Office of Insurance Commissioner
Last Updated: 01/07/2025
Budgeted Operating Expenditures
Dollars in Thousands
Does Not Include Higher Education Tuition and Fee Accounts)
Fiscal Year 2025 through December 2024
Office of Insurance Commissioner | Fiscal Year 2025 Actual | Fiscal Year Total Estimate | Fiscal Year to Date Actual | Balance |
---|---|---|---|---|
Staffing |
||||
Total Full Time Equivalent Staff Years | 261 | 296 | 265 | 31 |
Statewide Totals | 261 | 296 | 265 | 31 |
Programs |
||||
Administration | 11,107 | 9,524 | 4,266 | 5,258 |
Company Supervision | 7,216 | 8,254 | 2,907 | 5,347 |
Consumer Protection | 16,334 | 20,274 | 8,136 | 12,138 |
Rates And Forms | 6,853 | 8,938 | 3,131 | 5,807 |
Total Programs | 41,509 | 46,990 | 18,440 | 28,550 |
Objects of Expenditures |
||||
Salaries and Wages | 23,528 | 27,000 | 10,149 | 16,852 |
Employee Benefits | 7,692 | 8,879 | 3,257 | 5,622 |
Professional Service Contracts | 799 | 3,762 | 1,363 | 2,400 |
Goods and Other Services | 7,580 | 6,203 | 2,782 | 3,421 |
Travel | 230 | 351 | 140 | 211 |
Capital Outlays | 354 | 94 | 162 | (68) |
Grants, Benefits & Client Services | 1,326 | 700 | 588 | 111 |
Intra-Agency Reimbursements | ||||
Total Objects of Expenditures | 41,509 | 46,990 | 18,440 | 28,550 |
Source of Funds |
||||
General Fund Federal | 2,562 | 2,443 | 880 | 1,563 |
Other Funds Non-Appropriated | 55 | 2 | 0.30 | 2 |
Other Funds State | 38,893 | 44,545 | 17,560 | 26,985 |
Total Source of Funds | 41,509 | 46,990 | 18,440 | 28,550 |