Return to Agency List

Agency 300060
Economic Services
RCW 43.17, .20A, Title 74

Current Law Budget

Return to Governor Lowry's Proposed Budget

Request $1,994,238,000
Net change from current biennium $175,098,120 Increase
Percent change from current biennium 9.6% Increase


The Economic Services program provides public assistance grants and social services designed to meet the immediate needs of persons with insufficient income and resources to provide for their own maintenance. The program includes the staff through Community Services Offices (CSOs) needed for delivery of services provided in the Income Assistance, Refugee Assistance, Food Stamp, and Medical Assistance programs. Economic Services consists of nine basic categories: Grants to clients, SSI Payments, Employment Support Services, Child Support Collections, Financial Services, Social Services, Headquarters, Special Projects, and Program Support. Economic Services state office headquarters has direct line responsibility over field operations. A variety of administrative and technical support services are provided. Community Services Field Operations includes six geographic regions each having CSO catchment areas defined by county and/or zip code. There are 42 primary and 24 branch CSOs throughout the state. Within the CSOs, need and eligibility are determined for a variety of services. These include financial grants, food stamps, and medical assistance. In addition, CSO staff are involved in the direct provision of certain services, such as placement of recipients in employment or services which prepare them for employment.

Federal funds are available for income maintenance grants, employment services, and related administrative expenditures. Refugee Assistance is nearly fully federally funded. Continuing General Assistance and SSI supplemental payments are financed from state funds.

The goals of Economic Services programs are to provide support services in the form of cash grants and food stamps and to provide services that will enable those in need to sustain themselves and become self-sufficient, and have the opportunity to lead productive lives.

Economic Services staff goals are to: continue emphasis on payment error reduction to meet federal target levels; continue efforts to reduce waiting times for appointments in field offices; and phase-in office automation to reduce paperwork allowing for more efficient delivery of services to clients.

Recipients may be homeless, live in their own homes, or live in alternative care situations such as congregate care facilities. The program operates under various state and federal laws and the regulations of the United States Department of Health and Human Services and Department of Agriculture. The Social Security Act of 1935, as amended, the Refugee Act of 1980, and the Food Stamp Act of 1977, as amended, define the categories of assistance and types of services for which federal financial participation is available.

Each program has specific eligibility criteria which must be met before eligibility is affirmed. Recipients for Supplemental Security Income (SSI) State Supplementation must meet federal eligibility requirements for SSI. This means they must be 65 years of age or older, legally blind, or permanently and totally disabled and willing to undergo a medical examination. For a family to be eligible for income assistance, the children must be under 18 and be deprived of parental support or care by reason of death, absence, incapacity, or unemployment of a parent. The children must be living with a parent or relative of specified degree. Income assistance is also provided to children 18 years of age who will complete high school before their 19th birthday. General Assistance recipients must be ineligible for other programs and unemployable because of incapacity or pregnancy.

Maintenance grants are based on need and, with certain exceptions, resources and income are taken into consideration in determining grants. A home, used and useful household furnishings, and personal property are exempted. Cash, marketable securities, insurance, and car(s) are exempt up to specified amounts. The earnings of children are exempt if attending school. Special SSI additional requirement allowances may be included for restaurant or home-delivered meals, food for guide dogs, telephone, and/or laundry. Recipients living in congregate care facilities and boarding homes receive grants covering their clothing and personal incidentals as well as their board and room needs.


Links to Category Level Detail

Grants to Clients

Supplemental Security Income Payments

Employment Support Services

Child Support Collections

Financial Program Support

Social Services Program Support

Program Support-Headquarters

Special Projects

Program Support - CS0 Administration


Program Level Summary

Return to Top

Operating Budget: Summary by Object

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Salaries And Wages 108,078,606 112,790,098 111,881,380 116,393,894 115,066,082
Employee Benefits 30,047,229 31,142,714 29,346,901 30,499,867 30,138,824
Personal Service Contracts 7,195,312 13,936,298 11,025,106 10,617,536 10,318,374
Goods And Services 46,529,879 49,452,800 46,319,003 51,137,736 58,171,645
Travel 1,087,081 1,155,528 1,027,242 1,285,671 1,214,127
Capital Outlays 2,470,400 2,280,527 2,535,064 6,397,992 4,306,595
Grants, Benefits & Client Services 714,653,889 681,868,969 709,445,636 759,979,000 782,340,000
Debt Service 3,178,551 4,527,473 3,884,498 2,829,497 2,829,497
Interagency Reimbursements (123,866) (388,345) 94,300 104,000
Intra-Agency Reimbursements 8,012,136 6,720,998 187,990 5,971,507 4,541,856

Annual Total

921,129,217


903,487,060


915,652,820


985,207,000


1,009,031,000


Operating Budget: Category Summary

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Grants To Clients 583,253,983 546,974,366 565,157,000 705,450,000 720,742,000
Supplemental Security Income Paymen 28,871,746 27,905,110 32,014,000 27,425,000 28,536,000
Employment Support Services 104,428,605 109,427,540 111,921,453 134,328,000 145,703,000
Child Support Collections (109,551,000) (114,026,000)
Financial Program Support 96,905,800 96,047,799 95,401,365 96,837,106 95,082,186
Social Service Program Support 21,745,007 25,325,575 27,257,068 31,661,094 32,231,740
Program Support-Headquarters 26,401,095 27,172,067 27,989,579 36,302,628 39,569,628
Special Projects 15,459,042 21,695,639 13,110,641 10,051,716 8,857,687
Program Support-CSO Administration 44,063,939 48,938,964 42,801,714 52,702,456 52,334,759
Annual Total

921,129,217


903,487,060


915,652,820


985,207,000


1,009,031,000

Fiscal Year 1993-94 879,065,312
Biennium Total

1,800,194,529


1,819,139,880


1,994,238,000


Operating Budget: Change from Preceding Biennium

1993-95 Actual 1995-97 Estimated 1997-99 Proposed
Amount Percent Amount Percent Amount Percent
Grants To Clients (59,678,495) (4.9)% (44,437,155) (3.8)% 314,060,634 28.2%
Supplemental Security Income Paymen 7,490,546 14.8% 1,929,383 3.3% (3,958,110) (6.6)%
Employment Support Services 102,399,950 122.4% 35,314,345 19.0% 58,682,007 26.5%
Child Support Collections (223,577,000)
Financial Program Support 15,982,611 9.0% (1,519,704) (0.8)% 470,128 0.2%
Social Service Program Support 5,584,023 15.2% 10,145,082 23.9% 11,310,191 21.5%
Program Support-Headquarters (49,858,713) (49.8)% 4,939,297 9.8% 20,710,610 37.5%
Special Projects 20,666,293 328.6% 7,851,111 29.1% (15,896,877) (45.7)%
Program Support-CSO Administration 5,954,619 7.3% 4,722,992 5.4% 13,296,537 14.5%

Total

48,540,834


2.8%


18,945,351


1.1%


175,098,120


9.6%


Employment Summary

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
FTE Staff Years 3,436.6 3,438.9 3,394.7 3,526.5 3,511.3
Average FTE Staff Year Costs 31,449 32,798 32,958 33,005 32,770


Source of Funds

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
General Fund - Basic Account - DSHS Social Service Fed Block Grant 1,793,875 7,176,500 6,675,000 6,675,000
General Fund - Basic Account - State 486,239,077 488,089,669 497,959,722 531,867,000 531,685,000
General Fund - Basic Account - Federal 434,097,140 42,898,432 39,895,954 42,206,000 43,748,000
General Fund - Basic Account - DSHS Family Support/Child Welfare F 348,736,531 349,381,533 (59,835,000) (62,648,000)
General Fund - Basic Account - DSHS Medicaid Federal 21,642,263 20,815,401 21,735,000 22,086,000
General Fund - Basic Account - DSHS Temp Asst. for Needy Fam. 391,276,000 410,231,000
General Fund - Basic Account - DSHS Child Care Dev. Fac. 51,283,000 57,254,000
Health Services Account - State 793,000 326,290 423,710

Annual Total

921,129,217


903,487,060


915,652,820


985,207,000


1,009,031,000


Grant Caseload Summary
1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Aid to Families With Dependent Children-Regular cases 86,819 85,042 84,005 83,791 83,660
Aid to Families with Dependent Children-Employable cases 15,866 14,332 13,722 13,674 13,782
General Assistance-Unemployable cases 17,167 16,889 19,157 32,101 34,811
General Assistance to Pregnant Women cases 1,657 1,634 1,647 1,644 1,647
Consolidated Emergency Assistance cases 557 486 477 526 541
Supplementary Security Income (SSI)State/Supplementation Payment (SSP) cases 82,249 86,300 87,380 77,711 78,373
Refugee Assistance cases 1,136 996 864 864 864
FTE Staff Years Summary
1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Social Services FTEs
GAU Incapacity Determinations 108.0 101.1 87.0 134.5 138.0
AFDC Good Cause Determinations 14.6 13.9 13.9 13.9 13.9
JOBS/AFDC Daycare 170.4 182.2 205.7 205.2 225.4
SSI Facilitation 75.0 97.8 97.8 118.4 108.2
Volunteer Services/Community Workers 44.0 46.0 46.0 46.0 46.0
Family Planning 42.0 42.0 42.0 42.0
Casework Supervisors & Clerical 144.0 137.0 137.0 162.0 165.0
Subtotal

556.0


620.0


629.4


722.0


738.5

CSO FTEs
Financial Service Specialists 1,369.0 1,436.0 1,424.0 1,392.0 1,364.3
FSS Supervisors 151.0 158.0 158.0 152.1 149.9
Financial Trainers 19.0 30.0 30.0 30.0 30.0
Clerical Support 702.0 711.2 704.8 694.9 682.6
Food Stamp Clerks 67.0 66.0 66.0 66.0 66.0
Subtotal

2,308.0


2,401.2


2,382.8


2,335.0


2,292.8

CSO Administration FTEs
Region Offices 23.0 25.0 25.0 25.0 25.0
CSO Administrators 67.0 67.0 67.0 67.0 67.0
Program & Clerical Support 175.0 129.0 129.0 128.6 129.3
Custodial & Maintenance 15.0 15.0 15.0 12.0 12.0
Subtotal

280.0


236.0


236.0


232.6


233.3

Program Support FTEs
Community Services Administration 5.0 10.0 10.0 10.0 10.0
Income Assistance 102.0 105.7 105.7 107.2 107.2
Employment & Social Services 77.0 35.9 35.9 36.9 36.9
Administration & Fiscal Support 39.0 48.6 48.6 65.1 58.6
Special Projects 43.0 98.6 71.3 80.7 80.0
Subtotal

266.0


298.8


271.5


299.9


292.7

Program Total

3,410.0


3,556.0


3,519.7


3,589.5


3,557.3


Agency Local Funds

Telephone Assistance Account
The Economic Services Administration provides access to discounted telephone services through the Washington Telephone Assistance Program (WTAP). WTAP is funded through a 13 cent tax levied on all land access telephone lines within the state of Washington. The WTAP is a self-supporting State Treasurer's Trust Fund. Discounted services provided include initial service installation, waiver of deposit, and monthly service fees. DSHS and telephone companies are reimbursed for their related administrative costs to operate the WTAP fund.


Statement of Local Fund Balances

6/30/95 Fund Balance 6/30/97 Estimated Fund Balance 1997-1999 Estimated Revenues 1997-1999 Estimated Expenditures 6/30/99 Estimated Fund Balance
Non-Budgeted Funds
Telephone Assistance Account 474,600 1,409,320 10,038,441 9,392,578 2,055,183


Grants to Clients

Return to Top

This category includes cash grants to clients and the Repatriate program.

Public Law 104.193 provides temporary assistance to financially needy families in which the children are deprived by death, incapacity, or absence of a parent. Assistance is also provided to families in which the children are deprived due to unemployment of the parents.

General Assistance (GA) cash grants assist needy individuals who are unemployable due to a physical, mental, or emotional incapacity. GA cash grants provide a safety net for individuals who are incapacitated but not eligible for federal SSI assistance. In addition, GA assists incapacitated individuals who are SSI eligible, pending SSI qualification. The programs also provide cash grants to pregnant women who are ineligible for income assistance solely because they are not yet in their third trimester of pregnancy (GA-S). Administrative and grant costs, with the exception of the SSI eligibility determinations, are state funded. GA cash grants are provided for food, shelter, and clothing.

Refugee Assistance is administered by the Department for needy refugees who have been in the United States for less than eight months.

The federal repatriation program provides for the return of United States citizens and/or their dependents who become stranded in foreign countries. Repatriation costs are 100 percent federally funded.

The objectives are to: provide grants to clients; provide emergency aid to families in need of immediate basic support services; and provide help to needy refugees who have settled in the state.


Budget Unit Data

1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Refugee Services 4,199,060 5,043,000 3,848,000 3,955,000
AFDC-Regular 385,208,649 392,971,000 484,981,320 494,369,940
AFDC-Employables 99,142,435 105,143,000 98,607,680 101,942,060
GA - Unemployable 49,832,442 52,856,000 108,868,000 110,981,000
GA - Pregnant Women 6,092,822 6,321,000 6,298,000 6,489,000
CEAP - Federal 2,497,269 2,823,000 2,787,000 2,945,000
Repatriate 1,689 60,000 60,000


Category Employment

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
FTE Staff Years 0.1
Average FTE Staff Year Costs 69,100


Expenditure Detail

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Salaries and Benefits 17 5,027
Grants and Subsidies 583,267,326 546,942,377 565,157,000 705,450,000 720,742,000
Other Operating Costs (13,360) 26,962

Annual Total

583,253,983


546,974,366


565,157,000


705,450,000


720,742,000

Fiscal Year 1993-94 573,314,538
Biennium Total

1,156,568,521


1,112,131,366


1,426,192,000


Source of Funds

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
General Fund - Basic Account - State 305,007,993 295,380,749 308,090,500 378,057,000 373,798,000
General Fund - Basic Account - Federal 278,245,990 1,689 3,908,000 4,015,000
General Fund - Basic Account - DSHS Family Support/Child Welfare F 251,591,928 257,066,500
General Fund - Basic Account - DSHS Temp Asst. for Needy Fam. 323,485,000 342,929,000

Annual Total

583,253,983


546,974,366


565,157,000


705,450,000


720,742,000




Supplemental Security Income Payments

Return to Top

Through this category, cash grants are provided to blind, elderly, or permanently disabled individuals. The state supplements the federal benefit as required by federal law. The state supplement is added to the Federal Benefit Rate (FBR) and included in one check each month to the SSI client. In Washington, the eligibility determination and payment of the state supplement is performed by the federal government. Recipients whose shelter is provided without cost receive two-thirds of the full grant and recipients living in nursing homes or developmental disabilities institutions receive a clothing and personal incidentals allowance. Beside the basic grant, recipients with special needs, such as food for a guide dog, may receive additional assistance. The federal benefit is 100 percent federal funds; the state supplement and the state administrative costs are 100 percent state funded.


Budget Unit Data

1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
SSI State Supplementation 27,200,116 31,304,000 26,706,000 27,805,000
SSI State Administered Payments 704,994 710,000 719,000 731,000



Expenditure Detail

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Grants and Subsidies 28,871,746 27,905,110 32,014,000 27,425,000 28,536,000

Annual Total

28,871,746


27,905,110


32,014,000


27,425,000


28,536,000

Fiscal Year 1993-94 29,117,981
Biennium Total

57,989,727


59,919,110


55,961,000


Source of Funds - General Fund - Basic Account - State




Employment Support Services

Return to Top

This category includes child care, Employment Services, and Refugee Services. Employment Services provides support services, primarily child care, counseling, and job placement to AFDC grant recipients to assist them in looking for and securing employment.


Budget Unit Data

1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Refugee Services 7,405,835 7,385,500 7,400,000 7,727,000
Child Care 70,001,512 76,699,000 88,352,000 98,066,000
Employment Support Services 32,020,193 27,836,953 38,576,000 39,910,000



Expenditure Detail

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Salaries and Benefits 1,954
Grants and Subsidies 102,302,882 106,610,957 111,921,453 134,328,000 145,703,000
Other Operating Costs 2,123,769 2,816,583

Annual Total

104,428,605


109,427,540


111,921,453


134,328,000


145,703,000

Fiscal Year 1993-94 81,606,043
Biennium Total

186,034,648


221,348,993


280,031,000


Source of Funds

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
General Fund - Basic Account - DSHS Social Service Fed Block Grant 24,500 26,000 26,000
General Fund - Basic Account - State 47,442,696 46,777,529 49,708,577 54,195,000 58,022,000
General Fund - Basic Account - Federal 56,985,909 6,183,872 6,166,890 6,185,000 6,388,000
General Fund - Basic Account - DSHS Family Support/Child Welfare F 56,199,529 55,754,876
General Fund - Basic Account - DSHS Medicaid Federal 266,610 266,610 259,000 337,000
General Fund - Basic Account - DSHS Temp Asst. for Needy Fam. 27,706,000 29,038,000
General Fund - Basic Account - DSHS Child Care Dev. Fac. 45,957,000 51,892,000

Annual Total

104,428,605


109,427,540


111,921,453


134,328,000


145,703,000




Child Support Collections

Return to Top

Child support collected through the Public Assistance Support Collection Program is shared between the state and federal government. The state share of collections reduces the state expenditures of the Temporary Assistance for Needy Families (TANF) grants. The federal share of collections is credited against the state's Title IV-D grant from the federal government.



Expenditure Detail

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Grants and Subsidies (109,551,000) (114,026,000)

Annual Total

(109,551,000)


(114,026,000)

Biennium Total

(223,577,000)


Source of Funds

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
General Fund - Basic Account - State (49,716,000) (51,378,000)
General Fund - Basic Account - DSHS Family Support/Child Welfare F (59,835,000) (62,648,000)

Annual Total

(109,551,000)


(114,026,000)




Financial Program Support

Return to Top

Financial Program Support includes Community Services Office staff involved in providing direct services to clients. The financial service and clerical support staff determine eligibility and benefit levels for the various public assistance programs including food stamp authorization. Food stamps are available to assistance recipients, Supplemental Security Income (SSI) beneficiaries, and persons who meet eligibility requirements established by the United States Department of Agriculture.


Category Employment

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
FTE Staff Years 2,307.5 2,282.6 2,258.0 2,274.0 2,248.8
Average FTE Staff Year Costs 29,721 31,028 31,260 31,429 31,146


Expenditure Detail

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Salaries and Benefits 87,893,523 90,486,556 89,264,445 90,150,320 88,295,907
Grants and Subsidies 3,913 1,211
Other Operating Costs 9,008,364 5,560,032 6,136,920 6,686,786 6,786,279

Annual Total

96,905,800


96,047,799


95,401,365


96,837,106


95,082,186

Fiscal Year 1993-94 96,063,068
Biennium Total

192,968,868


191,449,164


191,919,292


Source of Funds

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
General Fund - Basic Account - State 53,421,536 53,051,176 52,621,415 53,752,230 53,204,102
General Fund - Basic Account - Federal 43,484,264 17,812,399 17,686,578 13,429,290 13,294,737
General Fund - Basic Account - DSHS Family Support/Child Welfare F 15,668,414 15,556,608
General Fund - Basic Account - DSHS Medicaid Federal 9,189,520 9,113,054 9,033,508 9,158,556
General Fund - Basic Account - DSHS Temp Asst. for Needy Fam. 20,622,078 19,424,791
Health Services Account - State 326,290 423,710

Annual Total

96,905,800


96,047,799


95,401,365


96,837,106


95,082,186




Social Services Program Support

Return to Top

The Social Services Program Support category includes caseworkers, volunteer coordinators, clerical support staff, employment services staff, and other social services staff who provide direct services to recipients through the local Community Services Offices.


Category Employment

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
FTE Staff Years 556.1 627.5 629.4 722.0 738.5
Average FTE Staff Year Costs 33,033 34,621 33,983 34,347 34,272


Expenditure Detail

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Salaries and Benefits 23,367,845 27,575,992 26,890,706 31,200,522 31,869,406
Grants and Subsidies 20,432 464
Other Operating Costs (1,643,270) (2,250,881) 366,362 460,572 362,334

Annual Total

21,745,007


25,325,575


27,257,068


31,661,094


32,231,740

Fiscal Year 1993-94 20,692,554
Biennium Total

42,437,561


52,582,643


63,892,834


Source of Funds

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
General Fund - Basic Account - DSHS Social Service Fed Block Grant 5,343,510 4,841,000 4,841,000
General Fund - Basic Account - State 8,137,866 13,401,256 11,132,874 15,074,166 15,074,248
General Fund - Basic Account - Federal 13,607,141 1,215,628 940,883 1,273,526 1,340,932
General Fund - Basic Account - DSHS Family Support/Child Welfare F 6,909,855 5,751,241
General Fund - Basic Account - DSHS Medicaid Federal 3,798,836 4,088,560 4,279,751 4,356,292
General Fund - Basic Account - DSHS Temp Asst. for Needy Fam. 2,566,151 2,955,768
General Fund - Basic Account - DSHS Child Care Dev. Fac. 3,626,500 3,663,500

Annual Total

21,745,007


25,325,575


27,257,068


31,661,094


32,231,740




Program Support-Headquarters

Return to Top

This category includes the Community Services Division, Division of Income Assistance, Division of Employment and Social Services, and the Division of Management and Operations Services.

The Community Services Division determines the need and eligibility for public assistance grants, food stamps, medical assistance, and social services for the Department's clients. The major objective of the Division is to ensure that all eligible clients receive, in a timely, efficient, and cost-effective manner, economic, medical, and social services necessary to help people in need achieve their highest level of safety, self-sufficiency, and emotional and physical well-being.

Program Support-Headquarters directly supports the Community Service Offices in determining program eligibility and issuance of correct benefit amounts; acts as the liaison between federal, state, and the regional and community service offices; develops policy, regulations, forms, and procedures to administer the program; and provides consultation and training.

The Division of Employment and Social Services administers programs that assist public assistance recipients in gaining self-sufficiency and reduce dependence on welfare services. The programs administered by this Division include: Employment Services; Food Stamp Employment and Training; Refugee Assistance; and facilitation services for Supplemental Security Income.

The Division of Management and Operations Support plans, designs, monitors, and manages the following functions: budget and fiscal services; office automation services; and operational support services. The goal of the Division is to provide comprehensive, coordinated, and accountable management services to the entire administration.


Budget Unit Data

1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Community Services 328,148 563,449 570,876 569,876
Income Assistance 8,999,691 9,019,631 13,657,871 12,926,871
Employment and Social Services 1,982,470 1,858,768 3,724,655 3,683,655
Management and Operations Support 14,948,426 15,579,680 18,349,226 22,389,226
Refugee Administration 913,332 968,051


Category Employment

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
FTE Staff Years 223.6 192.2 204.7 217.2 210.7
Average FTE Staff Year Costs 38,416 41,210 41,332 40,230 40,082


Expenditure Detail

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Salaries and Benefits 10,786,361 9,884,169 10,406,567 10,839,140 10,474,202
Grants and Subsidies 850 107,364 103,183 1,747,000 805,000
Other Operating Costs 15,613,884 17,180,534 17,479,829 23,716,488 28,290,426

Annual Total

26,401,095


27,172,067


27,989,579


36,302,628


39,569,628

Fiscal Year 1993-94 23,821,254
Biennium Total

50,222,349


55,161,646


75,872,256


Source of Funds

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
General Fund - Basic Account - State 12,951,939 14,855,198 15,410,142 20,381,782 22,326,689
General Fund - Basic Account - Federal 13,449,156 5,785,199 5,877,263 7,968,487 9,184,580
General Fund - Basic Account - DSHS Family Support/Child Welfare F 4,487,887 4,583,901
General Fund - Basic Account - DSHS Medicaid Federal 2,043,783 2,118,273 2,150,733 2,122,733
General Fund - Basic Account - DSHS Temp Asst. for Needy Fam. 5,218,626 5,352,626
General Fund - Basic Account - DSHS Child Care Dev. Fac. 583,000 583,000

Annual Total

26,401,095


27,172,067


27,989,579


36,302,628


39,569,628




Special Projects

Return to Top

Special Projects includes surveys, special studies, demonstration projects, including the Automated Client Eligibility System (ACES) project. Generally, special projects are funded separately for a limited period of time.


Category Employment

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
FTE Staff Years 69.4 93.2 71.3 80.7 80.0
Average FTE Staff Year Costs 37,401 39,499 49,517 42,429 40,837


Expenditure Detail

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Salaries and Benefits 3,268,206 4,558,734 4,337,045 4,324,069 4,138,365
Grants and Subsidies 6
Other Operating Costs 12,190,836 17,136,899 8,773,596 5,727,647 4,719,322

Annual Total

15,459,042


21,695,639


13,110,641


10,051,716


8,857,687

Fiscal Year 1993-94 11,496,127
Biennium Total

26,955,169


34,806,280


18,909,403


Source of Funds

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
General Fund - Basic Account - State 7,246,333 11,129,669 6,725,759 4,136,453 4,144,517
General Fund - Basic Account - Federal 7,419,709 4,248,416 2,569,685 1,594,550 1,585,481
General Fund - Basic Account - DSHS Family Support/Child Welfare F 5,407,179 3,264,550
General Fund - Basic Account - DSHS Medicaid Federal 910,375 550,647 305,832 325,531
General Fund - Basic Account - DSHS Temp Asst. for Needy Fam. 4,014,881 2,802,158
Health Services Account - State 793,000

Annual Total

15,459,042


21,695,639


13,110,641


10,051,716


8,857,687




Program Support - CS0 Administration

Return to Top

This category includes all Regional and Community Services Office administrative and support staff not providing direct services. These include staff such as administrators, custodial workers, and clerical support.


Category Employment

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
FTE Staff Years 280.0 243.3 231.3 232.6 233.3
Average FTE Staff Year Costs 35,507 35,481 34,224 34,235 34,300


Expenditure Detail

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
Salaries and Benefits 12,807,929 11,422,334 10,329,518 10,379,710 10,427,026
Grants and Subsidies 186,740 301,480 250,000 580,000 580,000
Other Operating Costs 31,069,270 37,215,150 32,222,196 41,742,746 41,327,733

Annual Total

44,063,939


48,938,964


42,801,714


52,702,456


52,334,759

Fiscal Year 1993-94 42,953,747
Biennium Total

87,017,686


91,740,678


105,037,215


Source of Funds

1994-95 Actual 1995-96 Estimated 1996-97 Estimated 1997-98 Proposed 1998-99 Proposed
General Fund - Basic Account - DSHS Social Service Fed Block Grant 1,793,875 1,808,490 1,808,000 1,808,000
General Fund - Basic Account - State 23,158,968 25,588,982 22,256,455 28,561,369 27,957,444
General Fund - Basic Account - Federal 20,904,971 7,651,229 6,654,655 7,847,147 7,939,270
General Fund - Basic Account - DSHS Family Support/Child Welfare F 8,471,739 7,403,857
General Fund - Basic Account - DSHS Medicaid Federal 5,433,139 4,678,257 5,706,176 5,785,888
General Fund - Basic Account - DSHS Temp Asst. for Needy Fam. 7,663,264 7,728,657
General Fund - Basic Account - DSHS Child Care Dev. Fac. 1,116,500 1,115,500

Annual Total

44,063,939


48,938,964


42,801,714


52,702,456


52,334,759