Horse Racing Commission
| Average Annual FTEs | Near General Fund State | Other Funds | Total Funds | |
|---|---|---|---|---|
| (Dollars in Thousands) | ||||
| Current Budget | 16.0 | 0 | 4,520 | 4,520 |
| 2021-23 Maintenance Level | 16.0 | 0 | 4,580 | 4,580 |
| Difference from 2021-23 Original | 0.0 | 0 | 60 | 60 |
| % Change from 2021-23 Original | 0.0% | 0.0% | 1.3% | 1.3% |
2022 Policy Comp Changes |
||||
| WFSE General Government | 0.0 | 0 | 33 | 33 |
| Non-Rep General Wage Increase | 0.0 | 0 | 16 | 16 |
| 2022 Policy Comp Changes Total | 0.0 | 0 | 49 | 49 |
2022 Policy Central Services Changes |
||||
| Audit Services | 0.0 | 0 | 1 | 1 |
| Legal Services | 0.0 | 0 | 3 | 3 |
| DES Central Services | 0.0 | 0 | 14 | 14 |
| OFM Central Services | 0.0 | 0 | 11 | 11 |
| 2022 Policy Central Services Changes Total | 0.0 | 0 | 29 | 29 |
| Total Policy Changes | 0.0 | 0 | 78 | 78 |
| 2022 Policy Level | 16.0 | 0 | 4,658 | 4,658 |
| Difference from 2021-23 Original | 0.0 | 0 | 138 | 138 |
| % Change from 2021-23 Original | 0.0% | 0.0% | 3.1% | 3.1% |
Policy Changes
Audit Services
Adjustments are made for each agency’s anticipated cost of audits performed by the State Auditor’s Office. (Horse Racing Commission Oper Acct - Non-Appropriated)
DES Central Services
Adjustments are made to reflect each agency’s anticipated share of charges from the Department of Enterprise Services for campus rent, parking, security and contracts; capital project surcharges; financing cost recovery; public and historic facilities; real estate services; risk management services; personnel service rates; the Perry Street and Capitol Campus child care centers; small agency services; and the department’s enterprise applications. See the 2021-23 Budget Instructions for allocation methodologies. (Horse Racing Commission Oper Acct - Non-Appropriated)
WFSE General Government
The collective bargaining agreement includes a general wage increase of 3.25% for fiscal year 2023 and a lump sum payment for employees who were employed continuously starting on or before July 1, 2021 through June 30, 2022. (Horse Racing Commission Oper Acct - Non-Appropriated)
Non-Rep General Wage Increase
A general wage increase of 3.25%, effective July 1, 2022, is provided 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. (Horse Racing Commission Oper Acct - Non-Appropriated)
Legal Services
Adjustments are made for each agency's anticipated cost of Attorney General's Office legal services based on a three-year average. Because legal services costs are based on usage, funding provided in the central service model is not all inclusive. (Horse Racing Commission Oper Acct - Non-Appropriated)
OFM Central Services
Adjustments are made to reflect each agency’s anticipated share of charges for existing statewide applications, the One Washington program, and other central services provided by the Office of Financial Management. See the 2021-23 Budget Instructions for allocation methodologies. (Horse Racing Commission Oper Acct - Non-Appropriated)
