Recreation and Conservation Funding Board
Average Annual FTEs | Near General Fund State | Other Funds | Total Funds | |
---|---|---|---|---|
(Dollars in Thousands) | ||||
Current Budget | 26.0 | 17,942 | 14,007 | 31,949 |
2025-27 Maintenance Level | 26.0 | 7,677 | 13,957 | 21,634 |
Difference from 2025-27 Original | 0.0 | (10,265) | (50) | (10,315) |
% Change from 2025-27 Original | 0.0% | (57.2%) | (0.4%) | (32.3%) |
2025 Policy Other Changes |
||||
Hood Canal Bridge Fish Passage | 0.0 | 340 | 0 | 340 |
Salmon Recovery Projects (HRPP) | (0.6) | (152) | 0 | (152) |
2025 Policy Other Changes Total | (0.6) | 188 | 0 | 188 |
2025 Policy Comp Changes |
||||
WFSE General Government | 0.0 | 14 | 351 | 365 |
Non-Rep General Wage Increase | 0.0 | 70 | 210 | 280 |
Updated PEBB Rate | 0.0 | (3) | (20) | (23) |
PERS & TRS Plan 1 Benefit Increase | 0.0 | 2 | 8 | 10 |
Pension Benefit Amortization | 0.0 | (6) | (36) | (42) |
2025 Policy Comp Changes Total | 0.0 | 77 | 513 | 590 |
2025 Policy Transfers Changes |
||||
GSRO Direct Appropriation | 0.0 | 288 | 0 | 288 |
2025 Policy Transfers Changes Total | 0.0 | 288 | 0 | 288 |
2025 Policy Central Services Changes |
||||
Audit Services | 0.0 | 1 | 1 | 2 |
Legal Services | 0.0 | 2 | 2 | 4 |
WTS Central Services | 0.0 | 17 | 17 | 34 |
DES Central Services | 0.0 | 16 | 16 | 32 |
OFM Central Services | 0.0 | 79 | 79 | 158 |
GOV Central Services | 0.0 | 1 | 1 | 2 |
2025 Policy Central Services Changes Total | 0.0 | 116 | 116 | 232 |
Total Policy Changes | (0.6) | 669 | 629 | 1,298 |
2025-27 Policy Level | 25.4 | 8,346 | 14,586 | 22,932 |
Difference from 2023-25 | (0.6) | (9,596) | 579 | (9,017) |
% Change from 2025-27 Original | (2.3%) | (53.5%) | 4.1% | (28.2%) |
Policy Changes
Hood Canal Bridge Fish Passage
Up to half of the juvenile Endangered Species Act-listed steelhead that reach the Hood Canal Bridge do not pass through it successfully. Funding is provided for maintenance costs of a fish passage device at the Hood Canal Bridge, including operation, transportation, and storage. (General Fund - State)
Salmon Recovery Projects (HRPP)
Funding is removed for the completion of the four-year Habitat Recovery Pilot Program created by ESSB 1382 (Salmon recovery projects) in the 2021 session. (General Fund - State)
WFSE General Government
Funding for bargaining includes a 3%/2% general wage increase, targeted job classification increases, wildfire disaster leave, expanded bereavement leave, and paid vaccine travel time during pandemic emergencies. The agreement also includes: an additional $1 per hour supplemental shift premium for eligible employees who are assigned to a facility that provides direct care to residents, patients, and/or clients and whose duties are performed on location on evenings and weekends; 5% premium pay for employees who are assigned to a 24/7 facility that provides direct care to residents, patients, at-risk youth, and/or clients and whose duties are required to be performed on location, which will be in effect for the 2025–27 biennium; three additional steps on the nurse salary schedule; and an increase to the annual lump-sum payment for employees in LNI risk codes 7200/7201 from $500 to $750. (General Fund - Federal, NOVA Program Account - State, Recreation Resources Account - State, other funds)
Non-Rep General Wage Increase
Funding is provided for wage increases for state employees who are not represented by a union or are not under a bargaining agreement that is subject to financial feasibility determination. It is sufficient for a general wage increase of 3%, effective July 1, 2025, and a general wage increase of 2%, effective July 1, 2026. This item includes both general government and higher education workers. (General Fund - Federal, General Fund - State, Recreation Resources Account - State, other funds)
Updated PEBB Rate
This item adjusts the employer funding rate for public employee insurance benefits to reflect policy-level decision packages. It increases the rate by $8 per month in the first fiscal year and decreases the rate by $34 per month in the second fiscal year, compared to the maintenance-level update, for a total rate of $1,315 in the first year and $1,355 in the second year. (Aquatic Lands Enhancement Account - State, General Fund - State, NOVA Program Account - State, other funds)
PERS & TRS Plan 1 Benefit Increase
An adjustment is made for pension contribution rates, including to fund a benefit increase of 3%, up to a maximum of $110 per month for eligible Public Employees' and Teachers' Retirement Systems Plan 1 members. (General Fund - Federal, General Fund - State, Recreation Resources Account - State)
Pension Benefit Amortization
An adjustment is made to the base pension rates, as set out in a proposed bill addressing the calculation of the base rate for the 2025–27 biennium, as well as amortization of Plan 1 benefit increases. (Aquatic Lands Enhancement Account - State, General Fund - State, NOVA Program Account - State, other funds)
GSRO Direct Appropriation
The Governor's Salmon Recovery Office (GSRO) was moved to RCO in the 2009 legislative session. This included the historic GSRO funding from interagency agreements with the Department of Ecology and Department of Fish and Wildlife. The three agencies have identified that a direct appropriation would be more efficient than continuing to maintain the agreements. This funding is to be used solely for the original intent of the agreements to direct support the GSRO operations and mission. (General Fund - State)
Audit Services
Adjustments are made for each agency's anticipated cost of audits performed by the State Auditor's Office. (General Fund - State, Recreation Resources Account - State)
Legal Services
Adjustments are made for each agency's anticipated cost of legal services provided by the Attorney General's Office. Because legal services expenditures are based on consumption, funding provided in the central service model is not all inclusive. The methodology to estimate consumption is a two-year average and allows for analysis to incorporate unique agency circumstances. (General Fund - State, Recreation Resources Account - State)
WTS Central Services
Adjustments are made to reflect each agency's anticipated share of charges from Washington Technology Solutions for the Office of Cybersecurity, state network, enterprise and small agency IT services, enterprise architecture and data management, Microsoft 365 licenses, and other items. (General Fund - State, Recreation Resources Account - State)
DES Central Services
Adjustments are made to reflect each agency's anticipated share of charges from the Department of Enterprise Services for Capitol Campus costs; real estate, risk management, and small agency services; the Perry Street and Capitol Campus child care centers; enterprise applications, and other items. (General Fund - State, Recreation Resources Account - State)
OFM Central Services
Adjustments are made to reflect each agency's anticipated share of charges from the Office of Financial Management for existing statewide applications, the One Washington program, and other central services. See Chapter 11 of the 2025–27 OFM Budget Instructions for allocation methodologies. (General Fund - State, Recreation Resources Account - State)
GOV Central Services
Adjustments are made to reflect each agency's anticipated share of charges from the Office of the Governor for the Office of Equity. (General Fund - State, Recreation Resources Account - State)