You are here

Home » Budget » State budgets » 2021-23 Gov. Inslee's proposed budgets » Summary tables » Summary tables » Working Capital Reserve - Table 18 New Law

Working Capital Reserve - Table 18 New Law

Treasury Funds Revenue
2019-21 Working Capital Reserve 2021-23 Working Capital Reserve Change in Working Capital Reserve from 2019-21 to 2021-23
Hospital Data Collection Account 182,000 182,000
Architects' License Account 128,000 128,000
Winter Recreation Program Account 600,000 600,000
Snowmobile Account 200,000 200,000
Reclamation Account 100,000 100,000
Health Professions Account 10,000,000 10,000,000
Timber Tax Distribution Account 402,000 402,000
State Investment Board Expense Account 5,500,000 5,500,000
State Emergency Water Projects Revolving Account 3,000 3,000
Asbestos Account 200,000 200,000
Emergency Medical Services and Trauma Care Systems Trust Account 730,000 730,000
Enhanced 911 Account 3,616,000 3,616,000
Fire Service Trust Account 5,000 5,000
Safe Drinking Water Account 396,000 396,000
Waste Reduction/Recycling/Litter Control 1,200,000 1,200,000
Recreational Fisheries Enhancement 262,000 262,000
Drinking Water Assistance Account 1,855,000 1,855,000
Waterworks Operator Certification 100,000 100,000
Drinking Water Assistance Administrative Account 62,000 62,000
State Drought Preparedness and Response Account 1,000 1,000
Real Estate Research Account 38,000 38,000
Warm Water Game Fish Account 227,000 227,000
Electrical License Account 5,000,000 5,000,000
Limited Fish and Wildlife Account 3,100,000 3,100,000
Aquatic Algae Control Account 30,000 30,000
Water Rights Tracking System Account 5,000 5,000
Columbia River Basin Water Supply Development Account 100,000 100,000
Public Service Revolving Account 500,000 500,000
Administrative Contingency Account 2,501,000 2,501,000
Charitable Organization Education Account 200,000 200,000
Employment Service Administrative Account 4,146,000 4,146,000
Insurance Commissioners Regulatory Account 3,000,000 3,000,000
Wildlife Rehabilitation Account 30,000 30,000
Ballast Water and Biofouling Management Account 1,000 1,000
New Motor Vehicle Arbitration Account 150,000 150,000
Biotoxin Account 100,000 100,000
Wood Stove Education and Enforcement Account 40,000 40,000
Farm Labor Contractor Account 10,000 10,000
Water Quality Permit Account 3,700,000 3,700,000
Columbia River Basin Tax Bond Water Supply Dev Acct 100,000 100,000
Biosolids Permit Account 160,000 160,000
Medical Test Site Licensure Account 503,000 503,000
Hazardous Waste Assistance Account 350,000 350,000
Radioactive Mixed Waste Account 2,000,000 2,000,000
Air Pollution Control Account 450,000 450,000
Oil Spill Prevention Account 700,000 700,000
Wastewater Treatment Plant Operator Certification Account 69,000 69,000
Freshwater Aquatic Weeds Account 70,000 70,000
Abandoned Recreational Vehicle Disposal Account 257,000 257,000
Secure Drug Take-back Program Account 75,000 75,000
Public Works Administration Account 4,000,000 4,000,000
Youth Tobacco and Vapor Products Prevention Account 210,000 210,000
Model Toxics Control Operating Account 11,500,000 11,500,000
Fish, Wildlife, and Conservation Account 8,900,000 8,900,000
Insurance Commissioner's Fraud Account 178,000 178,000
Manufactured Home Installation Training Account 70,000 70,000
Parks Renewal and Stewardship Account 4,600,000 4,600,000
Dedicated Marijuana Account 8,000,000 8,000,000
Public Health Supplemental Account 431,000 431,000
State Treasurer's Service Account 10,000,000 4,000,000 (6,000,000)
Secretary of State's Revolving Account 2,000,000 2,000,000
Auditing Services Revolving Account 729,000 729,000
Administrative Hearings Revolving Account 1,000,000 1,000,000
Oyster Reserve Land Account 44,000 44,000
Skilled Nursing Facility Net Trust Fund 1,000,000 1,000,000
Water Pollution Control Revol Admin 150,000 150,000
Lottery Administrative Account 1,500,000 1,500,000
Department of Retirement Systems Expense Account 6,453,000 6,453,000
Water Pollution Control Revolv Acct 2,000,000 2,000,000
State Educational Trust Fund Account 2,817,000 2,817,000
OASI Revolving Account 28,000 28,000
Deferred Compensation Administrative Account 388,000 388,000
Total Treasury Funds Revenue 10,000,000 113,152,000 103,152,000

Local Funds Revenue

2019-21 Working Capital Reserve 2021-23 Working Capital Reserve Change in Working Capital Reserve from 2019-21 to 2021-23
Shared Game Lottery Account 3,000,000 3,000,000
State Lottery Account 10,000,000 10,000,000
Real Estate Education Program Account 20,000 20,000
Securities Prosecution Account 350,000 350,000
Mortgage Lending Fraud Prosecution Account 135,000 135,000
Fish & Wildlife Enforcement Reward Account 47,000 47,000
Foster Care Endowed Scholarship Trust Account 17,000 17,000
Veterans Stewardship Account 752,000 752,000
Eastern Washington Pheasant Enhancement Account 56,000 56,000
Boating Safety Education Certification Account 30,000 30,000
Washington Coastal Crab Pot Buoy Tag Account 15,000 15,000
Nursing Resource Center Account 75,000 75,000
Veteran Estate Management Account 10,000 10,000
Agricultural Local Account 10,700,000 10,700,000
Grain Inspection Revolving Account 4,200,000 4,200,000
Manufactured/Mobile Home Dispute Resolution Program Account 119,000 119,000
Rockfish Research Account 40,000 40,000
GET Ready for Math and Science Scholarship Account 576,000 576,000
Reduced Cigarette Ignition Propensity Account 26,000 26,000
Worker and Community Right-to-Know Account 1,000,000 1,000,000
Aerospace Training Student Loan Account 145,000 145,000
Educator Certification Processing Account 400,000 400,000
Opportunity Scholarship Match Transfer A 250,000 250,000
Wolf-Livestock Conflict Account 8,000 8,000
Veterans' Emblem Account 5,000 5,000
Temporary Worker Housing Account 15,000 15,000
Air Operating Permit Account 1,000,000 1,000,000
K-12 Criminal Background Check Account 243,000 243,000
Medical Student Loan Account 1,247,000 1,247,000
Student Loan Advocate Account 175,000 175,000
Behavioral Health Loan Repymt Prog Acct 1,950,000 1,950,000
Coastal Crab Account 8,000 8,000
Pipeline Safety Account 455,000 455,000
Financial Services Regulation Account 6,000,000 14,000,000 8,000,000
Puget Sound Crab Pot Buoy Tag Account 4,000 4,000
Municipal Revolving Account 5,300,000 5,300,000
Fish and Wildlife Equipment Revolving Account 535,000 535,000
Washington College Savings Program Account (84,000) (84,000)
Educator Conditional Scholarship Account 5,350,000 5,350,000
Liquor Revolving Account 6,000,000 6,000,000
Tuition Recovery Trust Account 4,300,000 4,300,000
DNA Data Base Account 195,000 195,000
Fruit and Vegetable Inspection Account 2,000,000 2,000,000
Performance Audits of Government Account 2,240,000 2,240,000
Health Professionals Loan Repayment and Scholarship Program Account 1,100,000 1,100,000
Com on Higher Education Professional Student Exchange Program Trust Acct 51,000 51,000
Advanced College Tuition Payment Program Account 414,271,000 414,271,000
Four Year Student Child Care in Higher Education Account 25,000 25,000
American Indian Scholarship Endowment Account 355,000 355,000
Foster Care Scholarship Endowment Account 4,000 4,000
Gambling Revolving Account 4,042,000 4,042,000
Pressure Systems Safety Account 100,000 100,000
Total Local Funds Revenue 6,000,000 496,857,000 490,857,000
Total Working Capital Reserve 16,000,000 610,009,000 594,009,000