Traffic Safety Commission
| Average Annual FTEs | Near General Fund State | Other Funds | Total Funds | |
|---|---|---|---|---|
| (Dollars in Thousands) | ||||
| Current Budget | 27.5 | 0 | 32,737 | 32,737 |
| 2021-23 Maintenance Level | 27.5 | 0 | 32,726 | 32,726 |
| Difference from 2021-23 Original | 0.0 | 0 | (11) | (11) |
| % Change from 2021-23 Original | 0.0% | 0.0% | (0.0%) | (0.0%) |
2022 Policy Other Changes |
||||
| Cooper Jones Program | 0.0 | 0 | 400 | 400 |
| 2022 Policy Other Changes Total | 0.0 | 0 | 400 | 400 |
2022 Policy Comp Changes |
||||
| State Employee Benefits | 0.0 | 0 | 1 | 1 |
| Non-Rep General Wage Increase | 0.0 | 0 | 90 | 90 |
| PERS & TRS Plan 1 Benefit Increase | 0.0 | 0 | 2 | 2 |
| 2022 Policy Comp Changes Total | 0.0 | 0 | 93 | 93 |
2022 Policy Central Services Changes |
||||
| Audit Services | 0.0 | 0 | 1 | 1 |
| DES Central Services | 0.0 | 0 | 8 | 8 |
| OFM Central Services | 0.0 | 0 | 30 | 30 |
| 2022 Policy Central Services Changes Total | 0.0 | 0 | 39 | 39 |
| Total Policy Changes | 0.0 | 0 | 532 | 532 |
| 2022 Policy Level | 27.5 | 0 | 33,258 | 33,258 |
| Difference from 2021-23 Original | 0.0 | 0 | 521 | 521 |
| % Change from 2021-23 Original | 0.0% | 0.0% | 1.6% | 1.6% |
Policy Changes
Audit Services
Adjustments are made for each agency’s anticipated cost of audits performed by the State Auditor’s Office. (Highway Safety Account - State)
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. (Highway Safety Account - Federal, Highway Safety Account - State)
Cooper Jones Program
Funds are appropriated for the ongoing activities of the Cooper Jones Active Transportation Task Force.
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. (Highway Safety Account - State, Highway Safety Account - Federal)
