| Energy and Environment | |||||
| Natural Resources | |||||
| Commissioner | |||||
| Actual FY 2024 | Actual FY 2025 | Revised FY 2026 | Recommended FY 2027 | Recommended FY 2028 | |
| SOURCE OF FUNDS | |||||
| General Fund | |||||
| Regular Appropriation | 905,100 | 849,700 | 875,600 | 854,800 | 1,051,200 |
| Budget Reduction-General Fund | (110,800) | ||||
| Other | (142,800) | (170,600) | 300,000 | ||
| Total General Fund | 762,300 | 679,100 | 1,064,800 | 854,800 | 1,051,200 |
| Restricted Funds | |||||
| Balance Forward | 220,618 | 228,683 | 203,700 | 153,700 | 155,600 |
| Current Receipts | 3,386 | ||||
| Non-Revenue Receipts | 4,679 | 3,029 | 1,900 | 1,900 | 1,900 |
| Total Restricted Funds | 228,683 | 231,711 | 205,600 | 155,600 | 157,500 |
| Federal Fund | |||||
| Balance Forward | 6 | (12,929) | (4,000) | ||
| Current Receipts | 411,612 | 385,468 | 373,500 | 364,800 | 493,900 |
| Non-Revenue Receipts | (4,679) | (3,029) | (1,900) | (1,900) | (1,900) |
| Total Federal Fund | 406,939 | 369,510 | 367,600 | 362,900 | 492,000 |
| TOTAL SOURCE OF FUNDS | 1,397,921 | 1,280,322 | 1,638,000 | 1,373,300 | 1,700,700 |
| EXPENDITURES BY CLASS | |||||
| Personnel Costs | 1,014,560 | 908,579 | 1,216,300 | 949,700 | 1,275,200 |
| Operating Expenses | 96,001 | 86,816 | 194,000 | 194,000 | 194,100 |
| Grants Loans Benefits | 71,607 | 85,229 | 74,000 | 74,000 | 74,000 |
| TOTAL EXPENDITURES | 1,182,168 | 1,080,624 | 1,484,300 | 1,217,700 | 1,543,300 |
| EXPENDITURES BY FUND SOURCE | |||||
| General Fund | 762,300 | 679,100 | 1,064,800 | 854,800 | 1,051,200 |
| Restricted Funds | 28,002 | 51,900 | 100 | ||
| Federal Fund | 419,868 | 373,522 | 367,600 | 362,900 | 492,000 |
| TOTAL EXPENDITURES | 1,182,168 | 1,080,624 | 1,484,300 | 1,217,700 | 1,543,300 |