Criminal Justice Training Commission
Average Annual FTEs | Near General Fund State | Other Funds | Total Funds | |
---|---|---|---|---|
(Dollars in Thousands) | ||||
Current Budget | 123.0 | 104,271 | 23,595 | 127,866 |
2023-25 Maintenance Level | 123.0 | 104,749 | 23,594 | 128,343 |
Difference from 2023-25 Original | 0.0 | 478 | (1) | 477 |
% Change from 2023-25 Original | 0.0% | 0.46% | (0.0%) | 0.37% |
2024 Policy Other Changes |
||||
Admin Support | 1.0 | 244 | 0 | 244 |
Basic Academy Instructors | 0.0 | 1,513 | 505 | 2,018 |
Corrections Regional Academy | 0.70 | 1,323 | 237 | 1,560 |
Regional Academies | 0.0 | 600 | 0 | 600 |
2024 Policy Other Changes Total | 1.7 | 3,680 | 742 | 4,422 |
2024 Policy Comp Changes |
||||
State Employee Benefits | 0.0 | 6 | 0 | 6 |
Pension Rate Month of Death Bill | 0.0 | 2 | 0 | 2 |
2024 Policy Comp Changes Total | 0.0 | 8 | 0 | 8 |
2024 Policy Central Services Changes |
||||
Legal Services | 0.0 | 8 | 0 | 8 |
Administrative Hearings | 0.0 | 2 | 0 | 2 |
CTS Central Services | 0.0 | 21 | 0 | 21 |
DES Central Services | 0.0 | 5 | 0 | 5 |
OFM Central Services | 0.0 | 100 | 0 | 100 |
GOV Central Services | 0.0 | 1 | 0 | 1 |
2024 Policy Central Services Changes Total | 0.0 | 137 | 0 | 137 |
Total Policy Changes | 1.7 | 3,825 | 742 | 4,567 |
2024 Policy Level | 124.7 | 108,574 | 24,336 | 132,910 |
Difference from 2023-25 Original | 1.7 | 4,303 | 741 | 5,044 |
% Change from 2023-25 Original | 1.4% | 4.1% | 3.1% | 3.9% |
Policy Changes
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)
Administrative Hearings
Adjustments are made for each agency's anticipated cost of hearings performed by the Office of Administrative Hearings. (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 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)
Admin Support
Funding is provided for two administrative staff to help with records requests and curriculum development. (General Fund - State)
Basic Academy Instructors
Upon the successful completion of the first pilot class for the improved Basic Law Enforcement Academy (BLEA) curriculum, the agency determined that the funding level for part-time instructors is inadequate. The new curriculum includes more hands-on scenario training which requires more instructors. An essential element of this updated curriculum is a low student-to-instructor ratio. Funding is provided to continue to implement this improved curriculum for all BLEA classes and increase the number of part-time instructors at each campus. (General Fund - State, General Fund - Private/Local, General Fund - Local)
Corrections Regional Academy
The Criminal Justice Training Commission is currently funded to provide four Corrections Officers Academy (COA) classes annually in Burien. To meet the increased demand for basic corrections officer training in eastern Washington, funding is provided for one additional class to be held in Spokane in fiscal year 2024 and two additional classes in fiscal year 2025 and each year thereafter. These additional classes will provide training for 36 more students in fiscal year 2024 and 72 more students in fiscal year 2025 and each year after. Funding for one FTE and three additional contracted instructors is required to support the regional COA classes. (General Fund - State, General Fund - Local, General Fund - Private/Local)
Regional Academies
Funding is provided to address increased facility lease costs for the northwest and southwest regional acadamies. (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)
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. (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 and small agency IT services, enterprise architecture and data management, Microsoft 365 licenses, and other items. (General Fund - State)
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. (General Fund - State)