You are here

Home » Budget » State budgets » 2023-25 Gov. Inslee's proposed budgets » Summary tables » Summary tables » Working Capital Reserve - Table 18 Current Law

Working Capital Reserve - Table 18 Current Law

Treasury Funds Revenue
2021-23 Working Capital Reserve 2023-25 Working Capital Reserve Change in Working Capital Reserve from 2021-23 to 2023-25
Hospital Data Collection Account 22,000 43,000 21,000
Architects' License Account 128,000 256,000 128,000
Public Records Efficiency, Preservation & Access Acct 500,000 1,900,000 1,400,000
Winter Recreation Program Account 600,000 1,200,000 600,000
Snowmobile Account 400,000 400,000
Real Estate Commission Account 1,134,000 2,268,000 1,134,000
Reclamation Account 100,000 200,000 100,000
Health Professions Account 10,000,000 10,000,000
State Investment Board Expense Account 6,500,000 6,500,000
State Emergency Water Projects Revolving Account 3,000 6,000 3,000
Asbestos Account 200,000 400,000 200,000
Emergency Medical Services and Trauma Care Systems Trust Account 730,000 1,452,000 722,000
Business License Account 1,000,000 1,000,000
Fire Service Trust Account 6,000 18,000 12,000
Safe Drinking Water Account 396,000 846,000 450,000
Waste Reduction/Recycling/Litter Control 1,200,000 3,200,000 2,000,000
Uniform Commercial Code Account 170,000 340,000 170,000
Drinking Water Assistance Account 1,855,000 3,855,000 2,000,000
Waterworks Operator Certification 134,000 284,000 150,000
Drinking Water Assistance Administrative Account 62,000 170,000 108,000
State Drought Preparedness and Response Account 1,000 2,000 1,000
Western Washington University Capital Projects Account 1,424,000 1,424,000
Real Estate Research Account 38,000 76,000 38,000
Building Code Council Account 200,000 200,000
Electrical License Account 5,000,000 10,000,000 5,000,000
Aquatic Algae Control Account (10,000) (10,000)
Water Rights Tracking System Account 5,000 10,000 5,000
Columbia River Basin Water Supply Development Account 100,000 200,000 100,000
Public Service Revolving Account 1,939,000 7,395,000 5,456,000
Administrative Contingency Account 2,501,000 4,158,000 1,657,000
Charitable Organization Education Account 500,000 645,000 145,000
Employment Service Administrative Account 4,146,000 4,146,000
Insurance Commissioners Regulatory Account 3,000,000 6,000,000 3,000,000
New Motor Vehicle Arbitration Account 150,000 339,000 189,000
Biotoxin Account 83,000 187,000 104,000
Wood Stove Education and Enforcement Account 40,000 80,000 40,000
Farm Labor Contractor Account 10,000 20,000 10,000
Water Quality Permit Account 3,700,000 7,835,000 4,135,000
Limousine Carriers Account 2,000 4,000 2,000
Columbia River Basin Tax Bond Water Supply Dev Acct 100,000 200,000 100,000
Biosolids Permit Account 160,000 387,000 227,000
Medicaid Fraud Penalty Account 354,000 1,204,000 850,000
Medical Test Site Licensure Account 503,000 1,039,000 536,000
Hazardous Waste Assistance Account 350,000 700,000 350,000
Radioactive Mixed Waste Account 2,000,000 4,000,000 2,000,000
Air Pollution Control Account 450,000 900,000 450,000
Oil Spill Prevention Account 700,000 1,400,000 700,000
Wastewater Treatment Plant Operator Certification Account 69,000 138,000 69,000
Construction Registration Inspection Account 2,000,000 3,628,000 1,628,000
Freshwater Aquatic Weeds Account 70,000 140,000 70,000
Secure Drug Take-back Program Account 75,000 387,000 312,000
Public Works Administration Account 3,000,000 2,000,000 (1,000,000)
Youth Tobacco and Vapor Products Prevention Account 210,000 420,000 210,000
Model Toxics Control Operating Account 14,000,000 14,000,000
Foundational Public Health Services Acct 30,000 60,000 30,000
Insurance Commissioner's Fraud Account 178,000 278,000 100,000
Clean Fuels Program Account 133,000 133,000
Refrigerant Emission Management Account 226,000 226,000
Manufactured Home Installation Training Account 70,000 140,000 70,000
Parks Renewal and Stewardship Account 4,000,000 5,000,000 1,000,000
Dedicated Cannabis Account 8,000,000 16,000,000 8,000,000
Public Health Supplemental Account 431,000 862,000 431,000
State Treasurer's Service Account 10,000,000 20,000,000 10,000,000
Secretary of State's Revolving Account 2,000,000 4,600,000 2,600,000
Local Government Archives Account 500,000 1,000,000 500,000
Auditing Services Revolving Account 800,000 800,000
Skilled Nursing Facility Net Trust Fund 1,000,000 2,000,000 1,000,000
Water Pollution Control Revol Admin 150,000 300,000 150,000
Water Pollution Control Revolv Acct 2,000,000 4,000,000 2,000,000
State Educational Trust Fund Account 2,219,000 2,219,000
OASI Revolving Account 28,000 57,000 29,000
Deferred Compensation Administrative Account 390,000 789,000 399,000
Total Treasury Funds Revenue 69,297,000 166,056,000 96,759,000

Local Funds Revenue

2021-23 Working Capital Reserve 2023-25 Working Capital Reserve Change in Working Capital Reserve from 2021-23 to 2023-25
Child Rescue Fund 3,000 6,000 3,000
Federal Seizure Account 275,000 550,000 275,000
State Seizure Account 72,000 72,000
Shared Game Lottery Account 3,000,000 3,000,000
State Lottery Account 10,000,000 20,000,000 10,000,000
Crime Victims' Compensation Account 500,000 1,500,000 1,000,000
Real Estate Education Program Account 20,000 40,000 20,000
Washington State Legacy Project, State Library, and Archives Account 12,000 12,000
Securities Prosecution Account 350,000 350,000
Mortgage Lending Fraud Prosecution Account 135,000 135,000
Boating Safety Education Certification Account 30,000 60,000 30,000
Nursing Resource Center Account 75,000 192,000 117,000
Electronic Products Recycling Account 70,000 70,000
Manufactured/Mobile Home Dispute Resolution Program Account 119,000 269,000 150,000
Reduced Cigarette Ignition Propensity Account 40,000 80,000 40,000
Funeral and Cemetery Account 180,000 180,000
Worker and Community Right-to-Know Account 1,000,000 1,000,000
Landscape Architects' License Account 50,000 100,000 50,000
Aerospace Training Student Loan Account 145,000 383,000 238,000
Educator Certification Processing Account 409,000 776,000 367,000
Fire Protection Contractor License Account 213,000 213,000
Temporary Worker Housing Account 15,000 30,000 15,000
Air Operating Permit Account 1,100,000 1,100,000
K-12 Criminal Background Check Account 244,000 508,000 264,000
Fingerprint Identification Account 1,144,000 1,144,000
Student Loan Advocate Account 175,000 175,000
Behavioral Health Loan Repymt Prog Acct 1,900,000 3,912,000 2,012,000
WA ST Atg Charitable Asset Prtcn Acct 58,000 58,000
Pipeline Safety Account 554,000 554,000
Financial Services Regulation Account 8,000,000 8,000,000
Municipal Revolving Account 5,000,000 5,000,000
Enterprise Services Account 47,449,000 94,898,000 47,449,000
Washington College Savings Program Account (84,000) (809,000) (725,000)
Imaging Account 100,000 150,000 50,000
Educator Conditional Scholarship Account 5,350,000 5,350,000
Liquor Revolving Account 6,000,000 12,000,000 6,000,000
DNA Data Base Account 106,000 302,000 196,000
Risk Management Administration Account 1,466,000 2,932,000 1,466,000
Performance Audits of Government Account 2,200,000 4,600,000 2,400,000
Advanced College Tuition Payment Program Account 300,000,000 300,000,000
Plumbing Certificate Account 100,000 200,000 100,000
Pressure Systems Safety Account 100,000 (100,000)
Total Local Funds Revenue 84,941,000 469,092,000 384,151,000
Total Working Capital Reserve 154,238,000 635,148,000 480,910,000