12-PUBLIC DEFENDERS - TWELFTH JUDICIAL CIRCUIT (Program)Governor's Recommendations
2026-27
Current Year Budget
2025-26
Difference
DollarsPositionsDollarsPositionsDollarsPositions
$12,560,51695.50$12,390,11895.50$170,3980.00
 
Budget Issues (Continuation and New)
 Show Funding SourceGovernor's Recommendations
2026-27
Current Year Budget
2025-26
Difference
 DollarsPositionsDollarsPositionsDollarsPositions
Policy Area: LEGAL REPRESENTATION
ADJUSTMENTS TO CURRENT YEAR ESTIMATED EXPENDITURES      
 REAPPROVAL OF LUMP SUM DISTRIBUTION$154,8970.00$00.00$154,8970.00
ANNUALIZATION OF ADMINISTERED FUNDS APPROPRIATIONS      
 ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2024 - 25 - FIVE MONTHS OF ANNUALIZATION$00.00$62,8710.00($62,871)0.00
 ANNUALIZATION OF STATE HEALTH INSURANCE ADJUSTMENTS FOR FY 2025 - 26 - FIVE MONTHS ANNUALIZATION$62,5010.00$00.00$62,5010.00
ESTIMATED EXPENDITURES      
 ADJUSTMENT TO STATE HEALTH INSURANC E PREMIUM CONTRIBUTION - FY 2025-26 - EFFECTIVE 12/1/2025$87,5010.00$87,5010.00$00.00
 ADJUSTMENT TO STATE HEALTH INSURANCE PREMIUM CONTRIBUTION - FY 2024-25 - EFFECTIVE 12/1/2024$00.00$88,0190.00($88,019)0.00
 CASUALTY INSURANCE PREMIUM ADJUSTMENT$66,6030.00$104,2730.00($37,670)0.00
 ESTIMATED EXPENDITURES - OPERATIONS$12,070,50495.50$11,546,05195.50$524,4530.00
 FLORIDA RETIREMENT SYSTEM - PENSION PLAN BENEFIT ENHANCEMENTS($35,882)0.00($34,891)0.00($991)0.00
 MINIMUM PAY GRADE ADJUSTMENT- EFFECTIVE 7/1/2025$3,1820.00$3,1820.00$00.00
 REALLOCATION OF HUMAN RESOURCES OUTSOURCING$7560.00$8790.00($123)0.00
 SALARY INCREASE FOR FY 2024-25 - STATEWIDE PAY INCREASE - EFFECTIVE 7/1/2024$00.00$287,7790.00($287,779)0.00
 SALARY INCREASE FY 2025-26 STATEWID E 2% PAY INCREASE - EFFECTIVE 7/1/2 025$197,4540.00$197,4540.00$00.00
ESTIMATED EXPENDITURES REALIGNMENT      
 REALIGNMENT OF ADMINISTRATIVE EXPENDITURES - ADD$50,0000.00$00.00$50,0000.00
 REALIGNMENT OF ADMINISTRATIVE EXPENDITURES - DEDUCT($50,000)0.00$00.00($50,000)0.00
FUND SHIFT      
 TRANSFER INDIGENT CRIMINAL DEFENSE TRUST FUND AUTHORITY TO GRANTS AND DONATIONS - ADD$275,0000.00$00.00$275,0000.00
 TRANSFER INDIGENT CRIMINAL DEFENSE TRUST FUND AUTHORITY TO GRANTS AND DONATIONS - DEDUCT($275,000)0.00$00.00($275,000)0.00
NEW INFORMATION RESOURCE MANAGEMENT INFRASTRUCTURE PROJECT      
 FLORIDA PLANNING, ACCOUNTING, AND LEDGER MANAGEMENT (PALM) READINESS$00.00$47,0000.00($47,000)0.00
NONRECURRING EXPENDITURES      
 FLORIDA PLANNING, ACCOUNTING, AND LEDGER MANAGEMENT (PALM) READINESS($47,000)0.00$00.00($47,000)0.00
Total Policy Area: LEGAL REPRESENTATION$12,560,51695.50$12,390,11895.50$170,3980.00