Department of Enterprise Services
Average Annual FTEs | Near General Fund State | Other Funds | Total Funds | |
---|---|---|---|---|
(Dollars in Thousands) | ||||
Current Budget | 861.8 | 29,984 | 470,866 | 500,850 |
2025-27 Maintenance Level | 853.6 | 26,767 | 462,303 | 489,070 |
Difference from 2025-27 Original | (8.2) | (3,217) | (8,563) | (11,780) |
% Change from 2025-27 Original | (1.0%) | (10.7%) | (1.8%) | (2.4%) |
2025 Policy Other Changes |
||||
Maintenance and Repairs Staffing | 3.0 | 0 | 980 | 980 |
Capitol Campus Security | 4.0 | 0 | 1,098 | 1,098 |
Reduce - Small Agency DEI | 0.0 | (384) | 0 | (384) |
2025 Policy Other Changes Total | 7.0 | (384) | 2,078 | 1,694 |
2025 Policy Comp Changes |
||||
WFSE General Government | 0.0 | 0 | 2,277 | 2,277 |
Non-Rep General Wage Increase | 0.0 | 0 | 4,448 | 4,448 |
Non-Rep Targeted Pay Increases | 0.0 | 0 | 184 | 184 |
Updated PEBB Rate | 0.0 | 0 | (275) | (275) |
PERS & TRS Plan 1 Benefit Increase | 0.0 | 0 | 110 | 110 |
Pension Benefit Amortization | 0.0 | 0 | (407) | (407) |
2025 Policy Comp Changes Total | 0.0 | 0 | 6,337 | 6,337 |
2025 Policy Transfers Changes |
||||
TVW Transfer | 0.0 | 12,104 | 0 | 12,104 |
2025 Policy Transfers Changes Total | 0.0 | 12,104 | 0 | 12,104 |
2025 Policy Central Services Changes |
||||
Archives/Records Management | 0.0 | 0 | 3 | 3 |
Audit Services | 0.0 | 0 | 9 | 9 |
Legal Services | 0.0 | 0 | 84 | 84 |
WTS Central Services | 0.0 | 0 | 257 | 257 |
DES Central Services | 0.0 | 0 | 185 | 185 |
OFM Central Services | 0.0 | 0 | 1,586 | 1,586 |
GOV Central Services | 0.0 | 0 | 13 | 13 |
Leg Agency Facilities | 0.0 | 536 | 0 | 536 |
2025 Policy Central Services Changes Total | 0.0 | 536 | 2,137 | 2,673 |
Total Policy Changes | 7.0 | 12,256 | 10,552 | 22,808 |
2025-27 Policy Level | 860.6 | 39,023 | 472,855 | 511,878 |
Difference from 2023-25 | (1.2) | 9,039 | 1,989 | 11,028 |
% Change from 2025-27 Original | (0.1%) | 30.1% | 0.42% | 2.2% |
Policy Changes
Maintenance and Repairs Staffing
Funding is provided to increase the Fire and Electrical maintenance needs on the Capitol Campus. (Enterprise Services Account - Non-Appropriated)
Capitol Campus Security
Funding is provided for resources to meet the safety and security needs on the Capitol Campus. (Enterprise Services Account - Non-Appropriated)
Reduce - Small Agency DEI
Funding reduction for Small Agency Diversity, Equity, and Inclusion. (General Fund - State)
WFSE General Government
Funding for bargaining includes a 3%/2% general wage increase, targeted job classification increases, wildfire disaster leave, expanded bereavement leave, and paid vaccine travel time during pandemic emergencies. The agreement also includes: an additional $1 per hour supplemental shift premium for eligible employees who are assigned to a facility that provides direct care to residents, patients, and/or clients and whose duties are performed on location on evenings and weekends; 5% premium pay for employees who are assigned to a 24/7 facility that provides direct care to residents, patients, at-risk youth, and/or clients and whose duties are required to be performed on location, which will be in effect for the 2025–27 biennium; three additional steps on the nurse salary schedule; and an increase to the annual lump-sum payment for employees in LNI risk codes 7200/7201 from $500 to $750. (Enterprise Services Account - Non-Appropriated, State Vehicle Parking Account - Non-Appropriated)
Non-Rep General Wage Increase
Funding is provided for wage increases for state employees who are not represented by a union or are not under a bargaining agreement that is subject to financial feasibility determination. It is sufficient for a general wage increase of 3%, effective July 1, 2025, and a general wage increase of 2%, effective July 1, 2026. This item includes both general government and higher education workers. (Building Code Council Account - State, Enterprise Services Account - Non-Appropriated, Risk Management Admin Account - Non-Appropriated, other funds)
Non-Rep Targeted Pay Increases
Funding is provided for classified state employees who are not represented by a union or not covered by a bargaining agreement subject to financial feasibility determination, for pay increases in specific job classes in alignment with other employees. (Enterprise Services Account - Non-Appropriated)
Updated PEBB Rate
This item adjusts the employer funding rate for public employee insurance benefits to reflect policy-level decision packages. It increases the rate by $8 per month in the first fiscal year and decreases the rate by $34 per month in the second fiscal year, compared to the maintenance-level update, for a total rate of $1,315 in the first year and $1,355 in the second year. (Building Code Council Account - State, Natural Climate Solutions Account - State, State Vehicle Parking Account - Non-Appropriated, other funds)
PERS & TRS Plan 1 Benefit Increase
An adjustment is made for pension contribution rates, including to fund a benefit increase of 3%, up to a maximum of $110 per month for eligible Public Employees' and Teachers' Retirement Systems Plan 1 members. (Enterprise Services Account - Non-Appropriated, Risk Management Admin Account - Non-Appropriated)
Pension Benefit Amortization
An adjustment is made to the base pension rates, as set out in a proposed bill addressing the calculation of the base rate for the 2025–27 biennium, as well as amortization of Plan 1 benefit increases. (Building Code Council Account - State, Natural Climate Solutions Account - State, State Vehicle Parking Account - Non-Appropriated, other funds)
TVW Transfer
Transfer of TVW from the Office of the Secretary of State to the Department of Enterprise Services. (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. (Enterprise Services Account - Non-Appropriated)
Audit Services
Adjustments are made for each agency's anticipated cost of audits performed by the State Auditor's Office. (Enterprise Services Account - Non-Appropriated)
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. (Building Code Council Account - State, Enterprise Services Account - Non-Appropriated)
WTS Central Services
Adjustments are made to reflect each agency's anticipated share of charges from Washington Technology Solutions for the Office of Cybersecurity, state network, enterprise and small agency IT services, enterprise architecture and data management, Microsoft 365 licenses, and other items. (Building Code Council Account - State, Enterprise Services Account - Non-Appropriated, Risk Management Admin Account - Non-Appropriated, other funds)
DES Central Services
Adjustments are made to reflect each agency's anticipated share of charges from the Department of Enterprise Services 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. (Enterprise Services Account - Non-Appropriated, State Vehicle Parking Account - Non-Appropriated)
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 2025–27 OFM Budget Instructions for allocation methodologies. (Building Code Council Account - State, Enterprise Services Account - Non-Appropriated, Risk Management Admin Account - Non-Appropriated, 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. (Enterprise Services Account - Non-Appropriated)
Leg Agency Facilities
Funding is provided for legislative agency charges for the payment of campus rent, parking, security and contracts; capital project surcharges; financing cost recovery; and public and historic facilities allocable to the Senate, House of Representatives, Statute Law Committee, Legislative Support Services, and Joint Legislative Systems Committee. Funding for the payment of these facilities and services charges is provided as a direct appropriation in the Department of Enterprise Services' operating budget. (General Fund - State)