PUBLIC DEFENDERS; 18-PUBLIC DEFENDERS - EIGHTEENTH JUDICIAL CIRCUIT (Program)Governor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
DollarsPositionsDollarsPositionsDollarsPositions
$14,128,501113.00$14,080,575113.00$47,9260.00
 
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$39,1850.00($39,185)0.00
ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS      
 ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION$72,6410.00$00.00$72,6410.00
ANNUALIZATION OF ISSUES PARTIALLY FUNDED IN PRIOR YEAR      
 ANNUALIZATION OF AGENCY DISCRETIONARY PAY INCREASE FOR FY 2023-24 - THREE MONTHS ANNUALIZATION$00.00$13,0620.00($13,062)0.00
BUDGET REDUCTIONS      
 BASE BUDGET REDUCTION($24,715)0.00$00.00($24,715)0.00
EQUIPMENT NEEDS      
 REPLACEMENT OF MOTOR VEHICLES$00.00$35,0000.00($35,000)0.00
ESTIMATED EXPENDITURES      
 ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024$101,6970.00$101,6970.00$00.00
 CASUALTY INSURANCE PREMIUM ADJUSTMENT$3560.00$2,7950.00($2,439)0.00
 ESTIMATED EXPENDITURES - OPERATIONS$13,625,514113.00$12,564,616113.00$1,060,8980.00
 FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25$7140.00$7140.00$00.00
 FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24$00.00$192,1860.00($192,186)0.00
 REALLOCATION OF HUMAN RESOURCES OUTSOURCING$1430.00$2140.00($71)0.00
 SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024$352,1510.00$352,1510.00$00.00
 SALARY INCREASE FY 2023-24 - JUSTICE ADMINISTRATION ATTORNEYS - EFFECTIVE 7/1/2023$00.00$351,1860.00($351,186)0.00
 SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023$00.00$532,7690.00($532,769)0.00
ESTIMATED EXPENDITURES REALIGNMENT      
 REALIGNMENT OF ADMINISTRATIVE EXPENDITURES - ADD$00.00$300,0000.00($300,000)0.00
 REALIGNMENT OF ADMINISTRATIVE EXPENDITURES - DEDUCT$00.00($300,000)0.00$300,0000.00
NONRECURRING EXPENDITURES      
 REPLACEMENT OF MOTOR VEHICLES($35,000)0.00($70,000)0.00$35,0000.00
 SPECIAL CATEGORIES - ACQUISITION OF MOTOR VEHICLES$35,0000.00$00.00$35,0000.00
VETOED APPROPRIATIONS      
 SPECIAL CATEGORIES - ACQUISITION OF MOTOR VEHICLES$00.00($35,000)0.00$35,0000.00
Total Policy Area: LEGAL REPRESENTATION$14,128,501113.00$14,080,575113.00$47,9260.00