Compendium of Budget Information for the 2014 General Session

Natural Resources, Agriculture, and Environmental Quality
Appropriations Subcommittee
left arrowPrevious Page | Subcommittee Table of Contents | Next Pageright arrow

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)
Dedicated Credits - Intragvt Rev
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$614,000 $568,900 $511,000 $821,800 $571,100
$307,600
$878,700
($307,400)
$571,300
$614,000
$568,900
$511,000
$821,800
$571,100
$307,600
$878,700
($307,400)
$571,300
Programs:
(click linked program name to drill-down)
ISF - DNR Warehouse
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$614,000 $568,900 $511,000 $821,800 $571,100
$307,600
$878,700
($307,400)
$571,300
$614,000
$568,900
$511,000
$821,800
$571,100
$307,600
$878,700
($307,400)
$571,300
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
Current Expense
DP Current Expense
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$94,700 $126,000 $114,900 $119,000 $118,400
$16,600
$135,000
($16,600)
$118,400
$533,800 $444,400 $421,700 $709,300 $438,800
$306,000
$744,800
($306,000)
$438,800
$7,100 $5,900 $5,200 $8,800 $5,400
$3,500
$8,900
($3,300)
$5,600
$635,600
$576,300
$541,800
$837,100
$562,600
$326,100
$888,700
($325,900)
$562,800
Other Indicators
 
Budgeted FTE
Actual FTE
Retained Earnings

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
2.0 2.0 2.0 2.0 2.0
0.0
2.0
0.0
2.0
1.0 2.0 1.9 2.0 0.0
0.0
0.0
0.0
0.0
$48,700 $41,300 $10,500 ($4,800) $26,400
($41,200)
($14,800)
$41,200
$26,400









left arrowPrevious Page | Next Pageright arrow

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.