Caseload Forecast Council
Last Updated: 07/07/2025
Budgeted Operating Expenditures
Dollars in Thousands
Does Not Include Higher Education Tuition and Fee Accounts)
Fiscal Year 2025 through June 2025
| Caseload Forecast Council | Fiscal Year 2025 Actual | Fiscal Year Total Estimate | Fiscal Year to Date Actual | Balance |
|---|---|---|---|---|
Staffing |
||||
| Total Full Time Equivalent Staff Years | 12 | 12 | 12 | 0.17 |
| Statewide Totals | 12 | 12 | 12 | 0.17 |
Programs |
||||
| Administration | 2,380 | 2,656 | 2,313 | 343 |
| Total Programs | 2,380 | 2,656 | 2,313 | 343 |
Objects of Expenditures |
||||
| Salaries and Wages | 1,483 | 1,601 | 1,414 | 187 |
| Employee Benefits | 416 | 444 | 392 | 51 |
| Professional Service Contracts | 6 | 16 | 6 | 10 |
| Goods and Other Services | 554 | 662 | 585 | 77 |
| Travel | 6 | 17 | 5 | 12 |
| Capital Outlays | 8 | 10 | 10 | |
| Grants, Benefits & Client Services | 2 | 2 | 2 | |
| Interagency Reimbursements | (96) | (96) | (90) | (6) |
| Total Objects of Expenditures | 2,380 | 2,656 | 2,313 | 343 |
Source of Funds |
||||
| General Fund State | 2,201 | 2,476 | 2,148 | 328 |
| Other Funds State | 178 | 180 | 165 | 15 |
| Total Source of Funds | 2,380 | 2,656 | 2,313 | 343 |
