Office of Public Defense
Last Updated: 08/26/2025
Budgeted Operating Expenditures
Dollars in Thousands
Does Not Include Higher Education Tuition and Fee Accounts)
Fiscal Year 2025 through July 2025
| Office of Public Defense | Fiscal Year 2025 Actual | Fiscal Year Total Estimate | Fiscal Year to Date Actual | Balance |
|---|---|---|---|---|
Staffing |
||||
| Total Full Time Equivalent Staff Years | 48 | 52 | 61 | (10) |
| Statewide Totals | 48 | 52 | 61 | (10) |
Programs |
||||
| Administration | 3,720 | 4,360 | 3,975 | 385 |
| Appellate Indigent Defense | 9,744 | 13,601 | 11,840 | 1,761 |
| Dependency and Termination | 30,226 | 37,827 | 32,728 | 5,099 |
| Trial Court Indigent Defense | 12,590 | 18,792 | 16,660 | 2,132 |
| Grants and Contracted Services | 195 | 90 | 112 | (22) |
| Civil Commitments | 10,375 | 12,405 | 12,414 | (9) |
| Total Programs | 66,849 | 87,075 | 77,729 | 9,346 |
Objects of Expenditures |
||||
| Salaries and Wages | 5,290 | 4,933 | 6,739 | (1,806) |
| Employee Benefits | 1,561 | 1,346 | 2,046 | (700) |
| Professional Service Contracts | 2,227 | 1,502 | 2,013 | (510) |
| Goods and Other Services | 3,617 | 5,732 | 3,495 | 2,237 |
| Travel | 638 | 366 | 587 | (221) |
| Capital Outlays | 224 | 118 | (118) | |
| Inter Agency/Fund Transfers | ||||
| Grants, Benefits & Client Services | 61,603 | 73,195 | 73,098 | 97 |
| Interagency Reimbursements | (8,310) | (10,367) | 10,367 | |
| Intra-Agency Reimbursements | ||||
| Total Objects of Expenditures | 66,849 | 87,075 | 77,729 | 9,346 |
Source of Funds |
||||
| General Fund Federal | 155 | 50 | 50 | (0) |
| General Fund Private/Local | 20 | 15 | (15) | |
| General Fund State | 64,644 | 77,188 | 71,693 | 5,495 |
| Other Funds State | 2,030 | 9,837 | 5,971 | 3,866 |
| Total Source of Funds | 66,849 | 87,075 | 77,729 | 9,346 |
