You are here

Home » Budget » State budgets » 2023-25 Gov. Inslee's proposed budgets » Summary tables » Summary tables » All Budgeted Funds - Table 13 New Law

All Budgeted Funds - Table 13 New Law

Federal Revenue by Agency and Fund

2019-21 Actual 2021-23 Estimated 2023-25 Proposed

Administrative Office of the Courts

General Fund 1,339,000 3,994,000 2,209,000
Total Administrative Office of the Courts 1,339,000 3,994,000 2,209,000

Office of Public Defense

General Fund 362,000 385,000
Total Office of Public Defense 362,000 385,000

Office of Civil Legal Aid

General Fund 379,000 1,468,000
Total Office of Civil Legal Aid 379,000 1,468,000

Special Appropriations to the Governor

General Fund 174,501,000 2,665,000
Coronavirus State Fiscal Recovery Fund 28,088,000
Total Special Appropriations to the Governor 202,589,000 2,665,000

Office of the Secretary of State

General Fund 7,620,000 13,399,000 8,602,000
Election Account 14,671,000 4,401,000 4,505,000
Total Office of the Secretary of State 22,291,000 17,800,000 13,107,000

Office of Attorney General

General Fund 14,273,000 21,913,000 23,756,000
Federal Seizure Account 74,000
Total Office of Attorney General 14,347,000 21,913,000 23,756,000

Department of Commerce

General Fund 337,908,000 1,491,035,000 361,714,000
Total Department of Commerce 337,908,000 1,491,035,000 361,714,000

Office of Financial Management

General Fund 1,856,525,000 33,814,000 35,188,000
Coronavirus Capital Projects Account 1,245,000 194,504,000
Coronavirus State Fiscal Recovery Fund 3,554,450,000 802,985,000
Total Office of Financial Management 1,856,525,000 3,589,509,000 1,032,677,000

Washington State Health Care Authority

General Fund 15,048,469,000 14,820,356,000 634,534,000
Total Washington State Health Care Authority 15,048,469,000 14,820,356,000 634,534,000

Washington State Gambling Commission

Federal Seizure Account 471,000
Total Washington State Gambling Commission 471,000

Human Rights Commission

General Fund 1,623,000 1,580,000 2,740,000
Total Human Rights Commission 1,623,000 1,580,000 2,740,000

Office of Insurance Commissioner

General Fund 2,496,000 4,512,000 4,684,000
Total Office of Insurance Commissioner 2,496,000 4,512,000 4,684,000

Liquor and Cannabis Board

General Fund 1,227,000 2,241,000 3,111,000
Federal Seizure Account 612,000
Total Liquor and Cannabis Board 1,839,000 2,241,000 3,111,000

Utilities and Transportation Commission

Public Service Revolving Account 5,000 100,000 100,000
Pipeline Safety Account 3,230,000 3,241,000 3,431,000
Total Utilities and Transportation Commission 3,235,000 3,341,000 3,531,000

Washington State Patrol

General Fund 10,350,000 16,766,000 16,781,000
State Patrol Highway Account 15,353,000
Federal Seizure Account 641,000
Total Washington State Patrol 26,344,000 16,766,000 16,781,000

Traffic Safety Commission

Highway Safety Account 21,683,000
Total Traffic Safety Commission 21,683,000

Department of Labor and Industries

General Fund 7,107,000 20,839,000 11,470,000
Accident Account 15,682,000 16,071,000 15,823,000
Medical Aid Account 3,325,000 3,617,000 3,571,000
Total Department of Labor and Industries 26,114,000 40,527,000 30,864,000

Department of Licensing

Motor Vehicle Account 74,000
Total Department of Licensing 74,000

Military Department

General Fund 125,520,000 57,194,000 54,309,000
Disaster Response Account 874,133,000 1,963,787,000 1,053,405,000
Total Military Department 999,653,000 2,020,981,000 1,107,714,000

Department of Social and Health Services

General Fund 7,811,613,000 9,660,859,000 10,054,993,000
Total Department of Social and Health Services 7,811,613,000 9,660,859,000 10,054,993,000

Department of Health

General Fund 444,972,000 2,247,544,000 579,771,000
Drinking Water Assistance Account 44,282,000 155,572,000 168,968,000
Covid-19 Public Health Response Account 36,321,000
Total Department of Health 525,575,000 2,403,116,000 748,739,000

Department of Veterans Affairs

General Fund 118,126,000 148,767,000 122,776,000
Total Department of Veterans Affairs 118,126,000 148,767,000 122,776,000

Department of Children, Youth, and Families

General Fund 967,299,000 1,761,365,000 1,054,299,000
Home Visiting Services Account 18,834,000 30,156,000 30,257,000
Total Department of Children, Youth, and Families 986,133,000 1,791,521,000 1,084,556,000

Department of Corrections

General Fund 3,155,000 5,152,000 6,140,000
Federal Seizure Account 149,000
Total Department of Corrections 3,304,000 5,152,000 6,140,000

Department of Services for the Blind

General Fund 20,278,000 25,852,000 25,672,000
Business Enterprises Revolving Account 193,000
Total Department of Services for the Blind 20,471,000 25,852,000 25,672,000

Student Achievement Council

General Fund 7,384,000 19,037,000 31,102,000
Health Professionals Loan Repayment and Scholarship Program Account 1,268,000
Total Student Achievement Council 8,652,000 19,037,000 31,102,000

Superintendent of Public Instruction

General Fund 1,778,176,000 3,120,534,000 1,899,051,000
Common School Construction Account 2,464,000 6,000,000 3,000,000
Elem & Sec School Emerg Relief III Acct 268,000 1,864,643,000 365,624,000
Federal Food Service Revolving Account 350,623,000
Total Superintendent of Public Instruction 2,131,531,000 4,991,177,000 2,267,675,000

Workforce Training and Education Coordinating Board

General Fund 42,392,000 48,594,000 55,674,000
Total Workforce Training and Education Coordinating Board 42,392,000 48,594,000 55,674,000

Department of Archaeology and Historic Preservation

General Fund 1,940,000 3,375,000 2,843,000
Total Department of Archaeology and Historic Preservation 1,940,000 3,375,000 2,843,000

University of Washington

Institutions of Higher Education - Grant and Contracts Account 1,422,611,000
Institutions of Higher Education - Dedicated Local Account 415,627,000
University of Washington Hospital 60,013,000
Total University of Washington 1,898,251,000

Washington State University

Inst of Higher Educ Morrill-Bankhead-Jones Act Acct - Federal Approps Account 20,078,000
Institutions of Higher Education - Grant and Contracts Account 363,982,000
Institutions of Higher Education - Dedicated Local Account 1,000
Total Washington State University 384,061,000

Eastern Washington University

General Fund 2,597,000
Institutions of Higher Education - Grant and Contracts Account 32,498,000
Total Eastern Washington University 32,498,000 2,597,000

Central Washington University

Institutions of Higher Education - Grant and Contracts Account 74,650,000
Institutions of Higher Education - Dedicated Local Account 41,000
Total Central Washington University 74,691,000

The Evergreen State College

Institutions of Higher Education - Grant and Contracts Account 10,103,000
Institutions of Higher Education - Dedicated Local Account (167,000)
Total The Evergreen State College 9,936,000

Western Washington University

Institutions of Higher Education - Grant and Contracts Account 37,296,000
Institutions of Higher Education - Dedicated Local Account 393,000
Total Western Washington University 37,689,000

Washington State Arts Commission

General Fund 2,077,000 2,967,000 2,183,000
Total Washington State Arts Commission 2,077,000 2,967,000 2,183,000

Department of Transportation

Aeronautics Account 781,000
Highway Infrastructure Account 113,000
Puget Sound Capital Construction Account 140,700,000
Motor Vehicle Account 762,838,000 7,285,000 7,300,000
Puget Sound Ferry Operations Account 52,487,000
State Route Number 520 Corridor Account 199,522,000
Multimodal Transportation Account 11,173,000
Total Department of Transportation 1,167,614,000 7,285,000 7,300,000

Columbia River Gorge Commission

General Fund 32,000
Total Columbia River Gorge Commission 32,000

Department of Ecology

General Fund 74,138,000 100,334,000 140,385,000
Water Pollution Control Revolv Acct 55,266,000 53,837,000 233,000,000
Total Department of Ecology 129,404,000 154,171,000 373,385,000

Pollution Liability Insurance Program

General Fund 287,000 838,000 811,000
Total Pollution Liability Insurance Program 287,000 838,000 811,000

State Parks and Recreation Commission

General Fund 5,912,000 10,504,000 12,601,000
Total State Parks and Recreation Commission 5,912,000 10,504,000 12,601,000

Recreation and Conservation Funding Board

General Fund 49,702,000 70,935,000 225,210,000
Total Recreation and Conservation Funding Board 49,702,000 70,935,000 225,210,000

State Conservation Commission

General Fund 878,000 3,008,000 4,448,000
Total State Conservation Commission 878,000 3,008,000 4,448,000

Department of Fish and Wildlife

General Fund 119,880,000 183,612,000 202,207,000
Special Wildlife Account 261,000 3,473,000 1,531,000
Regional Fisheries Enhancement Salmonid Recovery Account 1,634,000 5,001,000 5,001,000
Total Department of Fish and Wildlife 121,775,000 192,086,000 208,739,000

Puget Sound Partnership

General Fund 10,024,000 22,252,000 32,087,000
Total Puget Sound Partnership 10,024,000 22,252,000 32,087,000

Department of Natural Resources

General Fund 55,900,000 101,676,000 101,036,000
Natural Resources Federal Lands Revolving Account 6,381,000 7,256,000 7,945,000
Total Department of Natural Resources 62,281,000 108,932,000 108,981,000

Department of Agriculture

General Fund 41,259,000 41,021,000 38,421,000
Total Department of Agriculture 41,259,000 41,021,000 38,421,000

Employment Security Department

General Fund 896,669,000 337,146,000 261,037,000
Unemployment Compensation Administration Account 364,880,000 426,241,000 275,137,000
Total Employment Security Department 1,261,549,000 763,387,000 536,174,000

Community and Technical College System

General Fund 7,258,000
Institutions of Higher Education - Grant and Contracts Account 303,316,000
Institutions of Higher Education - Plant Accounts 223,000
Institutions of Higher Education - Dedicated Local Account 257,000
Total Community and Technical College System 303,796,000 7,258,000
Total Federal Revenue by Agency and Fund 35,810,421,000 42,522,652,000 19,189,817,000

Revenue by Fund Type

2019-21 Actual 2021-23 Estimated 2023-25 Proposed
Basic Account 30,041,019,000 34,416,276,000 16,013,730,000
Administrative Accounts in the General Fund 65,945,000 5,419,093,000 1,168,609,000
Central Administrative and Regulatory Fund 893,986,000 1,971,529,000 1,061,441,000
State Facilities Fund 1,245,000 194,504,000
Motor Vehicle Fund 971,565,000 7,285,000 7,300,000
Multimodal Transportation Fund 233,159,000
Workers' Compensation Fund 19,007,000 19,688,000 19,394,000
Human Services Fund 778,812,000 611,969,000 474,362,000
Local Construction and Loan Fund 2,464,000 6,000,000 3,000,000
Higher Education Fund 2,680,909,000
Higher Education Student Services Fund 60,013,000
Wildlife and Natural Resources Fund 63,542,000 69,567,000 247,477,000
Total Funds by Type 35,810,421,000 42,522,652,000 19,189,817,000