State Conservation 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
| State Conservation Commission | Fiscal Year 2025 Actual | Fiscal Year Total Estimate | Fiscal Year to Date Actual | Balance |
|---|---|---|---|---|
Staffing |
||||
| Total Full Time Equivalent Staff Years | 28 | 36 | 31 | 5 |
| Statewide Totals | 28 | 36 | 31 | 5 |
Programs |
||||
| Conservation Commission Operations | 25,336 | 39,345 | 29,560 | 9,785 |
| Total Programs | 25,336 | 39,345 | 29,560 | 9,785 |
Objects of Expenditures |
||||
| Salaries and Wages | 2,430 | 3,310 | 2,899 | 411 |
| Employee Benefits | 807 | 1,142 | 888 | 254 |
| Professional Service Contracts | 863 | 1,908 | 1,811 | 98 |
| Goods and Other Services | 508 | 1,516 | 1,209 | 307 |
| Travel | 206 | 282 | 197 | 85 |
| Capital Outlays | 69 | 12 | 12 | |
| Grants, Benefits & Client Services | 21,654 | 31,176 | 23,226 | 7,949 |
| Interagency Reimbursements | (1,201) | (670) | 670 | |
| Total Objects of Expenditures | 25,336 | 39,345 | 29,560 | 9,785 |
Source of Funds |
||||
| General Fund Federal | 93 | 1,541 | 36 | 1,505 |
| General Fund State | 16,189 | 20,692 | 16,007 | 4,685 |
| Other Funds Non-Appropriated | 10 | 10 | ||
| Other Funds State | 9,054 | 17,102 | 13,516 | 3,586 |
| Total Source of Funds | 25,336 | 39,345 | 29,560 | 9,785 |
