State Conservation Commission
| Major Function, Agency, Project | Estimate Total | Prior Expenditures | Reapprop. 2025-27 | New Approp. 2025-27 | Estimated New Approp. 2027-29 | Estimated New Approp. 2029-31 | Estimated New Approp. 2031-33 | Estimated New Approp. 2033-35 |
|---|---|---|---|---|---|---|---|---|
91000017 2019-21 CREP Riparian Cost Share - State MatchState Building Construction Account - State |
1,800,000 | 1,521,000 | 279,000 | |||||
40000009 2019-21 Water Irrigation Efficiencies ProgramState Building Construction Account - State |
4,000,000 | 3,644,000 | 356,000 | |||||
40000013 2021-23 Conservation Reserve Enhancement Program (CREP)State Building Construction Account - State |
4,000,000 | 1,023,000 | 2,977,000 | |||||
40000015 2021-23 Conservation Reserve Enhancement Program (CREP) PIP LoanConservation Assistance Revolving Account - State |
160,000 | 160,000 | ||||||
40000038 2021-23 Conservation Reserve Enhancement from OperatingSalmon Recovery Account - State |
5,000,000 | 5,000,000 | ||||||
40000017 2021-23 Regional Conservation Partnership Program (RCPP) MatchState Building Construction Account - State |
7,000,000 | 3,151,000 | 3,849,000 | |||||
40000014 2021-23 Water Irrigation Efficiencies ProgramState Building Construction Account - State |
2,000,000 | 2,000,000 | ||||||
40000052 2023-25 Alternative Manure ManagementClimate Commitment Account - State |
2,900,000 | 2,900,000 | ||||||
40000023 2023-25 Conservation Reserve Enhancement Program (CREP)State Building Construction Account - State |
6,000,000 | 6,000,000 | ||||||
40000027 2023-25 Conservation Reserve Enhancement Program (CREP) PIPConservation Assistance Revolving Account - State |
100,000 | 100,000 | ||||||
40000024 2023-25 Farmland Protection and Land AccessState Building Construction Account - State |
4,000,000 | 66,000 | 3,934,000 | |||||
40000029 2023-25 Improve Shellfish Growing AreasState Building Construction Account - State |
3,500,000 | 694,000 | 2,806,000 | |||||
40000025 2023-25 Irrigation EfficienciesState Building Construction Account - State |
2,500,000 | 2,500,000 | ||||||
40000022 2023-25 Natural Resource Investment for the Economy & EnvironmentState Building Construction Account - State |
4,000,000 | 575,000 | 3,425,000 | |||||
40000026 2023-25 Regional Conservation Partnership Program (RCPP)State Building Construction Account - State |
3,000,000 | 3,000,000 | ||||||
40000021 2023-25 VSP Project FundingState Building Construction Account - State |
3,000,000 | 2,954,000 | 46,000 | |||||
40000028 2023-25 Washington Shrubsteppe Restoration & Resiliency InitiativState Building Construction Account - State |
1,500,000 | 1,052,000 | 448,000 | |||||
40000044 2025-2027 Farmland Protection and Land AccessState Building Construction Account - State |
12,000,000 | 4,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | ||
40000047 2025-2027 Improve Shellfish Growing AreasState Building Construction Account - State |
19,500,000 | 3,500,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | ||
40000046 2025-2027 Natural Resources Investments for the Economy and EnvirState Building Construction Account - State |
25,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | ||
40000043 2025-2027 Regional Conservation Partnership Program MatchState Building Construction Account - State |
46,320,000 | 6,320,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | ||
40000049 2025-2027 Voluntary Riparian Grant ProgramNatural Climate Solutions Account - State |
100,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | ||
40000048 2025-2027 Voluntary Stewardship Program (VSP) Capital Cost-ShareState Building Construction Account - State |
21,000,000 | 3,000,000 | 4,000,000 | 4,500,000 | 4,500,000 | 5,000,000 | ||
40000050 2025-2027 Washington Shrubsteppe Restoration and ResiliencyState Building Construction Account - State |
19,000,000 | 3,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | ||
40000045 2025-2027 Water Resource Conservation Irrigation EfficienciesState Building Construction Account - State |
47,000,000 | 7,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | ||
91001830 Anaerobic Digester DevelopmentClimate Commitment Account - State |
11,000,000 | 11,000,000 | ||||||
30000017 Match for Federal RCPP ProgramGeneral Fund - Federal |
1,875,000 | 506,000 | 1,369,000 | |||||
30000017 Match for Federal RCPP ProgramState Building Construction Account - State |
5,000,000 | 5,000,000 | ||||||
| Total for Match for Federal RCPP Program | 6,875,000 | 5,506,000 | 1,369,000 | |||||
92000011 Natural Resource Investment for the Economy & Environment 2017-19General Fund - Federal |
1,000,000 | 1,000,000 | ||||||
91000020 Riparian Restoration with LandownersSalmon Recovery Account - State |
10,000,000 | 8,147,000 | 1,853,000 | |||||
91000020 Riparian Restoration with LandownersNatural Climate Solutions Account - State |
25,000,000 | 747,000 | 24,253,000 | |||||
| Total for Riparian Restoration with Landowners | 35,000,000 | 8,894,000 | 26,106,000 | |||||
92001497 Skagit County Voluntary StewardshipState Building Construction Account - State |
1,000,000 | 174,000 | 826,000 | |||||
92000016 Voluntary Stewardship ProgramState Building Construction Account - State |
3,000,000 | 1,643,000 | 1,357,000 | |||||
92000017 Whitman County Fire RecoveryState Building Construction Account - State |
961,000 | 507,000 | 454,000 | |||||
State Conservation Commission Fund Summary |
||||||||
| General Fund - Federal | 2,875,000 | 506,000 | 2,369,000 | |||||
| State Building Construction Account - State | 246,081,000 | 22,004,000 | 34,257,000 | 31,820,000 | 39,000,000 | 39,500,000 | 39,500,000 | 40,000,000 |
| Conservation Assistance Revolving Account - State | 260,000 | 260,000 | ||||||
| Salmon Recovery Account - State | 15,000,000 | 8,147,000 | 6,853,000 | |||||
| Natural Climate Solutions Account - State | 125,000,000 | 747,000 | 24,253,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 |
| Climate Commitment Account - State | 13,900,000 | 13,900,000 | ||||||
| Total for State Conservation Commission | 403,116,000 | 31,404,000 | 81,892,000 | 51,820,000 | 59,000,000 | 59,500,000 | 59,500,000 | 60,000,000 |
