471 - State Conservation Commission
Last Updated: 07/16/2026
Through July 2026
| Auth Code | Fund | Reapprop | Provisos | Current Biennium Appropriation | Budgeted Cost of Work (Allotted) | Actual Cost of Work | Outstanding Contracting Balance (Encumbered) | Total Dollars Obligated | Percent Obligated | Percent Expended | Biennium to Date Variance (Allotted - Actuals) | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| This Month | Biennium to Date | This Month | Biennium to Date | ||||||||||
| 30000017 - Match for Federal RCPP Program | |||||||||||||
| P25 | 001 | Y | N | 1,307,406 | 52,642 | 675,704 | 6,650 | 64,883 | 64,883 | 4.96% | 4.96% | 610,821 | |
| 40000009 - 2019-21 Water Irrigation Efficiencies Pr | |||||||||||||
| A03 | 057 | Y | N | (81,488) | 977,854 | 977,854 | |||||||
| 40000013 - 2021-23 Conservation Reserve Enhancement | |||||||||||||
| C00 | 057 | Y | N | 1,739,318 | 36,172 | 1,305,264 | 1,305,264 | ||||||
| 40000014 - 2021-23 Water Irrigation Efficiencies Pr | |||||||||||||
| C01 | 057 | Y | N | 534,561 | (21,341) | 790,648 | 534,561 | 534,561 | 100% | 100% | 256,087 | ||
| 40000015 - 2021-23 Conservation Reserve Enhancement | |||||||||||||
| C02 | 552 | Y | N | 160,000 | 6,667 | 80,004 | 80,004 | ||||||
| 40000017 - 2021-23 Regional Conservation Partnershi | |||||||||||||
| C04 | 057 | Y | N | 4,560,994 | 169,238 | 2,530,146 | 2,530,146 | ||||||
| 40000021 - 2023-25 VSP Project Funding | |||||||||||||
| D00 | 057 | Y | N | 485,867 | (40,534) | 972,262 | 972,262 | ||||||
| 40000022 - 2023-25 Natural Resource Investment for | |||||||||||||
| D01 | 057 | Y | N | 919,436 | (11,766) | 1,060,638 | 919,436 | 919,436 | 100% | 100% | 141,202 | ||
| 40000023 - 2023-25 Conservation Reserve Enhancement | |||||||||||||
| D03 | 057 | Y | N | 1,829,645 | 75,512 | 923,534 | 45,336 | 417,503 | 417,503 | 22.81% | 22.81% | 506,031 | |
| 40000024 - 2023-25 Farmland Protection and Land Acc | |||||||||||||
| D05 | 057 | Y | N | 2,356,944 | 51,657 | 1,737,064 | 14,913 | 34,197 | 34,197 | 1.45% | 1.45% | 1,702,867 | |
| 40000025 - 2023-25 Irrigation Efficiencies | |||||||||||||
| D06 | 057 | Y | N | (476) | 5,718 | 5,718 | |||||||
| 40000026 - 2023-25 Regional Conservation Partnershi | |||||||||||||
| D07 | 057 | Y | N | (2,738) | 32,854 | 32,854 | |||||||
| 40000027 - 2023-25 Conservation Reserve Enhancement | |||||||||||||
| D08 | 552 | Y | N | 100,000 | 4,167 | 50,004 | 50,004 | ||||||
| 40000028 - 2023-25 Washington Shrubsteppe Restorati | |||||||||||||
| D09 | 057 | Y | N | (10,238) | 122,854 | 122,854 | |||||||
| 40000029 - 2023-25 Improve Shellfish Growing Areas | |||||||||||||
| D10 | 057 | Y | N | 529,180 | (19,017) | 757,386 | 529,180 | 529,180 | 100% | 100% | 228,206 | ||
| 40000038 - 2021-23 Conservation Reserve Enhancement | |||||||||||||
| C11 | 06A | Y | N | 5,000,000 | 208,333 | 2,499,996 | 94,778 | 992,056 | 992,056 | 19.84% | 19.84% | 1,507,940 | |
| 40000043 - 2025-2027 Regional Conservation Partners | |||||||||||||
| E00 | 057 | N | N | 6,320,000 | 263,334 | 3,160,008 | 97,303 | 2,837,620 | 2,837,620 | 44.89% | 44.89% | 322,388 | |
| 40000044 - 2025-2027 Farmland Protection and Land A | |||||||||||||
| E01 | 057 | N | N | 4,000,000 | 166,667 | 2,000,004 | 118 | 14,069 | 14,069 | 0.35% | 0.35% | 1,985,935 | |
| 40000045 - 2025-2027 Water Resource Conservation Ir | |||||||||||||
| E02 | 057 | N | N | (208,330) | 2,500,010 | (13,997) | 2,500,010 | ||||||
| 40000045 - 2025-2027 Water Resource Conservation Irrigation Efficiencies | |||||||||||||
| E10 | 26D | N | N | 7,000,000 | 499,997 | 999,994 | 201,500 | 3,486,087 | 3,486,087 | 49.8% | 49.8% | (2,486,093) | |
| 40000046 - 2025-2027 Natural Resources Investments | |||||||||||||
| E03 | 057 | N | N | 5,000,000 | 208,333 | 2,499,996 | 176,878 | 562,289 | 562,289 | 11.24% | 11.24% | 1,937,707 | |
| 40000047 - 2025-2027 Improve Shellfish Growing Area | |||||||||||||
| E04 | 057 | N | N | 3,500,000 | 145,834 | 1,750,008 | 94,107 | 993,139 | 993,139 | 28.37% | 28.37% | 756,869 | |
| 40000048 - 2025-2027 Voluntary Stewardship Program | |||||||||||||
| E05 | 057 | N | N | 3,000,000 | 125,000 | 1,500,000 | 53,830 | 416,622 | 416,622 | 13.88% | 13.88% | 1,083,378 | |
| 40000049 - 2025-2027 Voluntary Riparian Grant Progr | |||||||||||||
| E06 | 057 | N | N | (148,809) | 1,785,712 | 1,785,712 | |||||||
| E07 | 26D | N | N | 25,000,000 | 1,190,476 | 10,714,292 | 1,867,757 | 8,877,602 | 8,877,602 | 35.51% | 35.51% | 1,836,690 | |
| Totals | 25,000,000 | 1,041,667 | 12,500,004 | 1,867,757 | 20,679,244 | 8,877,602 | 35.51% | 35.51% | 3,622,402 | ||||
| 40000050 - 2025-2027 Washington Shrubsteppe Restora | |||||||||||||
| E08 | 057 | N | N | 3,000,000 | 125,000 | 1,500,000 | 22,013 | 334,124 | 334,124 | 11.13% | 11.13% | 1,165,876 | |
| 40000052 - 2023-25 Alternative Manure Management | |||||||||||||
| D14 | 26C | Y | N | 2,900,000 | 120,833 | 1,449,996 | 12,714 | 246,548 | 246,548 | 8.5% | 8.5% | 1,203,448 | |
| 91000020 - Riparian Restoration with Landowners | |||||||||||||
| C10 | 06A | Y | N | (38,512) | 462,146 | 462,146 | |||||||
| D11 | 26D | Y | N | 15,257,607 | 436,912 | 10,014,654 | 693 | 693 | 0% | 0% | 10,013,961 | ||
| Totals | 15,257,607 | 398,400 | 10,476,800 | 21,260,609 | 693 | 0% | 0% | 10,476,107 | |||||
| 92000011 - Natural Resource Investment for the Econ | |||||||||||||
| N00 | 001 | Y | N | 1,000,000 | 41,667 | 500,004 | 500,004 | ||||||
| 92000017 - Whitman County Fire Recovery | |||||||||||||
| D12 | 057 | Y | N | (11,399) | 136,782 | 136,782 | |||||||
| 92001497 - Skagit County Voluntary Stewardship | |||||||||||||
| D13 | 057 | Y | N | 96,540 | (16,021) | 288,788 | 6,333 | 6,333 | 6,333 | 6.55% | 6.55% | 282,455 | |
| 92001498 - 2025-27 WSCC Capital Project Management | |||||||||||||
| E09 | 057 | N | N | 1,906,000 | 79,417 | 953,004 | 953,004 | ||||||
| 471 - State Conservation Commission Totals | 97,503,498 | 3,397,189 | 56,737,328 | 2,680,233 | 21,266,942 | 21,266,942 | 21.81% | 21.81% | 35,470,386 | ||||