The Evergreen State College
| Average Annual FTEs | Near General Fund State | Other Funds | Total Funds | |
|---|---|---|---|---|
| (Dollars in Thousands) | ||||
| Current Budget | 691.0 | 88,591 | 101,261 | 189,852 |
| 2023-25 Maintenance Level | 691.0 | 88,568 | 101,224 | 189,792 |
| Difference from 2023-25 Original | 0.0 | (23) | (37) | (60) |
| % Change from 2023-25 Original | 0.0% | (0.0%) | (0.0%) | (0.0%) |
2024 Policy Other Changes |
||||
| Aviation Assessment and Review | 0.0 | 0 | 125 | 125 |
| Postsecondary Student Needs | 0.30 | 73 | 0 | 73 |
| Shelton Promise | 2.0 | 738 | 0 | 738 |
| WSIPP Project Adjustments | 1.1 | 396 | 0 | 396 |
| 2024 Policy Other Changes Total | 3.4 | 1,207 | 125 | 1,332 |
2024 Policy Comp Changes |
||||
| Pension Rate Month of Death Bill | 0.0 | 6 | 1 | 7 |
| State Employee Benefits | 0.0 | 34 | 9 | 43 |
| 2024 Policy Comp Changes Total | 0.0 | 40 | 10 | 50 |
2024 Policy Central Services Changes |
||||
| Audit Services | 0.0 | 1 | 0 | 1 |
| CTS Central Services | 0.0 | 7 | 2 | 9 |
| DES Central Services | 0.0 | 1 | 0 | 1 |
| GOV Central Services | 0.0 | 1 | 0 | 1 |
| Legal Services | 0.0 | 4 | 1 | 5 |
| OFM Central Services | 0.0 | 109 | 19 | 128 |
| 2024 Policy Central Services Changes Total | 0.0 | 123 | 22 | 145 |
| Total Policy Changes | 3.4 | 1,370 | 157 | 1,527 |
| 2024 Policy Level | 694.4 | 89,938 | 101,381 | 191,319 |
| Difference from 2023-25 Original | 3.4 | 1,347 | 120 | 1,467 |
| % Change from 2023-25 Original | 0.49% | 1.5% | 0.12% | 0.77% |
Policy Changes
Audit Services
Adjustments are made for each agency's anticipated cost of audits performed by the State Auditor's Office. (General Fund - State)
Aviation Assessment and Review
This funding will enable the Washington State Institute for Public Policy to conduct an assessment and literature review regarding air travel demands. (Multimodal Transportation Account - State)
CTS Central Services
Adjustments are made to reflect each agency's anticipated share of charges from Consolidated Technology Services (CTS) for the Office of the Chief Information Officer, Office of Cybersecurity, state network, enterprise and small agency IT services, enterprise architecture and data management, Microsoft 365 licenses, and other items. (Inst of HI ED-Operating Fees Acct - Non-Appropriated, General Fund - State)
DES Central Services
Adjustments are made to reflect each agency's anticipated share of charges from the Department of Enterprise Services (DES) for Capitol campus costs; real estate, risk management, and small agency services; the Perry Street and Capitol Campus child care centers; enterprise applications, and other items. (General Fund - State)
GOV Central Services
Adjustments are made to reflect each agency's anticipated share of charges from the Office of the Governor for the Office of Equity. (General Fund - State)
Legal Services
Adjustments are made for each agency's anticipated cost of legal services provided by the Attorney General's Office. Because legal services expenditures are based on consumption, funding provided in the central service model is not all inclusive. The methodology to estimate consumption is a two-year average and allows for analysis to incorporate unique agency circumstances. (Inst of HI ED-Operating Fees Acct - Non-Appropriated, General Fund - State)
OFM Central Services
Adjustments are made to reflect each agency's anticipated share of charges from the Office of Financial Management for existing statewide applications, the One Washington program, and other central services. See Chapter 11 of the 2023-25 OFM Budget Instructions for allocation methodologies. (General Fund - State, Inst of HI ED-Operating Fees Acct - Non-Appropriated)
Pension Rate Month of Death Bill
Funding is provided for contribution rate impacts associated with proposed legislation that ensures the continuation of benefit payments through the end of the month in which a retiree or beneficiary dies. (General Fund - State, Inst of HI ED-Operating Fees Acct - Non-Appropriated)
Postsecondary Student Needs
Additional funds are provided to make the benefits navigator a full-time position and to extend the hours for the Student Basic Needs/Advocacy Center. (Workforce Education Investment Acc - State)
Shelton Promise
This funding will establish the Shelton Promise pilot program to provide admission and free tuition to Shelton School District seniors to attend the institution. (Workforce Education Investment Acc - State)
State Employee Benefits
Funding is provided to increase the retiree health insurance subsidy, adjusting the cap from $183 to $193 per month and raising the base subsidy percentage from 50 percent to 60 percent. The insurance funding rates are set at $1,145 per month for fiscal year 2024 and $1,158 per month for fiscal year 2025. (General Fund - State, Inst of HI ED-Operating Fees Acct - Non-Appropriated, Inst of Hi Ed-Grants/Contracts Acct - Non-Appropriated, other funds)
WSIPP Project Adjustments
Funds are shifted to enable the Washington State Institute for Public Policy (WSIPP) to continue working on studies assigned by the Legislature in previous biennia. (General Fund - State)