State Conservation Commission
| Major Function, Agency, Project | Estimate Total | Prior Expenditures | Reapprop. 2023-25 | New Approp. 2023-25 | Estimated New Approp. 2025-27 | Estimated New Approp. 2027-29 | Estimated New Approp. 2029-31 | Estimated New Approp. 2031-33 |
|---|---|---|---|---|---|---|---|---|
91000015 2019-21 CREP Riparian Contract FundingState Building Construction Account - State |
1,900,000 | 1,856,000 | 44,000 | |||||
91000017 2019-21 CREP Riparian Cost Share - State MatchState Building Construction Account - State |
1,800,000 | 526,000 | 1,274,000 | |||||
40000006 2019-21 Match for Federal RCPPState Building Construction Account - State |
6,249,000 | 3,907,000 | 2,342,000 | |||||
40000009 2019-21 Water Irrigation Efficiencies ProgramState Building Construction Account - State |
4,000,000 | 425,000 | 3,575,000 | |||||
40000013 2021-23 Conservation Reserve Enhancement Program (CREP)State Building Construction Account - State |
4,000,000 | 500,000 | 3,500,000 | |||||
40000015 2021-23 Conservation Reserve Enhancement Program (CREP) PIP LoanConservation Assistance Revolving Account - State |
160,000 | 16,000 | 144,000 | |||||
40000038 2021-23 Conservation Reserve Enhancement from OperatingSalmon Recovery Account - State |
5,000,000 | 5,000,000 | ||||||
40000020 2021-23 Farmland Protection and Land AccessState Building Construction Account - State |
2,000,000 | 2,000,000 | ||||||
40000018 2021-23 Improve Shellfish Growing AreasState Building Construction Account - State |
3,500,000 | 2,000,000 | 1,500,000 | |||||
40000016 2021-23 Natural Resource Investment for the Economy & EnvironmentState Building Construction Account - State |
4,000,000 | 2,263,000 | 1,737,000 | |||||
40000017 2021-23 Regional Conservation Partnership Program (RCPP) MatchState Building Construction Account - State |
7,000,000 | 500,000 | 6,500,000 | |||||
40000037 2021-23 Riparian Restoration with Landowners from OperatingSalmon Recovery Account - State |
10,000,000 | 10,000,000 | ||||||
40000014 2021-23 Water Irrigation Efficiencies ProgramState Building Construction Account - State |
2,000,000 | 215,000 | 1,785,000 | |||||
40000023 2023-25 Conservation Reserve Enhancement Program (CREP)State Building Construction Account - State |
24,000,000 | 4,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | ||
40000023 2023-25 Conservation Reserve Enhancement Program (CREP)Natural Climate Solutions Account - State |
11,000,000 | 11,000,000 | ||||||
| Total for 2023-25 Conservation Reserve Enhancement Program (CREP) | 35,000,000 | 15,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | ||
40000027 2023-25 Conservation Reserve Enhancement Program (CREP) PIPConservation Assistance Revolving Account - State |
500,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | ||
40000024 2023-25 Farmland Protection and Land AccessState Building Construction Account - State |
28,000,000 | 4,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | ||
40000029 2023-25 Improve Shellfish Growing AreasState Building Construction Account - State |
20,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | ||
40000025 2023-25 Irrigation EfficienciesState Building Construction Account - State |
23,000,000 | 3,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | ||
40000022 2023-25 Natural Resource Investment for the Economy & EnvironmentState Building Construction Account - State |
20,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | ||
40000026 2023-25 Regional Conservation Partnership Program (RCPP)State Building Construction Account - State |
15,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | ||
40000021 2023-25 VSP Project FundingState Building Construction Account - State |
15,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | ||
40000028 2023-25 Washington Shrubsteppe Restoration & Resiliency InitiativState Building Construction Account - State |
9,500,000 | 1,500,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | ||
30000017 Match for Federal RCPP ProgramGeneral Fund - Federal |
1,875,000 | 909,000 | 966,000 | |||||
92000011 Natural Resource Investment for the Economy & Environment 2017-19General Fund - Federal |
1,000,000 | 1,000,000 | ||||||
40000039 Riparian Grant ProgramNatural Climate Solutions Account - State |
100,000,000 | 100,000,000 | ||||||
92000016 Voluntary Stewardship ProgramState Building Construction Account - State |
3,000,000 | 500,000 | 2,500,000 | |||||
State Conservation Commission Fund Summary |
||||||||
| General Fund - Federal | 2,875,000 | 909,000 | 1,966,000 | |||||
| State Building Construction Account - State | 193,949,000 | 12,692,000 | 26,757,000 | 26,500,000 | 32,000,000 | 32,000,000 | 32,000,000 | 32,000,000 |
| Conservation Assistance Revolving Account - State | 660,000 | 16,000 | 144,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| Natural Climate Solutions Account - State | 111,000,000 | 111,000,000 | ||||||
| Salmon Recovery Account - State | 15,000,000 | 15,000,000 | ||||||
| Total for State Conservation Commission | 323,484,000 | 13,617,000 | 43,867,000 | 137,600,000 | 32,100,000 | 32,100,000 | 32,100,000 | 32,100,000 |
