Washington State Center for Childhood Deafness and Hearing Loss
Average Annual FTEs | Near General Fund State | Other Funds | Total Funds | |
---|---|---|---|---|
(Dollars in Thousands) | ||||
Current Budget | 139.0 | 31,212 | 396 | 31,608 |
2023-25 Maintenance Level | 139.0 | 32,216 | 396 | 32,612 |
Difference from 2023-25 Original | 0.0 | 1,004 | 0 | 1,004 |
% Change from 2023-25 Original | 0.0% | 3.2% | 0.0% | 3.2% |
2023 Policy Other Changes |
||||
Utilization Changes | 3.0 | 563 | 0 | 563 |
Statewide Outreach Program | 3.0 | 1,028 | 0 | 1,028 |
Campus Program | 2.0 | 446 | 0 | 446 |
STEM Transition Education Program | 11.0 | 0 | 3,050 | 3,050 |
2023 Policy Other Changes Total | 19.0 | 2,037 | 3,050 | 5,087 |
2023 Policy Comp Changes |
||||
State Employee Benefits | 0.0 | 5 | 0 | 5 |
WFSE General Government | 0.0 | 1,186 | 0 | 1,186 |
Rep Employee Health Benefits | 0.0 | 55 | 0 | 55 |
WPEA General Government | 0.0 | 669 | 0 | 669 |
Non-Rep Recruitment/Retention | 0.0 | 12 | 0 | 12 |
Non-Rep General Wage Increase | 0.0 | 167 | 0 | 167 |
PERS & TRS Plan 1 Benefit Increase | 0.0 | 11 | 0 | 11 |
Vaccine Booster Incentive | 0.0 | 10 | 0 | 10 |
2023 Policy Comp Changes Total | 0.0 | 2,115 | 0 | 2,115 |
2023 Policy Central Services Changes |
||||
State Data Center | 0.0 | (11) | 0 | (11) |
Archives/Records Management | 0.0 | 1 | 0 | 1 |
Audit Services | 0.0 | 2 | 0 | 2 |
Legal Services | 0.0 | 14 | 0 | 14 |
CTS Central Services | 0.0 | 5 | 0 | 5 |
DES Central Services | 0.0 | 8 | 0 | 8 |
OFM Central Services | 0.0 | 214 | 0 | 214 |
GOV Central Services | 0.0 | 50 | 0 | 50 |
2023 Policy Central Services Changes Total | 0.0 | 283 | 0 | 283 |
Total Policy Changes | 19.0 | 4,435 | 3,050 | 7,485 |
2023-25 Policy Level | 158.0 | 36,651 | 3,446 | 40,097 |
Difference from 2021-23 | 19.0 | 5,439 | 3,050 | 8,489 |
% Change from 2023-25 Original | 13.7% | 17.4% | 770.2% | 26.9% |
Policy Changes
Utilization Changes
The ongoing growth of agency programs has required additional staffing to satisfy the agency's business, staffing and records requirements. CDHY has been understaffed in the business and human resources departments for the last three biennia. This item provides an increase in staffing to satisfy internal control requirements, manage the increasing workloads, and adequately staff and train employees. (General Fund - State)
Statewide Outreach Program
Funding is provided to support CDHY Outreach Team services and the continued expansion of services at the local, regional, and statewide levels. This will ensure the continuity of operations for the support of deaf and hard of hearing children throughout the state of Washington. (General Fund - State)
Campus Program
Funds are provided to support the Washington School for the Deaf (WSD) campus operations and to achieve all safety protocols developed during the previous biennium. (General Fund - State)
STEM Transition Education Program
CDHY and The National Technical Institute of the Deaf have partnered to create a STEM Transition Education Program (STEP) beginning in July 2023 to continue annually. This program will help deaf and hard of hearing high school students prepare for postsecondary education. CDHY and Washington state will become the regional center for this program and will include students from the northwest region outside of Washington state. The funding provided for this item will be offset by federal funds. (General Fund - Local, General Fund - Private/Local)
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. (General Fund - 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. (General Fund - 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. (General Fund - State)
WPEA 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; and a COVID-19 booster incentive of $1,000. (General Fund - 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. (General Fund - 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. (General Fund - 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. (General Fund - 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. (General Fund - State)
State Data Center
Adjustments are made for each agency's share of costs related to the State Data Center. (General Fund - 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. (General Fund - State)
Audit Services
Adjustments are made for each agency's anticipated cost of audits performed by the State Auditor's Office. (General Fund - 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. (General Fund - 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. (General Fund - 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. (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 Chapter 11 of the 2023-25 OFM Budget Instructions for allocation methodologies. (General Fund - 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. (General Fund - State)