PUBLIC DEFENDERS; 20-PUBLIC DEFENDERS - TWENTIETH JUDICIAL CIRCUIT (Program)Governor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
DollarsPositionsDollarsPositionsDollarsPositions
$16,848,178137.00$17,387,241141.00($539,063)(4.00)
 
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$49,5240.00($49,524)0.00
ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS      
 ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION$91,6450.00$00.00$91,6450.00
ANNUALIZATION OF ISSUES PARTIALLY FUNDED IN PRIOR YEAR      
 ANNUALIZATION OF AGENCY DISCRETIONARY PAY INCREASE FOR FY 2023-24 - THREE MONTHS ANNUALIZATION$00.00$16,5090.00($16,509)0.00
BUDGET REDUCTIONS      
 BASE BUDGET REDUCTION($30,708)0.00$00.00($30,708)0.00
ESTIMATED EXPENDITURES      
 ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024$128,3040.00$128,3040.00$00.00
 CASUALTY INSURANCE PREMIUM ADJUSTMENT$27,0110.00$19,4750.00$7,5360.00
 ESTIMATED EXPENDITURES - OPERATIONS$16,829,171141.00$15,049,900141.00$1,779,2710.00
 FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS FOR FY 2024-25$9260.00$9260.00$00.00
 FLORIDA RETIREMENT SYSTEMS CONTRIBUTIONS FOR FY 2023-24$00.00$230,7810.00($230,781)0.00
 REALLOCATION OF HUMAN RESOURCES OUTSOURCING$1900.00$3180.00($128)0.00
 SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024$401,6390.00$401,6390.00$00.00
 SALARY INCREASE FY 2023-24 - JUSTICE ADMINISTRATION ATTORNEYS - EFFECTIVE 7/1/2023$00.00$457,0770.00($457,077)0.00
 SALARY INCREASE FY 2023-24 - STATEWIDE 5% PAY INCREASE - EFFECTIVE 7/1/2023$00.00$610,3880.00($610,388)0.00
OTHER PROGRAMS      
 ADJUSTMENT TO GRANT AND DONATIONS TRUST FUND AUTHORITY$00.00$422,4000.00($422,400)0.00
PROGRAM REDUCTIONS      
 REDUCE VACANT POSITIONS$0(4.00)$00.00$0(4.00)
TRUST FUND AUTHORITY      
 EXCESS TRUST FUND AUTHORITY($600,000)0.00$00.00($600,000)0.00
Total Policy Area: LEGAL REPRESENTATION$16,848,178137.00$17,387,241141.00($539,063)(4.00)