Compendium of Budget Information for the 2012 General Session

Natural Resources, Agriculture, & Environmental Quality
Appropriations Subcommittee
Subcommittee Table of Contents

Agency: Agriculture

Line Item: Resource Conservation

Function

The Resource Conservation line item encompasses three programs: Resource Conservation Administration, Conservation Commission, and Conservation Districts (CD). Most of the funds in the line item go to the 38 individual CDs or their state association, the Utah Association of Conservation Districts (UACD).

The purpose of the programs in this line item is to curb the loss of soil and water to natural erosion, human-caused pollution, and poor land use planning. There are many programs that have been developed to solve these problems. Most are voluntary and incentive-based, and most are delivered through the CDs.

Statutory Authority

The following laws govern operations in this line item:

Intent Language

Funding Detail

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $1,238,800 $1,228,100 $1,130,200 $1,131,800 $1,130,800
General Fund, One-time $0 $0 $97,100 $0 $0
Dedicated Credits Revenue $500 $300 $400 $700 $0
Agri Resource Development $333,300 $386,100 $386,100 $386,100 $386,100
Utah Rural Rehab Loan $0 $0 $0 $0 $122,700
Beginning Nonlapsing $5,000 $0 $48,000 $43,700 $0
Closing Nonlapsing $0 ($48,000) ($43,700) ($27,200) $0
Lapsing Balance $0 ($2,300) ($2,300) $0 $0
Total
$1,577,600
$1,564,200
$1,615,800
$1,535,100
$1,639,600
 
Programs:
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Resource Conservation Administration $173,600 $129,900 $184,700 $163,400 $162,500
Conservation Commission $8,800 $8,800 $8,000 $10,700 $12,100
Resource Conservation $1,395,200 $1,425,500 $1,423,100 $1,361,000 $1,465,000
Total
$1,577,600
$1,564,200
$1,615,800
$1,535,100
$1,639,600
 
Categories of Expenditure
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Personnel Services $232,700 $208,200 $228,900 $229,300 $337,600
In-state Travel $78,800 $51,000 $69,600 $57,600 $71,300
Out-of-state Travel $2,700 $300 $1,900 $2,100 $5,500
Current Expense $28,400 $19,000 $26,200 $19,600 $34,000
DP Current Expense $3,400 $800 $2,600 $400 $800
Other Charges/Pass Thru $1,231,600 $1,284,900 $1,286,600 $1,226,100 $1,190,400
Total
$1,577,600
$1,564,200
$1,615,800
$1,535,100
$1,639,600
 
Other Indicators
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Budgeted FTE 1.8 1.6 2.0 2.0 2.0
Actual FTE 0.0 0.0 2.0 1.9 0.0






Subcommittee Table of Contents

Program: Resource Conservation Administration

Function

The Resource Conservation Administration program complies with the Department's mandate (UCA 4-2-2(1)(o)) to "assist the Conservation Commission in the administration of [the Conservation Commission Act] and administer and disburse any funds which are available for the purpose of assisting conservation districts." In other words, this program provides administrative support to the Conservation Commission.

Even-numbered years elections are held in each of the 38 conservation districts. Funds are provided each year, but are held during non-election years in a nonlapsing account.

Funding Detail

Most of the resources in this program come from the General Fund. The small appropriation from the Agriculture Resource Development Fund is used to cover costs of technical support to the Agricultural Resource Development Loan (ARDL) program.

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $164,200 $170,000 $170,100 $171,700 $156,800
General Fund, One-time $0 $0 ($900) $0 $0
Agri Resource Development $5,700 $5,700 $5,700 $5,700 $5,700
Beginning Nonlapsing $5,000 $0 $48,000 $43,700 $0
Closing Nonlapsing ($1,300) ($44,500) ($37,000) ($57,700) $0
Lapsing Balance $0 ($1,300) ($1,200) $0 $0
Total
$173,600
$129,900
$184,700
$163,400
$162,500
 
Categories of Expenditure
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Personnel Services $145,200 $120,100 $153,800 $143,400 $143,800
In-state Travel $2,900 $2,100 $10,100 $4,200 $5,000
Out-of-state Travel $2,700 $300 $1,900 $2,100 $5,500
Current Expense $14,400 $6,600 $16,300 $13,300 $7,400
DP Current Expense $3,400 $800 $2,600 $400 $800
Other Charges/Pass Thru $5,000 $0 $0 $0 $0
Total
$173,600
$129,900
$184,700
$163,400
$162,500
 
Other Indicators
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Budgeted FTE 1.8 1.6 2.0 2.0 2.0
Actual FTE 0.0 0.0 2.0 1.9 0.0






Subcommittee Table of Contents

Program: Conservation Commission

Function

The Conservation Commission funds the per diems of seven Conservation District supervisors who sit on the Conservation Commission (UCA 4-18-4). Each Conservation District has five locally elected individuals serving as supervisors, from whom the members of the Conservation Commission are chosen.

Funding Detail

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $8,800 $8,800 $8,800 $8,800 $12,100
Closing Nonlapsing $0 $0 ($800) $1,900 $0
Total
$8,800
$8,800
$8,000
$10,700
$12,100
 
Categories of Expenditure
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Personnel Services $2,100 $2,700 $2,200 $2,800 $3,300
In-state Travel $6,700 $6,000 $5,600 $7,900 $6,000
Current Expense $0 $100 $200 $0 $2,800
Total
$8,800
$8,800
$8,000
$10,700
$12,100
Subcommittee Table of Contents

Program: Resource Conservation

Function

The Resource Conservation program channels funds (pass-through) by direct payment of contracts to individual Conservation Districts (CD) and/or Utah Association of Conservation Districts to fulfill CD statutory duties relative to soil and water conservation (see UCA 17A-3-805). CDs have no taxing authority. They depend on the Conservation Commission for their board of directors, elections, and accountability.

Funding Detail

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $1,065,800 $1,049,300 $951,300 $951,300 $961,900
General Fund, One-time $0 $0 $98,000 $0 $0
Dedicated Credits Revenue $500 $300 $400 $700 $0
Agri Resource Development $327,600 $380,400 $380,400 $380,400 $380,400
Utah Rural Rehab Loan $0 $0 $0 $0 $122,700
Closing Nonlapsing $1,300 ($3,500) ($5,900) $28,600 $0
Lapsing Balance $0 ($1,000) ($1,100) $0 $0
Total
$1,395,200
$1,425,500
$1,423,100
$1,361,000
$1,465,000
 
Categories of Expenditure
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Personnel Services $85,400 $85,400 $72,900 $83,100 $190,500
In-state Travel $69,200 $42,900 $53,900 $45,500 $60,300
Current Expense $14,000 $12,300 $9,700 $6,300 $23,800
Other Charges/Pass Thru $1,226,600 $1,284,900 $1,286,600 $1,226,100 $1,190,400
Total
$1,395,200
$1,425,500
$1,423,100
$1,361,000
$1,465,000
Subcommittee Table of Contents