State Lottery

  Average Annual FTEs Near General Fund State Other Funds Total Funds
  (Dollars in Thousands)
Current Budget 144.9 0 1,247,944 1,247,944
2023-25 Maintenance Level 144.9 0 1,427,135 1,427,135
Difference from 2023-25 Original 0.0 0 179,191 179,191
% Change from 2023-25 Original 0.0% 0.0% 14.4% 14.4%

2023 Policy Comp Changes

State Employee Benefits 0.0 0 40 40
WFSE General Government 0.0 0 342 342
Rep Employee Health Benefits 0.0 0 14 14
Non-Rep Recruitment/Retention 0.0 0 96 96
Non-Rep General Wage Increase 0.0 0 974 974
PERS & TRS Plan 1 Benefit Increase 0.0 0 21 21
Vaccine Booster Incentive 0.0 0 85 85
2023 Policy Comp Changes Total 0.0 0 1,572 1,572

2023 Policy Central Services Changes

Shared Tenant M365 to CSM 0.0 0 (97) (97)
State Data Center 0.0 0 (23) (23)
Archives/Records Management 0.0 0 1 1
Audit Services 0.0 0 5 5
Legal Services 0.0 0 12 12
Administrative Hearings 0.0 0 1 1
CTS Central Services 0.0 0 178 178
DES Central Services 0.0 0 50 50
OFM Central Services 0.0 0 201 201
GOV Central Services 0.0 0 47 47
2023 Policy Central Services Changes Total 0.0 0 375 375
Total Policy Changes 0.0 0 1,947 1,947
2023-25 Policy Level 144.9 0 1,429,082 1,429,082
Difference from 2021-23 0.0 0 181,138 181,138
% Change from 2023-25 Original 0.0% 0.0% 14.5% 14.5%

Policy Changes

State Employee Benefits

Health insurance funding is provided for state employees who are not represented by a union, who are covered by a bargaining agreement that is not subject to financial feasibility determination, or who are not part of the coalition of unions for health benefits. The insurance funding rate is $1,160 per employee per month for fiscal year 2024 and $1,233 per employee per month for fiscal year 2025. (Lottery Administrative Account - State)

WFSE General Government

Funding is provided for a general wage increase of 4%, effective July 1, 2023; a general wage increase of 3%, effective July 1, 2024; targeted job classification base range increases; recognition and retention lump sum payments for employees employed on or before July 1, 2022 and continuously employed through July 1, 2023; shift premium increase for eligible shifts from $1 to $2.50 per eligible hour; a COVID-19 booster incentive of $1,000; supplemental shift premium increases for nurse classifications; 5% premium pay for employees who are assigned to a facility that provides direct care to residents, patients and/or clients and whose duties are required to be performed on location; and an increase of $250 to the annual lump sum payment for Labor and Industries risk classes 7200/7201. (Lottery Administrative Account - State)

Rep Employee Health Benefits

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 $1,160 per employee per month for fiscal year 2024 and $1,233 per employee per month for fiscal year 2025. (Lottery Administrative Account - State)

Non-Rep Recruitment/Retention

Funding is provided for recognition and retention lump sum payments for employees employed on or before July 1, 2022 and continuously employed through July 1, 2023. (Lottery Administrative Account - State)

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 4 percent, effective July 1, 2023 and a general wage increase of 3 percent, effective July 1, 2024. This item includes both general government and higher education workers. (Lottery Administrative Account - State)

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. (Lottery Administrative Account - State)

Vaccine Booster Incentive

Funding is provided for a $1,000 lump sum COVID-19 booster incentive for non-represented employees. This funding does not cover institutions of higher education. (Lottery Administrative Account - State)

Shared Tenant M365 to CSM

Agency budgets are reduced by the base budget amounts provided to Consolidated Technology Services for Microsoft 365 licenses so the cost can be added to the central service model allocation in CTS central services (Step 92J). (Lottery Administrative Account - State)

State Data Center

Adjustments are made for each agency's share of costs related to the State Data Center. (Lottery Administrative Account - State)

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. (Lottery Administrative Account - State)

Audit Services

Adjustments are made for each agency's anticipated cost of audits performed by the State Auditor's Office. (Lottery Administrative Account - 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 has been updated from a three-year average to a two-year average and allows for analysis to incorporate unique agency circumstances. (Lottery Administrative Account - State)

Administrative Hearings

Adjustments are made for each agency's anticipated cost of hearings performed by the Office of Administrative Hearings. (Lottery Administrative 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 services, small agency IT services, security gateways, and geospatial imaging services. This amount now includes the total amount for agencies that use the Microsoft 365 shared tenant. See Chapter 11 of the 2023-25 OFM Budget Instructions for allocation methodologies. (Lottery Administrative Account - State)

DES Central Services

Adjustments are made to reflect each agency's anticipated share of charges from the Department of Enterprise Services (DES) for campus rent, parking, contracts, and security; 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 Chapter 11 of the 2023-25 OFM Budget Instructions for allocation methodologies. (Lottery Administrative Account - 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 Chapter 11 of the 2023-25 OFM Budget Instructions for allocation methodologies. (Lottery Administrative Account - State)

GOV Central Services

A new central service is created to reflect each agency's anticipated share of charges from the Office of the Governor for statewide policy staff and the Office of Equity. (Lottery Administrative Account - State)