Eastern Washington University

  Average Annual FTEs Near General Fund State Other Funds Total Funds
  (Dollars in Thousands)
Current Budget 1,441.4 139,184 213,247 352,431
2021-23 Maintenance Level 1,441.4 139,822 213,453 353,275
Difference from 2021-23 Original 0.0 638 206 844
% Change from 2021-23 Original 0.0% 0.46% 0.10% 0.24%

2022 Policy Other Changes

Cybersecurity Degree Options 4.0 2,810 0 2,810
Eagle Care 5.5 1,054 0 1,054
2022 Policy Other Changes Total 9.5 3,864 0 3,864

2022 Policy Comp Changes

State Employee Benefits 0.0 8 13 21
Rep Employee Health Benefits 0.0 5 7 12
Non-Rep General Wage Increase 0.0 1,353 1,310 2,663
PERS & TRS Plan 1 Benefit Increase 0.0 13 17 30
2022 Policy Comp Changes Total 0.0 1,379 1,347 2,726

2022 Policy Central Services Changes

Archives/Records Management 0.0 1 1 2
Audit Services 0.0 1 1 2
Legal Services 0.0 26 24 50
CTS Central Services 0.0 3 2 5
DES Central Services 0.0 9 8 17
OFM Central Services 0.0 87 79 166
Self-Insurance Liability Premium 0.0 9 9 18
2022 Policy Central Services Changes Total 0.0 136 124 260
Total Policy Changes 9.5 5,379 1,471 6,850
2022 Policy Level 1,450.9 145,201 214,924 360,125
Difference from 2021-23 Original 9.5 6,017 1,677 7,694
% Change from 2021-23 Original 0.66% 4.3% 0.79% 2.2%

Policy Changes

Audit Services

Adjustments are made for each agency’s anticipated cost of audits performed by the State Auditor’s Office. (Inst of HI ED-Operating Fees Acct - Non-Appropriated, General Fund - State)

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. (General Fund - State, Inst of HI ED-Operating Fees Acct - Non-Appropriated)

Cybersecurity Degree Options

This funding will enhance Eastern Washington University's computer science program by adding a Bachelor of Science in Cybersecurity degree option and a Professional Science Master's Cyber Operations degree option in the College of Science, Technology, Engineering and Mathematics. (Workforce Education Investment Acc - State, General Fund - State)

Eagle Care

This item funds implementation of Eagle Care, a robust and coordinated care network that is designed to coordinate and maximize various student support services. The wrap-around care helps students navigate and overcome the social, financial and/or health obstacles that can delay or prevent the successful completion of their degree. (Workforce Education Investment Acc - State)

State Employee Benefits

Health insurance funding is provided for state employees who are not covered by the healthcare coalition. The insurance funding rate is $936 per employee per month for fiscal year 2022 and $1,130 per employee per month for fiscal year 2023. (General Fund - State, Inst of Hi Ed-Dedicated Local Acct - Non-Appropriated, Inst of HI ED-Operating Fees Acct - Non-Appropriated, other funds)

Rep Employee Health Benefits

Health insurance funding is provided 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 $936 per employee per month for fiscal year 2022 and $1,130 per employee per month for fiscal year 2023. (General Fund - State, Inst of HI ED-Operating Fees Acct - Non-Appropriated, Inst of Hi Ed-Dedicated Local 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. (General Fund - State, Inst of Hi Ed-Dedicated Local Acct - Non-Appropriated, Inst of HI ED-Operating Fees Acct - Non-Appropriated, other funds)

PERS & TRS Plan 1 Benefit Increase

For eligible Public Employees' and Teachers' Retirement Systems Plan 1 members, this item provides an increase of 3%, up to a maximum of $110 per month. (General Fund - State, Inst of Hi Ed-Dedicated Local Acct - Non-Appropriated, Inst of HI ED-Operating Fees Acct - Non-Appropriated, other funds)

Archives/Records Management

Adjustments are made for each agency's anticipated share of charges for archives and records management services provided by the Secretary of State's Office. (General Fund - State, Inst of HI ED-Operating Fees Acct - Non-Appropriated)

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 Cyber Security, state network, enterprise services, small agency IT services, security gateways, and geospatial imaging services. See the 2021-23 Budget Instructions for allocation methodologies. (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 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. (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 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. (Inst of HI ED-Operating Fees Acct - Non-Appropriated, General Fund - State)

Self-Insurance Liability Premium

Adjustments are made to reflect each agency's share of the actuarially projected costs of the self-insurance liability premium. (Inst of HI ED-Operating Fees Acct - Non-Appropriated, General Fund - State)