PUBLIC DEFENDERS; 01-PUBLIC DEFENDERS - FIRST JUDICIAL CIRCUIT (Program)Governor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
DollarsPositionsDollarsPositionsDollarsPositions
$14,095,002129.00$14,050,433129.00$44,5690.00
 
Budget Issues (Continuation and New)
 Show Funding SourceGovernor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
 DollarsPositionsDollarsPositionsDollarsPositions
Policy Area: LEGAL REPRESENTATION
ADJUSTMENTS TO CURRENT YEAR ESTIMATED EXPENDITURES      
 AGENCY DISCRETIONARY PAY INCREASE FOR FY 2023-24 - EFFECTIVE 10/1/2023$00.00$77,0560.00($77,056)0.00
ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS      
 ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION$81,6240.00$00.00$81,6240.00
ANNUALIZATION OF ISSUES PARTIALLY FUNDED IN PRIOR YEAR      
 ANNUALIZATION OF AGENCY DISCRETIONARY PAY INCREASE FOR FY 2023-24 - THREE MONTHS ANNUALIZATION$00.00$25,6860.00($25,686)0.00
BUDGET REDUCTIONS      
 BASE BUDGET REDUCTION($27,103)0.00$00.00($27,103)0.00
EQUIPMENT NEEDS      
 REPLACEMENT OF MOTOR VEHICLES$00.00$29,0300.00($29,030)0.00
ESTIMATED EXPENDITURES      
 ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024$114,2730.00$114,2730.00$00.00
 CASUALTY INSURANCE PREMIUM ADJUSTMENT$8,6640.00$10,2880.00($1,624)0.00
 ESTIMATED EXPENDITURES - OPERATIONS$13,589,952129.00$12,275,886126.00$1,314,0663.00
 FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25$1,7190.00$1,7190.00$00.00
 FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24$00.00$171,5550.00($171,555)0.00
 REALLOCATION OF HUMAN RESOURCES OUTSOURCING$1570.00$2200.00($63)0.00
 SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024$335,6680.00$335,6680.00$00.00
 SALARY INCREASE FY 2023-24 - JUSTICE ADMINISTRATION ATTORNEYS - EFFECTIVE 7/1/2023$00.00$336,8010.00($336,801)0.00
 SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023$00.00$516,3100.00($516,310)0.00
IMPROVED PROGRAMS      
 BODY CAMERA EVIDENCE REVIEW$00.00$63,6351.00($63,635)(1.00)
NONRECURRING EXPENDITURES      
 BODY CAMERA EVIDENCE REVIEW($3,201)0.00$00.00($3,201)0.00
 INCREASED SUPPORT STAFF($6,751)0.00$00.00($6,751)0.00
 REPLACEMENT OF MOTOR VEHICLES($29,030)0.00$00.00($29,030)0.00
 SPECIAL CATEGORIES - ACQUISITION OF MOTOR VEHICLES$29,0300.00$00.00$29,0300.00
OTHER PROGRAMS      
 INCREASED SUPPORT STAFF$00.00$121,3362.00($121,336)(2.00)
VETOED APPROPRIATIONS      
 SPECIAL CATEGORIES - ACQUISITION OF MOTOR VEHICLES$00.00($29,030)0.00$29,0300.00
Total Policy Area: LEGAL REPRESENTATION$14,095,002129.00$14,050,433129.00$44,5690.00