University of Washington

  Average Annual FTEs Near General Fund State Other Funds Total Funds
  (Dollars in Thousands)
Current Budget 25,056.4 883,971 7,358,119 8,242,090
2021-23 Maintenance Level 25,056.4 887,652 7,368,895 8,256,547
Difference from 2021-23 Original 0.0 3,681 10,776 14,457
% Change from 2021-23 Original 0.0% 0.42% 0.15% 0.18%

2022 Policy Other Changes

Milgard Hall at UW Tacoma 2.1 621 0 621
CSE Expansion 7.8 2,000 0 2,000
Pharmacy Behavioral Health 1.8 505 0 505
IHME - Spokane 2.5 800 0 800
Prepare Future Doctors 0.0 500 0 500
UW Clean Energy Battery Testbeds 0.0 3,500 0 3,500
2022 Policy Other Changes Total 14.2 7,926 0 7,926

2022 Policy Comp Changes

Four-Year Higher Ed WFSE 0.0 904 10,649 11,553
UW SEIU 925 0.0 944 16,343 17,287
UW SEIU 1199 0.0 17 77 94
State Employee Benefits 0.0 44 336 380
Rep Employee Health Benefits 0.0 13 212 225
Non-Rep General Wage Increase 0.0 9,341 46,937 56,278
PERS & TRS Plan 1 Benefit Increase 0.0 59 950 1,009
2022 Policy Comp Changes Total 0.0 11,322 75,504 86,826

2022 Policy Central Services Changes

Archives/Records Management 0.0 2 4 6
Audit Services 0.0 8 15 23
Legal Services 0.0 108 201 309
CTS Central Services 0.0 16 30 46
DES Central Services 0.0 0 1 1
OFM Central Services 0.0 496 921 1,417
2022 Policy Central Services Changes Total 0.0 630 1,172 1,802
Total Policy Changes 14.2 19,878 76,676 96,554
2022 Policy Level 25,070.6 907,530 7,445,571 8,353,101
Difference from 2021-23 Original 14.2 23,559 87,452 111,011
% Change from 2021-23 Original 0.06% 2.7% 1.2% 1.3%

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, Inst of HI ED-Operating Fees Acct - Non-Appropriated)

Legal Services

Adjustments are made for each agency's anticipated cost of Attorney General's Office legal services based on a three-year average. Because legal services costs are based on usage, funding provided in the central service model is not all inclusive. (General Fund - State, Inst of HI ED-Operating Fees Acct - Non-Appropriated)

DES Central Services

Adjustments are made to reflect each agency’s anticipated share of charges from the Department of Enterprise Services for campus rent, parking, security and contracts; 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 the 2021-23 Budget Instructions for allocation methodologies. (Inst of HI ED-Operating Fees Acct - Non-Appropriated)

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 the 2021-23 Budget Instructions for allocation methodologies. (Inst of HI ED-Operating Fees Acct - Non-Appropriated, General Fund - State)

Milgard Hall at UW Tacoma

Funding is provided for ongoing state support for maintenance and operations (M&O) costs of Milgard Hall at UW Tacoma. (General Fund - State)

CSE Expansion

Funding is provided for the University of Washington to expand the number of students receiving degrees from the Paul G. Allen School of Computer Science & Engineering (CSE). (Workforce Education Investment Acc - State)

Pharmacy Behavioral Health

Funding is provided for two residency training positions and one faculty member for a residency program focused on behavioral health. These FTEs will be housed in the behavioral health teaching facility when it opens at the University of Washington Medical Center. (General Fund - State)

IHME - Spokane

Funding will support an intensive study of community health metrics, disparities, and drivers in rural and eastern Washington by the Institute for Health Metrics and Evaluation (IHME). The study will engage clinical and population health experts in Spokane, pairing local evidence with clinical information to empower communities and health systems to maximize positive population health impacts. (General Fund - State)

Prepare Future Doctors

The University of Washington Medical School will collaborate with the Office of the Superintendent of Public Instruction, Commission on African American Affairs, Commission on Hispanic Affairs, Commission on Asian Pacific American Affairs, and Governor’s Office of Indian Affairs to provide mentoring, preparation and career awareness for students of color in grades six and over who are interested in pursuing a career in medicine. (General Fund - State)

UW Clean Energy Battery Testbeds

Funding is provided for the UW Clean Energy Institute to build a community resource for creating, testing and validating technologies, while developing the resources and partnerships needed to accelerate a scalable clean energy future. (General Fund - State)

Four-Year Higher Ed WFSE

The collective bargaining agreement includes a general wage increase of 3% based on the salary schedule in effect on June 30, 2022. The agreement also includes increases for evening shift differential, night shift differential, standby pay and weekend pay for specified job classifications. (UW-University Hospital Account - Non-Appropriated, Inst of HI ED-Operating Fees Acct - Non-Appropriated, General Fund - State, other funds)

UW SEIU 925

The collective bargaining agreement includes a general wage increase of 3% based on the salary schedule in effect on June 30, 2022 and an increase in standby pay, evening shift differential, and weekend pay premium for specified job classifications. In addition, a lump sum payment for specified classifications is added. (UW-University Hospital Account - Non-Appropriated, General Fund - State, Inst of Hi Ed-Grants/Contracts Acct - Non-Appropriated, other funds)

UW SEIU 1199

The collective bargaining agreement includes a general wage increase of 3% for fiscal year 2023 and lump sum payments. (General Fund - State, Inst of Hi Ed-Grants/Contracts Acct - Non-Appropriated, Inst of HI ED-Operating Fees Acct - Non-Appropriated, other funds)

State Employee Benefits

Health insurance funding is provided for state employees who are not covered by the healthcare coalition. The insurance funding rate is $936 per employee per month for fiscal year 2022 and $1,130 per employee per month for fiscal year 2023. (Inst of Hi Ed-Dedicated Local Acct - Non-Appropriated, Inst of Hi Ed-Grants/Contracts Acct - Non-Appropriated, Inst of HI ED-Operating Fees Acct - Non-Appropriated, other funds)

Rep Employee Health Benefits

Health insurance funding is provided 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 $936 per employee per month for fiscal year 2022 and $1,130 per employee per month for fiscal year 2023. (UW-University Hospital Account - Non-Appropriated, Inst of Hi Ed-Dedicated Local Acct - Non-Appropriated, Inst of HI ED-Operating Fees Acct - Non-Appropriated, other funds)

Non-Rep General Wage Increase

A general wage increase of 3.25%, effective July 1, 2022, is provided 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. (Inst of Hi Ed-Dedicated Local Acct - Non-Appropriated, General Fund - State, Inst of Hi Ed-Grants/Contracts Acct - Non-Appropriated, other funds)

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. (Inst of Hi Ed-Dedicated Local Acct - Non-Appropriated, UW-University Hospital Account - Non-Appropriated, Inst of Hi Ed-Grants/Contracts Acct - Non-Appropriated, other funds)

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. (Inst of HI ED-Operating Fees Acct - Non-Appropriated, 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 Cyber Security, state network, enterprise services, small agency IT services, security gateways, and geospatial imaging services. See the 2021-23 Budget Instructions for allocation methodologies. (Inst of HI ED-Operating Fees Acct - Non-Appropriated, General Fund - State)