PUBLIC DEFENDERS; 19-PUBLIC DEFENDERS - NINETEENTH JUDICIAL CIRCUIT (Program)Governor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
DollarsPositionsDollarsPositionsDollarsPositions
$9,991,95778.00$9,815,22386.00$176,734(8.00)
 
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$26,6570.00($26,657)0.00
ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS      
 ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION$57,3890.00$00.00$57,3890.00
ANNUALIZATION OF ISSUES PARTIALLY FUNDED IN PRIOR YEAR      
 ANNUALIZATION OF AGENCY DISCRETIONARY PAY INCREASE FOR FY 2023-24 - THREE MONTHS ANNUALIZATION$00.00$8,8860.00($8,886)0.00
BUDGET REDUCTIONS      
 BASE BUDGET REDUCTION($18,655)0.00$00.00($18,655)0.00
EQUIPMENT NEEDS      
 REPLACEMENT OF MOTOR VEHICLES$00.00$40,0000.00($40,000)0.00
ESTIMATED EXPENDITURES      
 ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024$80,3460.00$80,3460.00$00.00
 CASUALTY INSURANCE PREMIUM ADJUSTMENT($38,091)0.00$9550.00($39,046)0.00
 ESTIMATED EXPENDITURES - OPERATIONS$9,543,19586.00$8,795,88086.00$747,3150.00
 FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25$8450.00$8450.00$00.00
 FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24$00.00$128,8080.00($128,808)0.00
 REALLOCATION OF HUMAN RESOURCES OUTSOURCING$1190.00$2030.00($84)0.00
 SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024$228,8090.00$228,8090.00$00.00
 SALARY INCREASE FY 2023-24 - JUSTICE ADMINISTRATION ATTORNEYS - EFFECTIVE 7/1/2023$00.00$211,6500.00($211,650)0.00
 SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023$00.00$367,1840.00($367,184)0.00
IMPROVED PROGRAMS      
 INCREASE TRUST FUND AUTHORITY FOR CONTRACTUAL AMENDMENTS$138,0000.00$00.00$138,0000.00
NONRECURRING EXPENDITURES      
 REPLACEMENT OF MOTOR VEHICLES($40,000)0.00($35,000)0.00($5,000)0.00
 SPECIAL CATEGORIES - ACQUISITION OF MOTOR VEHICLES$40,0000.00$00.00$40,0000.00
PROGRAM REDUCTIONS      
 REDUCE VACANT POSITIONS$0(8.00)$00.00$0(8.00)
VETOED APPROPRIATIONS      
 SPECIAL CATEGORIES - ACQUISITION OF MOTOR VEHICLES$00.00($40,000)0.00$40,0000.00
Total Policy Area: LEGAL REPRESENTATION$9,991,95778.00$9,815,22386.00$176,734(8.00)