You are here

Home » Budget » State budgets » Agency recommendation summaries » Horse Racing Commission

Horse Racing Commission

  Annual FTEs General Fund State Other Funds Total Funds
  (Dollars in Thousands)
Estimated Expenditures 16.0 0 6,034 6,034
2019-21 Maintenance Level 16.0 0 5,680 5,680
Difference from 2017-19 0.0 0 (354) (354)
% Change from 2017-19 0.0% 0.0% (5.9%) (5.9%)

2019-21 Policy Comp Changes

WFSE General Government 0.0 0 56 56
State Rep Employee Benefits Rate 0.0 0 1 1
Non-Rep General Wage Increase 0.0 0 42 42
Orca Transit Pass - Outside CBAs 0.0 0 2 2
PERS & TRS Plan 1 Benefit Increase 0.0 0 2 2
2019-21 Policy Comp Changes Total 0.0 0 103 103

2019-21 Policy Transfers Changes

Orca Transit Pass Funding Transfer 0.0 0 (42) (42)
2019-21 Policy Transfers Changes Total 0.0 0 (42) (42)

2019-21 Policy Central Services Changes

Audit Services 0.0 0 1 1
Legal Services 0.0 0 6 6
CTS Central Services 0.0 0 (8) (8)
DES Central Services 0.0 0 28 28
OFM Central Services 0.0 0 13 13
2019-21 Policy Central Services Changes Total 0.0 0 40 40
Total Policy Changes 0.0 0 101 101
2019-21 Policy Level 16.0 0 5,781 5,781
Difference from 2017-19 0.0 0 (253) (253)
% Change from 2017-19 0.0% 0.0% (4.2%) (4.2%)

Policy Changes

WFSE General Government

Funding is provided for a collective bargaining agreement with the Washington Federation of State Employees - General Government. The agreement includes a general wage increase of 3 percent, effective July 1, 2019; a general wage increase of 3 percent, effective July 1, 2020; premium, shift, and other special pay changes, and increases in targeted job classifications. Employee insurance included in the agreement is displayed in a separate item.

State Rep Employee Benefits Rate

This provides health insurance funding as part of the master agreements for employees who bargain for health benefits as part of a coalition of unions. The insurance funding rate is $977 per employee per month for fiscal year 2020 and $978 per employee per month for fiscal year 2021.

Non-Rep General Wage Increase

Funding is provided for wage increases for state employees who are not represented by a union or who are covered by a bargaining agreement that is not subject to financial feasibility determination. It is sufficient for a general wage increase of 3 percent, effective July 1, 2019, and a general wage increase of 3 percent, effective July 1, 2020. This item includes both general government and higher education workers.

Orca Transit Pass - Outside CBAs

This funds transit passes (ORCA cards) for state employees (outside of higher education) in King, Pierce, and Snohomish counties, other than those in certain collective bargaining agreements.

PERS & TRS Plan 1 Benefit Increase

For eligible Public Employees' and Teachers' Retirement Systems Plan 1 members, this item provides a one-time, ongoing increase of 3 percent, up to a maximum of $62.50 per month.

Orca Transit Pass Funding Transfer

This moves funding for employee transit passes from agencies to WSDOT, which administers the program. The transfer includes both funding added in 2019-21 for expanded access, as well as funding that was provided in the 2017-19 budget.

Audit Services

Agency budgets are adjusted to reflect each agency’s allocated share of charges for state government audits.

Legal Services

Agency budgets are adjusted to reflect each agency’s anticipated share of legal service charges.

CTS Central Services

Agency budgets are adjusted to reflect each agency’s allocated share of charges from the Consolidated Technology Services Agency (WaTech) for the Office of the Chief Information Officer, Office of Cyber Security, state network, security gateways, and geospatial imaging services.

DES Central Services

Agency budgets are adjusted to reflect each agency’s allocated share of charges from the Department of Enterprise Services (DES) for campus rent, utilities, parking, and contracts; a capital project surcharge; financing cost recovery; public and historic facilities; real estate services; risk management services; personnel service rates; the Perry Street child care center; and the department’s enterprise applications.

OFM Central Services

Agency budgets are adjusted to reflect each agency’s allocated share of charges from the Office of Financial Management (OFM) for the One Washington project and OFM enterprise systems.