Compendium of Budget Information for the 2013 General Session

Natural Resources, Agriculture, & Environmental Quality
Appropriations Subcommittee
<-Previous Page | Subcommittee Table of Contents | Next Page->

Agency: Natural Resources

Line Item: ISF - DNR Internal Service Fund

Function

The Internal Service Fund (ISF) provides specific services to multiple agencies, allowing for maximization of service and minimization of costs. Each agency that uses ISF services pays its "fair share" of costs. This is an exception to the Budgetary Procedures Act, which requires that funds not be moved between line items of appropriations.

DNR used to have three ISF (Warehouse, Motor Pool, and Data Processing), but during the 2007 General Session the Motor Pool and Data Processing ISF were transferred to the Department of Administrative Services and currently DNR operates only the Warehouse ISF. The Warehouse ISF provides purchasing services. It buys specialized items used by the DNR divisions (e.g. Ranger uniforms). The program stores the articles until requisitioned by the divisions.

Statutory Authority

63J-1-410 governs internal service funds. To guard against abuse, the law does not allow an ISF to bill another agency unless the Legislature has:

  • Reviewed and approved the ISF agency's budget request;
  • Reviewed and approved the ISF's rates, fees, and other charge
  • Included those rates, fees and charges in an appropriations act;
  • Approved the number of employees;
  • Appropriated the estimated revenue based on the rates and fee structure.
No new ISF agency may be established unless reviewed and approved by the Legislature.

Performance

Retained Earnings: The ISF operation is not intended to make a profit beyond what is needed for working capital operations. The goal is to maintain approximately $40,000 in retained earnings for working capital operations.

Retained Earnings

Funding Detail

For more detail about a particular source of finance or organizational unit, click a linked entry in the left column of the table(s) below.

Sources of Finance
(click linked fund name for more info)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Dedicated Credits - Intragvt Rev $746,400 $614,000 $568,900 $511,000 $616,600
Total
$746,400
$614,000
$568,900
$511,000
$616,600
Programs:
(click linked program name to drill-down)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
ISF - DNR Warehouse $746,400 $614,000 $568,900 $511,000 $616,600
Total
$746,400
$614,000
$568,900
$511,000
$616,600
Categories of Expenditure
(mouse-over category name for definition)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Personnel Services $96,700 $94,700 $126,000 $114,900 $127,000
Current Expense $558,200 $533,800 $444,400 $421,700 $497,400
DP Current Expense $6,900 $7,100 $5,900 $5,200 $6,500
Total
$661,800
$635,600
$576,300
$541,800
$630,900
Other Indicators
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Budgeted FTE 2.0 2.0 2.0 2.0 2.0
Actual FTE 2.0 1.0 2.0 1.9 0.0
Retained Earnings $70,200 $48,700 $41,300 $10,500 $36,800






Subcommittee Table of Contents
<-Previous Page | Next Page->

COBI contains unaudited data as presented to the Legislature by state agencies at the time of publication. For audited financial data see the State of Utah's Comprehensive Annual Financial Reports.