFENDERS - ELEVENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$39,498,459 $39,386,416 $112,043
Trust Funds$4,528,869 $4,514,872 $13,997
Total$44,027,328390.00$43,901,288390.00$126,0400.00
12-PUBLIC DEFENDERS - TWELFTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$9,081,754 $8,911,888 $169,866
Trust Funds$3,060,341 $3,048,745 $11,596
Total$12,142,09595.50$11,960,63395.50$181,4620.00
13-PUBLIC DEFENDERS - THIRTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$20,866,540 $20,763,245 $103,295
Trust Funds$4,351,958 $4,381,947 ($29,989)
Total$25,218,498218.00$25,145,192218.00$73,3060.00
14-PUBLIC DEFENDERS - FOURTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$6,869,605 $6,842,272 $27,333
Trust Funds$1,416,177 $1,411,991 $4,186
Total$8,285,78267.00$8,254,26367.00$31,5190.00
15-PUBLIC DEFENDERS - FIFTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$18,315,577 $18,213,673 $101,904
Trust Funds$3,273,426 $3,299,988 ($26,562)
Total$21,589,003182.00$21,513,661189.00$75,342(7.00)
16-PUBLIC DEFENDERS - SIXTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$4,257,707 $4,233,796 $23,911
Trust Funds$227,048 $235,166 ($8,118)
Total$4,484,75539.00$4,468,96239.00$15,7930.00
17-PUBLIC DEFENDERS - SEVENTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$23,162,318 $22,742,744 $419,574
Trust Funds$3,362,764 $3,350,131 $12,633
Total$26,525,082223.00$26,092,875223.00$432,2070.00
18-PUBLIC DEFENDERS - EIGHTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$11,507,957 $11,469,406 $38,551
Trust Funds$2,620,544 $2,611,169 $9,375
Total$14,128,501113.00$14,080,575113.00$47,9260.00
19-PUBLIC DEFENDERS - NINETEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$7,548,903 $7,517,563 $31,340
Trust Funds$2,443,054 $2,297,660 $145,394
Total$9,991,95778.00$9,815,22386.00$176,734(8.00)
20-PUBLIC DEFENDERS - TWENTIETH JUDICIAL CIRCUIT (Program)
General Revenue Fund$12,705,842 $12,662,722 $43,120
Trust Funds$4,142,336 $4,724,519 ($582,183)
Total$16,848,178137.00$17,387,241141.00($539,063)(4.00)
Total: PUBLIC DEFENDERS$328,166,7222,832.50$326,947,6952,859.50$1,219,027(27.00)
STATE ATTORNEYS
01-STATE ATTORNEYS - FIRST JUDICIAL CIRCUIT (Program)
General Revenue Fund$20,360,085 $20,311,615 $48,470
Trust Funds$5,172,382 $5,151,925 $20,457
Total$25,532,467242.00$25,463,540242.00$68,9270.00
02-STATE ATTORNEYS - SECOND JUDICIAL CIRCUIT (Program)
General Revenue Fund$11,327,457 $11,527,431 ($199,974)
Trust Funds$2,689,209 $2,554,935 $134,274
Total$14,016,666115.00$14,082,366115.00($65,700)0.00
03-STATE ATTORNEYS - THIRD JUDICIAL CIRCUIT (Program)
General Revenue Fund$6,618,549 $6,588,938 $29,611
Trust Funds$1,365,870 $1,453,089 ($87,219)
Total$7,984,41971.00$8,042,02771.00($57,608)0.00
04-STATE ATTORNEYS - FOURTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$31,499,618 $31,368,838 $130,780
Trust Funds$6,746,105 $6,724,723 $21,382
Total$38,245,723364.00$38,093,561364.00$152,1620.00
05-STATE ATTORNEYS - FIFTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$23,406,639 $22,726,075 $680,564
Trust Funds$5,806,911 $5,780,625 $26,286
Total$29,213,550247.00$28,506,700244.00$706,8503.00
06-STATE ATTORNEYS - SIXTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$39,874,093 $39,634,427 $239,666
Trust Funds$11,374,362 $11,539,012 ($164,650)
Total$51,248,455478.00$51,173,439478.00$75,0160.00
07-STATE ATTORNEYS - SEVENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$24,235,203 $24,197,018 $38,185
Trust Funds$4,301,190 $4,213,416 $87,774
Total$28,536,393202.00$28,410,434239.00$125,959(37.00)
08-STATE ATTORNEYS - EIGHTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$12,132,267 $12,170,627 ($38,360)
Trust Funds$2,305,157 $2,203,633 $101,524
Total$14,437,424127.00$14,374,260127.00$63,1640.00
09-STATE ATTORNEYS - NINTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$36,447,401 $36,239,796 $207,605
Trust Funds$5,105,010 $6,230,543 ($1,125,533)
Total$41,552,411385.50$42,470,339385.50($917,928)0.00
10-STATE ATTORNEYS - TENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$18,140,708 $18,069,658 $71,050
Trust Funds$9,196,224 $9,303,379 ($107,155)
Total$27,336,932221.00$27,373,037221.00($36,105)0.00
11-STATE ATTORNEYS - ELEVENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$71,364,612 $71,049,266 $315,346
Trust Funds$60,622,673 $59,370,791 $1,251,882
Total$131,987,2851,268.00$130,420,0571,268.00$1,567,2280.00
12-STATE ATTORNEYS - TWELFTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$17,410,279 $17,344,428 $65,851
Trust Funds$3,813,806 $3,798,316 $15,490
Total$21,224,085195.00$21,142,744195.00$81,3410.00
13-STATE ATTORNEYS - THIRTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$31,003,970 $33,828,846 ($2,824,876)
Trust Funds$6,039,373 $6,209,875 ($170,502)
Total$37,043,343297.00$40,038,721297.00($2,995,378)0.00
14-STATE ATTORNEYS - FOURTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$11,185,878 $11,121,840 $64,038
Trust Funds$2,226,681 $2,452,543 ($225,862)
Total$13,412,559122.00$13,574,383122.00($161,824)0.00
15-STATE ATTORNEYS - FIFTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$30,235,497 $30,124,381 $111,116
Trust Funds$5,726,393 $5,457,741 $268,652
Total$35,961,890328.00$35,582,122328.00$379,7680.00
16-STATE ATTORNEYS - SIXTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$5,694,730 $5,663,356 $31,374
Trust Funds$1,164,234 $1,173,273 ($9,039)
Total$6,858,96462.00$6,836,62962.00$22,3350.00
17-STATE ATTORNEYS - SEVENTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$47,550,026 $47,379,946 $170,080
Trust Funds$7,309,622 $8,109,094 ($799,472)
Total$54,859,648501.50$55,489,040511.50($629,392)(10.00)
18-STATE ATTORNEYS - EIGHTEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$26,394,511 $26,281,205 $113,306
Trust Funds$4,357,305 $4,336,114 $21,191
Total$30,751,816280.00$30,617,319280.00$134,4970.00
19-STATE ATTORNEYS - NINETEENTH JUDICIAL CIRCUIT (Program)
General Revenue Fund$13,841,435 $13,787,841 $53,594
Trust Funds$5,101,341 $3,631,788 $1,469,553
Total$18,942,776165.00$17,419,629165.00$1,523,1470.00
20-STATE ATTORNEYS - TWENTIETH JUDICIAL CIRCUIT (Program)
General Revenue Fund$27,034,197 $26,940,089 $94,108
Trust Funds$7,284,094 $7,127,905 $156,189
Total$34,318,291298.00$34,067,994298.00$250,2970.00
Total: STATE ATTORNEYS$663,465,0975,969.00$663,178,3416,013.00$286,756(44.00)
STATEWIDE GUARDIAN AD LITEM OFFICE (Program)
General Revenue Fund$66,206,638 $65,011,368 $1,195,270
Trust Funds$5,549,892 $5,513,492 $36,400
Total$71,756,530838.00$70,524,860826.00$1,231,67012.00
Total: STATEWIDE GUARDIAN AD LITEM OFFICE (Program)$71,756,530838.00$70,524,860826.00$1,231,67012.00
ACCOUNTABILITY AND PROGRAM SUPPORT (Program)
CONTRACTING AND QUALITY IMPROVEMENT
General Revenue Fund$10,886,646 $10,847,359 $39,287
Trust Funds$0 $0 $0
Total$10,886,646125.50$10,847,359125.50$39,2870.00
Total: ACCOUNTABILITY AND PROGRAM SUPPORT (Program)$10,886,646125.50$10,847,359125.50$39,2870.00
JUVENILE DETENTION PROGRAM (Program)
DETENTION CENTERS
General Revenue Fund$75,052,018 $100,437,507 ($25,385,489)
Trust Funds$87,193,091 $79,661,811 $7,531,280
Total$162,245,1091,453.00$180,099,3181,453.00($17,854,209)0.00
Total: JUVENILE DETENTION PROGRAM (Program)$162,245,1091,453.00$180,099,3181,453.00($17,854,209)0.00
OFFICE OF THE SECRETARY/ASSISTANT SECRETARY FOR ADMINISTRATIVE SERVICES (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$22,322,663 $22,824,985 ($502,322)
Trust Funds$2,525,469 $2,523,866 $1,603
Total$24,848,132180.00$25,348,851180.00($500,719)0.00
INFORMATION TECHNOLOGY
General Revenue Fund$11,827,712 $11,329,306 $498,406
Trust Funds$0 $0 $0
Total$11,827,71260.50$11,329,30660.50$498,4060.00
Total: OFFICE OF THE SECRETARY/ASSISTANT SECRETARY FOR ADMINISTRATIVE SERVICES (Program)$36,675,844240.50$36,678,157240.50($2,313)0.00
PREVENTION AND VICTIM SERVICES (Program)
DELINQUENCY PREVENTION AND DIVERSION
General Revenue Fund$74,957,400 $84,408,719 ($9,451,319)
Trust Funds$26,398,065 $26,396,469 $1,596
Total$101,355,46520.00$110,805,18820.00($9,449,723)0.00
Total: PREVENTION AND VICTIM SERVICES (Program)$101,355,46520.00$110,805,18820.00($9,449,723)0.00
PROBATION AND COMMUNITY CORRECTIONS PROGRAM (Program)
COMMUNITY INTERVENTIONS AND SERVICES
General Revenue Fund$62,884,351 $62,307,560 $576,791
Trust Funds$1,527,987 $1,527,987 $0
Total$64,412,338496.00$63,835,547496.00$576,7910.00
COMMUNITY SUPERVISION
General Revenue Fund$107,754,886 $107,716,750 $38,136
Trust Funds$3,543,528 $3,543,528 $0
Total$111,298,414826.50$111,260,278826.50$38,1360.00
Total: PROBATION AND COMMUNITY CORRECTIONS PROGRAM (Program)$175,710,7521,322.50$175,095,8251,322.50$614,9270.00
RESIDENTIAL CORRECTIONS PROGRAM (Program)
NON-SECURE RESIDENTIAL COMMITMENT
General Revenue Fund$188,170,804 $140,149,308 $48,021,496
Trust Funds$10,417,866 $12,519,985 ($2,102,119)
Total$198,588,6700.00$152,669,2930.00$45,919,3770.00
SECURE RESIDENTIAL COMMITMENT
General Revenue Fund$60,393,177 $43,884,423 $16,508,754
Trust Funds$38,000,000 $38,000,000 $0
Total$98,393,17790.00$81,884,42390.00$16,508,7540.00
Total: RESIDENTIAL CORRECTIONS PROGRAM (Program)$296,981,84790.00$234,553,71690.00$62,428,1310.00
CRIMINAL JUSTICE INFORMATION PROGRAM (Program)
INFORMATION NETWORK SERVICES TO THE LAW ENFORCEMENT COMMUNITY
General Revenue Fund$29,465,974 $28,275,617 $1,190,357
Trust Funds$31,126,354 $32,438,063 ($1,311,709)
Total$60,592,328119.00$60,713,680130.00($121,352)(11.00)
PREVENTION AND CRIME INFORMATION SERVICES
General Revenue Fund$1,758,730 $1,756,215 $2,515
Trust Funds$30,063,025 $37,647,519 ($7,584,494)
Total$31,821,755284.00$39,403,734303.00($7,581,979)(19.00)
Total: CRIMINAL JUSTICE INFORMATION PROGRAM (Program)$92,414,083403.00$100,117,414433.00($7,703,331)(30.00)
CRIMINAL JUSTICE PROFESSIONALISM (Program)
LAW ENFORCEMENT STANDARDS COMPLIANCE
General Revenue Fund$10,696,064 $7,383,038 $3,313,026
Trust Funds$3,919,616 $4,524,940 ($605,324)
Total$14,615,68043.00$11,907,97847.00$2,707,702(4.00)
LAW ENFORCEMENT TRAINING AND CERTIFICATION SERVICES
General Revenue Fund$2,380,559 $2,118,766 $261,793
Trust Funds$4,787,106 $4,869,085 ($81,979)
Total$7,167,66553.00$6,987,85152.00$179,8141.00
Total: CRIMINAL JUSTICE PROFESSIONALISM (Program)$21,783,34596.00$18,895,82999.00$2,887,516(3.00)
EXECUTIVE DIRECTION AND SUPPORT (Program)
AVIATION SERVICES
General Revenue Fund$3,962,366 $3,727,846 $234,520
Trust Funds$796 $796 $0
Total$3,963,1624.00$3,728,6424.00$234,5200.00
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$6,349,773 $5,684,750 $665,023
Trust Funds$40,894,932 $36,321,666 $4,573,266
Total$47,244,705172.00$42,006,416135.00$5,238,28937.00
Total: EXECUTIVE DIRECTION AND SUPPORT (Program)$51,207,867176.00$45,735,058139.00$5,472,80937.00
FLORIDA CAPITOL POLICE PROGRAM (Program)
CAPITOL POLICE SERVICES
General Revenue Fund$2,873,260 $2,078,708 $794,552
Trust Funds$9,484,945 $9,781,766 ($296,821)
Total$12,358,205110.00$11,860,474105.00$497,7315.00
Total: FLORIDA CAPITOL POLICE PROGRAM (Program)$12,358,205110.00$11,860,474105.00$497,7315.00
INVESTIGATIONS AND FORENSIC SCIENCE PROGRAM (Program)
CRIME LAB SERVICES
General Revenue Fund$59,450,008 $58,710,145 $739,863
Trust Funds$22,642,874 $20,466,568 $2,176,306
Total$82,092,882470.00$79,176,713465.00$2,916,1695.00
INVESTIGATIVE SERVICES
General Revenue Fund$134,712,245 $178,611,037 ($43,898,792)
Trust Funds$29,350,176 $30,886,767 ($1,536,591)
Total$164,062,421727.00$209,497,804726.00($45,435,383)1.00
MUTUAL AID AND PREVENTION SERVICES
General Revenue Fund$6,819,335 $17,566,339 ($10,747,004)
Trust Funds$832,088 $827,950 $4,138
Total$7,651,42353.00$18,394,28955.00($10,742,866)(2.00)
Total: INVESTIGATIONS AND FORENSIC SCIENCE PROGRAM (Program)$253,806,7261,250.00$307,068,8061,246.00($53,262,080)4.00
FLORIDA ELECTIONS COMMISSION (Program)
CAMPAIGN FINANCE AND ELECTION FRAUD ENFORCEMENT
General Revenue Fund$0 $19,380 ($19,380)
Trust Funds$2,060,196 $2,036,520 $23,676
Total$2,060,19616.00$2,055,90016.00$4,2960.00
Total: FLORIDA ELECTIONS COMMISSION (Program)$2,060,19616.00$2,055,90016.00$4,2960.00
FLORIDA GAMING CONTROL COMMISSION
GAMING ENFORCEMENT (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$12,812,279 $13,701,911 ($889,632)
Total$12,812,27970.00$13,701,91169.00($889,632)1.00
GAMING ENFORCEMENT
General Revenue Fund$0 $0 $0
Trust Funds$6,731,756 $4,809,710 $1,922,046
Total$6,731,75631.00$4,809,71029.00$1,922,0462.00
PARI-MUTUEL WAGERING
General Revenue Fund$0 $0 $0
Trust Funds$6,655,215 $8,655,670 ($2,000,455)
Total$6,655,21544.00$8,655,67049.00($2,000,455)(5.00)
SLOT MACHINE REGULATION
General Revenue Fund$0 $0 $0
Trust Funds$6,435,794 $6,418,446 $17,348
Total$6,435,79451.00$6,418,44651.00$17,3480.00
Total: GAMING ENFORCEMENT (Program)$32,635,044196.00$33,585,737198.00($950,693)(2.00)
Total: FLORIDA GAMING CONTROL COMMISSION$32,635,044196.00$33,585,737198.00($950,693)(2.00)
OFFICE OF ATTORNEY GENERAL (Program)
CRIMINAL AND CIVIL LITIGATION
General Revenue Fund$48,917,908 $48,826,547 $91,361
Trust Funds$85,151,152 $85,027,093 $124,059
Total$134,069,060908.00$133,853,640908.00$215,4200.00
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$19,907,793 $20,590,592 ($682,799)
Trust Funds$8,256,197 $8,235,328 $20,869
Total$28,163,990159.00$28,825,920159.00($661,930)0.00
VICTIM SERVICES
General Revenue Fund$14,816,506 $47,635,199 ($32,818,693)
Trust Funds$166,562,121 $166,530,203 $31,918
Total$181,378,627125.00$214,165,402125.00($32,786,775)0.00
Total: OFFICE OF ATTORNEY GENERAL (Program)$343,611,6771,192.00$376,844,9621,192.00($33,233,285)0.00
OFFICE OF STATEWIDE PROSECUTION (Program)
PROSECUTION OF MULTI-CIRCUIT ORGANIZED CRIME
General Revenue Fund$25,949,279 $25,894,564 $54,715
Trust Funds$1,207,685 $1,247,519 ($39,834)
Total$27,156,964140.50$27,142,083140.50$14,8810.00
Total: OFFICE OF STATEWIDE PROSECUTION (Program)$27,156,964140.50$27,142,083140.50$14,8810.00
AUDITOR GENERAL
General Revenue Fund$44,892,330 $44,599,757 $292,573
Trust Funds$0 $0 $0
Total$44,892,3300.00$44,599,7570.00$292,5730.00
Total: AUDITOR GENERAL$44,892,3300.00$44,599,7570.00$292,5730.00
ETHICS, COMMISSION ON
General Revenue Fund$3,091,068 $3,114,262 ($23,194)
Trust Funds$193,727 $192,811 $916
Total$3,284,7950.00$3,307,0730.00($22,278)0.00
Total: ETHICS, COMMISSION ON$3,284,7950.00$3,307,0730.00($22,278)0.00
HOUSE OF REPRESENTATIVES
General Revenue Fund$76,157,451 $75,684,116 $473,335
Trust Funds$0 $0 $0
Total$76,157,4510.00$75,684,1160.00$473,3350.00
Total: HOUSE OF REPRESENTATIVES$76,157,4510.00$75,684,1160.00$473,3350.00
LEGISLATIVE SUPPORT SERVICES
General Revenue Fund$55,771,348 $1,417,582 $54,353,766
Trust Funds$2,577,326 $48,502 $2,528,824
Total$58,348,6740.00$1,466,0840.00$56,882,5900.00
Total: LEGISLATIVE SUPPORT SERVICES$58,348,6740.00$1,466,0840.00$56,882,5900.00
OFFICE OF PUBLIC COUNSEL
General Revenue Fund$2,610,222 $2,600,456 $9,766
Trust Funds$0 $0 $0
Total$2,610,2220.00$2,600,4560.00$9,7660.00
Total: OFFICE OF PUBLIC COUNSEL$2,610,2220.00$2,600,4560.00$9,7660.00
SENATE
General Revenue Fund$64,106,079 $63,794,081 $311,998
Trust Funds$0 $0 $0
Total$64,106,0790.00$63,794,0810.00$311,9980.00
Total: SENATE$64,106,0790.00$63,794,0810.00$311,9980.00
LOTTERY OPERATIONS (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$12,833,821 $13,687,683 ($853,862)
Total$12,833,82153.00$13,687,68353.00($853,862)0.00
LOTTERY GAMES AND OPERATIONS
General Revenue Fund$0 $0 $0
Trust Funds$234,382,928 $222,944,921 $11,438,007
Total$234,382,928387.00$222,944,921387.00$11,438,0070.00
Total: LOTTERY OPERATIONS (Program)$247,216,749440.00$236,632,604440.00$10,584,1450.00
ADMINISTRATION PROGRAM (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$3,011,334 $3,329,577 ($318,243)
Trust Funds$19,804,519 $16,717,130 $3,087,389
Total$22,815,853125.00$20,046,707115.00$2,769,14610.00
Total: ADMINISTRATION PROGRAM (Program)$22,815,853125.00$20,046,707115.00$2,769,14610.00
ADMINISTRATIVE HEARINGS
ADJUDICATION OF DISPUTES (Program)
General Revenue Fund$0 $0 $0
Trust Funds$18,702,365 $18,612,510 $89,855
Total$18,702,365103.00$18,612,510106.00$89,855(3.00)
WORKERS' COMPENSATION CLAIMS COURT (Program)
General Revenue Fund$0 $0 $0
Trust Funds$21,575,094 $21,490,459 $84,635
Total$21,575,094136.00$21,490,459136.00$84,6350.00
Total: ADMINISTRATIVE HEARINGS$40,277,459239.00$40,102,969242.00$174,490(3.00)
COMMISSION ON HUMAN RELATIONS (Program)
HUMAN RELATIONS
General Revenue Fund$4,615,290 $5,120,546 ($505,256)
Trust Funds$2,729,385 $2,763,791 ($34,406)
Total$7,344,67575.00$7,884,33775.00($539,662)0.00
Total: COMMISSION ON HUMAN RELATIONS (Program)$7,344,67575.00$7,884,33775.00($539,662)0.00
FACILITIES PROGRAM (Program)
BUILDING CONSTRUCTION
General Revenue Fund$0 $0 $0
Trust Funds$2,326,528 $4,302,305 ($1,975,777)
Total$2,326,52811.00$4,302,30511.00($1,975,777)0.00
FACILITIES MANAGEMENT
General Revenue Fund$59,047,478 $82,658,500 ($23,611,022)
Trust Funds$93,989,430 $98,472,088 ($4,482,658)
Total$153,036,908266.50$181,130,588274.50($28,093,680)(8.00)
Total: FACILITIES PROGRAM (Program)$155,363,436277.50$185,432,893285.50($30,069,457)(8.00)
PUBLIC EMPLOYEES RELATIONS COMMISSION (Program)
PUBLIC EMPLOYEES RELATIONS
General Revenue Fund$3,940,287 $3,019,962 $920,325
Trust Funds$3,037,661 $2,621,474 $416,187
Total$6,977,94835.00$5,641,43630.00$1,336,5125.00
Total: PUBLIC EMPLOYEES RELATIONS COMMISSION (Program)$6,977,94835.00$5,641,43630.00$1,336,5125.00
SUPPORT PROGRAM (Program)
FEDERAL PROPERTY ASSISTANCE
General Revenue Fund$0 $0 $0
Trust Funds$409,572 $410,869 ($1,297)
Total$409,5724.00$410,8694.00($1,297)0.00
MOTOR VEHICLE AND WATERCRAFT MANAGEMENT
General Revenue Fund$0 $0 $0
Trust Funds$2,191,350 $2,011,390 $179,960
Total$2,191,3507.00$2,011,3906.00$179,9601.00
OFFICE OF SUPPLIER DEVELOPMENT
General Revenue Fund$0
Trust Funds$507,228
Total$507,2286.00$00.00$507,2286.00
OFFICE OF SUPPLIER DIVERSITY
General Revenue Fund$0 $0 $0
Trust Funds$0 $516,589 ($516,589)
Total$00.00$516,5896.00($516,589)(6.00)
PURCHASING OVERSIGHT
General Revenue Fund$0 $0 $0
Trust Funds$26,921,075 $22,528,465 $4,392,610
Total$26,921,07555.00$22,528,46552.00$4,392,6103.00
Total: SUPPORT PROGRAM (Program)$30,029,22572.00$25,467,31368.00$4,561,9124.00
TECHNOLOGY PROGRAM (Program)
INFORMATION TECHNOLOGY PROJECT OVERSIGHT
General Revenue Fund$2,407,133 $3,403,162 ($996,029)
Trust Funds$0 $0 $0
Total$2,407,13313.00$3,403,16213.00($996,029)0.00
OFFICE OF THE STATE CHIEF INFORMATION OFFICER
General Revenue Fund$68,678,159 $46,410,686 $22,267,473
Trust Funds$0 $0 $0
Total$68,678,15957.00$46,410,68657.00$22,267,4730.00
TELECOMMUNICATIONS SERVICES
General Revenue Fund$4,802,136 $4,200,000 $602,136
Trust Funds$185,416,652 $332,698,888 ($147,282,236)
Total$190,218,78868.00$336,898,88871.00($146,680,100)(3.00)
WIRELESS SERVICES
General Revenue Fund$24,895,582 $36,309,437 ($11,413,855)
Trust Funds$29,823,171 $26,209,693 $3,613,478
Total$54,718,75314.00$62,519,13014.00($7,800,377)0.00
Total: TECHNOLOGY PROGRAM (Program)$316,022,833152.00$449,231,866155.00($133,209,033)(3.00)
WORKFORCE PROGRAMS
INSURANCE BENEFITS ADMINISTRATION (Program)
General Revenue Fund$0 $0 $0
Trust Funds$64,000,599 $71,263,485 ($7,262,886)
Total$64,000,59933.00$71,263,48533.00($7,262,886)0.00
PEOPLE FIRST (Program)
General Revenue Fund$7,128,178 $0 $7,128,178
Trust Funds$32,050,134 $41,793,095 ($9,742,961)
Total$39,178,31216.00$41,793,09516.00($2,614,783)0.00
RETIREMENT BENEFITS ADMINISTRATION (Program)
General Revenue Fund$19,287,399 $19,238,074 $49,325
Trust Funds$30,238,621 $31,120,746 ($882,125)
Total$49,526,020222.00$50,358,820225.00($832,800)(3.00)
STATE PERSONNEL POLICY ADMINISTRATION (Program)
General Revenue Fund$1,100,000 $0 $1,100,000
Trust Funds$2,470,318 $2,482,101 ($11,783)
Total$3,570,31819.00$2,482,10119.00$1,088,2170.00
Total: WORKFORCE PROGRAMS$156,275,249290.00$165,897,501293.00($9,622,252)(3.00)
READINESS AND RESPONSE (Program)
DRUG INTERDICTION AND PREVENTION
General Revenue Fund$0 $0 $0
Trust Funds$2,700,000 $2,700,000 $0
Total$2,700,0000.00$2,700,0000.00$00.00
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$5,671,451 $6,565,490 ($894,039)
Trust Funds$0 $0 $0
Total$5,671,45130.00$6,565,49030.00($894,039)0.00
FEDERAL/STATE COOPERATIVE AGREEMENTS
General Revenue Fund$1,696,691 $1,344,902 $351,789
Trust Funds$38,877,587 $39,255,460 ($377,873)
Total$40,574,278302.00$40,600,362314.00($26,084)(12.00)
FLORIDA STATE GUARD
General Revenue Fund$61,935,081 $19,995,851 $41,939,230
Trust Funds$0 $0 $0
Total$61,935,08147.00$19,995,85132.00$41,939,23015.00
MILITARY READINESS AND RESPONSE
General Revenue Fund$139,899,657 $76,816,607 $63,083,050
Trust Funds$2,540,606 $24,428,492 ($21,887,886)
Total$142,440,263122.00$101,245,099110.00$41,195,16412.00
Total: READINESS AND RESPONSE (Program)$253,321,073501.00$171,106,802486.00$82,214,27115.00
COMMISSIONERS AND ADMINISTRATIVE SERVICES (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$7,363,607 $7,357,259 $6,348
Total$7,363,60754.00$7,357,25954.00$6,3480.00
LEGAL SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$3,614,874 $3,607,416 $7,458
Total$3,614,87427.00$3,607,41630.00$7,458(3.00)
PUBLIC SERVICE COMMISSIONERS
General Revenue Fund$0 $0 $0
Trust Funds$3,144,331 $3,137,408 $6,923
Total$3,144,33117.00$3,137,40817.00$6,9230.00
Total: COMMISSIONERS AND ADMINISTRATIVE SERVICES (Program)$14,122,81298.00$14,102,083101.00$20,729(3.00)
UTILITY REGULATION AND CONSUMER ASSISTANCE (Program)
AUDITING AND PERFORMANCE ANALYSIS
General Revenue Fund$0 $0 $0
Trust Funds$2,778,749 $2,772,194 $6,555
Total$2,778,74925.00$2,772,19425.00$6,5550.00
UTILITY REGULATION
General Revenue Fund$0 $0 $0
Trust Funds$14,843,733 $14,804,626 $39,107
Total$14,843,733146.00$14,804,626146.00$39,1070.00
Total: UTILITY REGULATION AND CONSUMER ASSISTANCE (Program)$17,622,482171.00$17,576,820171.00$45,6620.00
ADMINISTRATIVE SERVICES PROGRAM (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$15,467,967 $18,704,355 ($3,236,388)
Trust Funds$16,019,673 $20,464,698 ($4,445,025)
Total$31,487,640253.00$39,169,053253.00($7,681,413)0.00
Total: ADMINISTRATIVE SERVICES PROGRAM (Program)$31,487,640253.00$39,169,053253.00($7,681,413)0.00
CHILD SUPPORT ENFORCEMENT
General Revenue Fund$91,609,962 $103,547,583 ($11,937,621)
Trust Funds$281,660,577 $282,194,869 ($534,292)
Total$373,270,5392,239.00$385,742,4522,239.00($12,471,913)0.00
Total: CHILD SUPPORT ENFORCEMENT$373,270,5392,239.00$385,742,4522,239.00($12,471,913)0.00
GENERAL TAX ADMINISTRATION
General Revenue Fund$116,379,947 $111,737,635 $4,642,312
Trust Funds$87,853,267 $172,521,691 ($84,668,424)
Total$204,233,2142,065.25$284,259,3262,090.25($80,026,112)(25.00)
Total: GENERAL TAX ADMINISTRATION$204,233,2142,065.25$284,259,3262,090.25($80,026,112)(25.00)
INFORMATION SERVICES PROGRAM (Program)
INFORMATION TECHNOLOGY
General Revenue Fund$22,574,119 $19,510,220 $3,063,899
Trust Funds$21,924,430 $22,985,157 ($1,060,727)
Total$44,498,549197.00$42,495,377197.00$2,003,1720.00
Total: INFORMATION SERVICES PROGRAM (Program)$44,498,549197.00$42,495,377197.00$2,003,1720.00
PROPERTY TAX OVERSIGHT
General Revenue Fund$92,776,220 $91,193,006 $1,583,214
Trust Funds$1,520,305 $1,518,274 $2,031
Total$94,296,525160.00$92,711,280160.00$1,585,2450.00
Total: PROPERTY TAX OVERSIGHT$94,296,525160.00$92,711,280160.00$1,585,2450.00
ADMINISTERED FUNDS - JUDICIAL
COURT OPERATIONS - ADMINISTERED FUNDS
General Revenue Fund$0 $2,273,000 ($2,273,000)
Trust Funds$0 $0 $0
Total$00.00$2,273,0000.00($2,273,000)0.00
Total: ADMINISTERED FUNDS - JUDICIAL$00.00$2,273,0000.00($2,273,000)0.00
DISTRICT COURTS OF APPEAL (Program)
COURT OPERATIONS - APPELLATE COURTS
General Revenue Fund$64,552,962 $59,791,684 $4,761,278
Trust Funds$23,882,449 $17,887,104 $5,995,345
Total$88,435,411512.00$77,678,788504.00$10,756,6238.00
Total: DISTRICT COURTS OF APPEAL (Program)$88,435,411512.00$77,678,788504.00$10,756,6238.00
JUDICIAL QUALIFICATIONS COMMISSION (Program)
JUDICIAL QUALIFICATIONS COMMISSION OPERATIONS
General Revenue Fund$1,183,242 $1,180,071 $3,171
Trust Funds$0 $0 $0
Total$1,183,2425.00$1,180,0715.00$3,1710.00
Total: JUDICIAL QUALIFICATIONS COMMISSION (Program)$1,183,2425.00$1,180,0715.00$3,1710.00
SUPREME COURT (Program)
COURT OPERATIONS - SUPREME COURT
General Revenue Fund$9,971,985 $9,870,024 $101,961
Trust Funds$5,672,246 $5,484,312 $187,934
Total$15,644,23199.00$15,354,33699.00$289,8950.00
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$19,998,143 $20,546,014 ($547,871)
Trust Funds$15,772,089 $15,817,414 ($45,325)
Total$35,770,232199.50$36,363,428199.50($593,196)0.00
Total: SUPREME COURT (Program)$51,414,463298.50$51,717,764298.50($303,301)0.00
TRIAL COURTS (Program)
COURT OPERATIONS - CIRCUIT COURTS
General Revenue Fund$443,466,629 $426,599,911 $16,866,718
Trust Funds$73,599,155 $73,053,811 $545,344
Total$517,065,7843,195.50$499,653,7223,135.50$17,412,06260.00
COURT OPERATIONS - COUNTY COURTS
General Revenue Fund$132,861,267 $123,373,025 $9,488,242
Trust Funds$7,408,478 $7,378,054 $30,424
Total$140,269,745728.00$130,751,079684.00$9,518,66644.00
Total: TRIAL COURTS (Program)$657,335,5293,923.50$630,404,8013,819.50$26,930,728104.00
CORPORATIONS (Program)
COMMERCIAL RECORDINGS AND REGISTRATIONS
General Revenue Fund$18,404,037 $16,182,498 $2,221,539
Trust Funds$0 $0 $0
Total$18,404,037102.00$16,182,498102.00$2,221,5390.00
Total: CORPORATIONS (Program)$18,404,037102.00$16,182,498102.00$2,221,5390.00
CULTURAL AFFAIRS (Program)
ARTS AND CULTURE
General Revenue Fund$34,769,745 $30,849,719 $3,920,026
Trust Funds$883,675 $881,045 $2,630
Total$35,653,42016.00$31,730,76416.00$3,922,6560.00
Total: CULTURAL AFFAIRS (Program)$35,653,42016.00$31,730,76416.00$3,922,6560.00
ELECTIONS (Program)
ELECTIONS
General Revenue Fund$16,526,476 $14,604,811 $1,921,665
Trust Funds$36,391 $1,036,391 ($1,000,000)
Total$16,562,86773.00$15,641,20273.00$921,6650.00
OFFICE OF ELECTION CRIMES AND SECURITY
General Revenue Fund$2,250,014 $2,246,654 $3,360
Trust Funds$0 $0 $0
Total$2,250,01416.00$2,246,65416.00$3,3600.00
Total: ELECTIONS (Program)$18,812,88189.00$17,887,85689.00$925,0250.00
HISTORICAL RESOURCES (Program)
HISTORICAL RESOURCES PRESERVATION AND EXHIBITION
General Revenue Fund$3,419,572 $58,763,868 ($55,344,296)
Trust Funds$20,951,661 $12,047,825 $8,903,836
Total$24,371,23382.00$70,811,69382.00($46,440,460)0.00
Total: HISTORICAL RESOURCES (Program)$24,371,23382.00$70,811,69382.00($46,440,460)0.00
LIBRARY AND INFORMATION SERVICES (Program)
LIBRARY, ARCHIVES AND INFORMATION SERVICES
General Revenue Fund$24,287,580 $25,083,008 ($795,428)
Trust Funds$10,124,628 $10,119,643 $4,985
Total$34,412,20865.00$35,202,65165.00($790,443)0.00
Total: LIBRARY AND INFORMATION SERVICES (Program)$34,412,20865.00$35,202,65165.00($790,443)0.00
OFFICE OF THE SECRETARY AND ADMINISTRATIVE SERVICES (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$16,983,228 $17,525,429 ($542,201)
Trust Funds$296,038 $294,655 $1,383
Total$17,279,266103.00$17,820,084103.00($540,818)0.00
Total: OFFICE OF THE SECRETARY AND ADMINISTRATIVE SERVICES (Program)$17,279,266103.00$17,820,084103.00($540,818)0.00
FLORIDA'S TURNPIKE SYSTEMS
FLORIDA'S TURNPIKE ENTERPRISE
General Revenue Fund$0 $0 $0
Trust Funds$2,490,043,215 $3,617,666,758 ($1,127,623,543)
Total$2,490,043,215344.00$3,617,666,758381.00($1,127,623,543)(37.00)
Total: FLORIDA'S TURNPIKE SYSTEMS$2,490,043,215344.00$3,617,666,758381.00($1,127,623,543)(37.00)
TRANSPORTATION SYSTEMS DEVELOPMENT
FLORIDA RAIL ENTERPRISE
General Revenue Fund$0 $0 $0
Trust Funds$79,042,380 $258,933,724 ($179,891,344)
Total$79,042,3801.00$258,933,7241.00($179,891,344)0.00
TRANSPORTATION SYSTEMS DEVELOPMENT (Program)
General Revenue Fund$0 $0 $0
Trust Funds$2,940,107,109 $3,341,215,600 ($401,108,491)
Total$2,940,107,1091,721.00$3,341,215,6001,725.00($401,108,491)(4.00)
Total: TRANSPORTATION SYSTEMS DEVELOPMENT$3,019,149,4891,722.00$3,600,149,3241,726.00($580,999,835)(4.00)
TRANSPORTATION SYSTEMS OPERATIONS
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$0 $0 $0
Trust Funds$123,288,552 $119,938,794 $3,349,758
Total$123,288,552748.00$119,938,794746.00$3,349,7582.00
HIGHWAY OPERATIONS (Program)
General Revenue Fund$0 $129,544,432 ($129,544,432)
Trust Funds$9,113,063,529 $7,986,748,602 $1,126,314,927
Total$9,113,063,5293,002.00$8,116,293,0343,016.00$996,770,495(14.00)
INFORMATION TECHNOLOGY
General Revenue Fund$0 $0 $0
Trust Funds$64,746,276 $76,412,453 ($11,666,177)
Total$64,746,276181.00$76,412,453184.00($11,666,177)(3.00)
Total: TRANSPORTATION SYSTEMS OPERATIONS$9,301,098,3573,931.00$8,312,644,2813,946.00$988,454,076(15.00)
SERVICES TO VETERANS' PROGRAM (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$9,569,984 $9,108,845 $461,139
Trust Funds$1,583,335 $1,321,429 $261,906
Total$11,153,31943.00$10,430,27434.00$723,0459.00
VETERANS EMPLOYMENT AND TRAINING SERVICES
General Revenue Fund$2,450,000 $3,400,000 ($950,000)
Trust Funds$0 $0 $0
Total$2,450,0000.00$3,400,0000.00($950,000)0.00
VETERANS' BENEFITS AND ASSISTANCE
General Revenue Fund$8,214,101 $21,786,854 ($13,572,753)
Trust Funds$4,517,754 $4,559,046 ($41,292)
Total$12,731,855137.00$26,345,900126.00($13,614,045)11.00
VETERANS' HOMES
General Revenue Fund$15,825,430 $22,806,711 ($6,981,281)
Trust Funds$175,978,480 $159,656,461 $16,322,019
Total$191,803,9101,356.00$182,463,1721,346.00$9,340,73810.00
Total: SERVICES TO VETERANS' PROGRAM (Program)$218,139,0841,536.00$222,639,3461,506.00($4,500,262)30.00
Total: $115,623,770,155113,011.26$118,627,688,045113,752.26($3,003,917,890)(741.00)