Public Employment Relations 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
| Public Employment Relations Commission | Fiscal Year 2025 Actual | Fiscal Year Total Estimate | Fiscal Year to Date Actual | Balance |
|---|---|---|---|---|
Staffing |
||||
| Total Full Time Equivalent Staff Years | 28 | 42 | 29 | 13 |
| Statewide Totals | 28 | 42 | 29 | 13 |
Programs |
||||
| Public Employment Relations Commission | 5,197 | 6,058 | 5,778 | 281 |
| Total Programs | 5,197 | 6,058 | 5,778 | 281 |
Objects of Expenditures |
||||
| Salaries and Wages | 3,256 | 3,806 | 3,389 | 418 |
| Employee Benefits | 946 | 1,104 | 956 | 148 |
| Professional Service Contracts | 5 | 5 | ||
| Goods and Other Services | 877 | 993 | 1,324 | (330) |
| Travel | 103 | 135 | 70 | 65 |
| Capital Outlays | 15 | 15 | 40 | (25) |
| Grants, Benefits & Client Services | 0.16 | 0.13 | (0) | |
| Total Objects of Expenditures | 5,197 | 6,058 | 5,778 | 281 |
Source of Funds |
||||
| General Fund State | 2,584 | 2,796 | 2,583 | 213 |
| Other Funds Non-Appropriated | 18 | 20 | (2) | |
| Other Funds State | 2,613 | 3,244 | 3,175 | 70 |
| Total Source of Funds | 5,197 | 6,058 | 5,778 | 281 |
