Department of Revenue

  Average Annual FTEs Near General Fund State Other Funds Total Funds
  (Dollars in Thousands)
Current Budget 1,495.2 864,270 53,823 918,093
2023-25 Maintenance Level 1,495.2 804,106 45,050 849,156
Difference from 2023-25 Original 0.0 (60,164) (8,773) (68,937)
% Change from 2023-25 Original 0.0% (7.0%) (16.3%) (7.5%)

2024 Policy Other Changes

Business License Services 0.40 4 0 4
Capital Gains Tax Corrections 1.7 539 0 539
Capital Gains Tax Enforcement 3.5 962 0 962
WFTC Technical Corrections 0.40 4 0 4
WFTC Outreach 0.0 2,000 0 2,000
2024 Policy Other Changes Total 6.0 3,509 0 3,509

2024 Policy Comp Changes

State Employee Benefits 0.0 96 11 107
Pension Rate Month of Death Bill 0.0 48 5 53
2024 Policy Comp Changes Total 0.0 144 16 160

2024 Policy Central Services Changes

Audit Services 0.0 3 0 3
Legal Services 0.0 44 5 49
CTS Central Services 0.0 155 16 171
DES Central Services 0.0 3 0 3
OFM Central Services 0.0 1,482 176 1,658
GOV Central Services 0.0 14 1 15
2024 Policy Central Services Changes Total 0.0 1,701 198 1,899
Total Policy Changes 6.0 5,354 214 5,568
2024 Policy Level 1,501.2 809,460 45,264 854,724
Difference from 2023-25 Original 6.0 (54,810) (8,559) (63,369)
% Change from 2023-25 Original 0.40% (6.3%) (15.9%) (6.9%)

Policy Changes

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 is a two-year average and allows for analysis to incorporate unique agency circumstances. (General Fund - State, Timber Tax Distribution Account - State, Business License Account - State, other funds)

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 and small agency IT services, enterprise architecture and data management, Microsoft 365 licenses, and other items. (Business License Account - State, Timber Tax Distribution Account - State, General Fund - State, other funds)

DES Central Services

Adjustments are made to reflect each agency's anticipated share of charges from the Department of Enterprise Services (DES) for Capitol campus costs; real estate, risk management, and small agency services; the Perry Street and Capitol Campus child care centers; enterprise applications, and other items. (General Fund - State)

OFM Central Services

Adjustments are made to reflect each agency's anticipated share of charges from the Office of Financial Management for existing statewide applications, the One Washington program, and other central services. See Chapter 11 of the 2023-25 OFM Budget Instructions for allocation methodologies. (General Fund - State, Unclaimed Personal Property Account - Non-Appropriated, Business License Account - State, other funds)

Business License Services

This item supports agency request legislation to modify provisions of the business licensing service program concerning fee change notice requirements, administration of the business license account balance, and handling of fee exemptions for the local government nonresident business license endorsement. (General Fund - State)

Capital Gains Tax Corrections

Agency request legislation will be proposed to modify the capital gains tax under chapter 82.87 RCW and related statutes by clarifying ambiguities, making technical corrections, and providing administrative efficiencies. (General Fund - State)

Capital Gains Tax Enforcement

Funding is provided for capital gains tax enforcement and administrative hearing staff. (General Fund - State)

WFTC Technical Corrections

This item supports agency request legislation to modify the Working Families Tax Credit by clarifying the refundable nature of the credit, the application requirements, and the eligibility verification process. (General Fund - State)

WFTC Outreach

Funding is provided to continue outreach efforts to increase awareness and participation in the Working Families Tax Credit (WFTC) program. (General Fund - State)

State Employee Benefits

Funding is provided to increase the retiree health insurance subsidy, adjusting the cap from $183 to $193 per month and raising the base subsidy percentage from 50 percent to 60 percent. The insurance funding rates are set at $1,145 per month for fiscal year 2024 and $1,158 per month for fiscal year 2025. (General Fund - State, Unclaimed Personal Property Account - Non-Appropriated, Business License Account - State, other funds)

Pension Rate Month of Death Bill

Funding is provided for contribution rate impacts associated with proposed legislation that ensures the continuation of benefit payments through the end of the month in which a retiree or beneficiary dies. (Timber Tax Distribution Account - State, Business License Account - State, General Fund - State, other funds)

GOV Central Services

Adjustments are made to reflect each agency's anticipated share of charges from the Office of the Governor for the Office of Equity. (Business License Account - State, General Fund - State)