Washington State Gambling Commission
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
| Washington State Gambling Commission | Fiscal Year 2025 Actual | Fiscal Year Total Estimate | Fiscal Year to Date Actual | Balance |
|---|---|---|---|---|
Staffing |
||||
| Total Full Time Equivalent Staff Years | 98 | 115 | 102 | 13 |
| Statewide Totals | 98 | 115 | 102 | 13 |
Programs |
||||
| Regulation and Control | 16,178 | 21,197 | 17,258 | 3,939 |
| Total Programs | 16,178 | 21,197 | 17,258 | 3,939 |
Objects of Expenditures |
||||
| Salaries and Wages | 8,700 | 10,102 | 8,541 | 1,561 |
| Employee Benefits | 2,996 | 3,335 | 2,896 | 439 |
| Professional Service Contracts | 640 | 1,559 | 1,700 | (141) |
| Goods and Other Services | 3,448 | 5,457 | 3,497 | 1,961 |
| Travel | 198 | 460 | 220 | 241 |
| Capital Outlays | 194 | 266 | 402 | (136) |
| Grants, Benefits & Client Services | 3 | 17 | 2 | 15 |
| Intra-Agency Reimbursements | ||||
| Total Objects of Expenditures | 16,178 | 21,197 | 17,258 | 3,939 |
Source of Funds |
||||
| Other Funds Non-Appropriated | 16,178 | 21,197 | 17,258 | 3,939 |
| Total Source of Funds | 16,178 | 21,197 | 17,258 | 3,939 |
