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: School and Inst Trust Lands

Line Item: School and Inst Trust Lands

Function

Mission: To maximize the commercial gain from trust land uses consistent with long-term support of beneficiaries and to manage school and institutional trust lands for their highest and best trust-land use.

Statutory Authority

The following laws govern operations of SITLA:

  • UCA 53C is known as the "School and Institutional Trust Lands Management Act." Highlights include:
    • The state has a duty of undivided loyalty to the beneficiaries.
    • The administration is an independent state agency and not a division of any other department.
    • The administration is subject to most of the usual legislative and executive department controls. Certain exceptions are made in matters of confidentiality, rulemaking, personnel issues, and the procurement code.
    • The board may create an annual incentive and bonus plan for the director and other administration employees designated by the board, based upon reaching measurable goals.
    • The administration is managed by a director appointed by the Board of Trustees.
  • UCA 53C-1-202 creates the seven-member Board of Trustees. Members are appointed on a nonpartisan basis by the governor with the consent of the Senate.
  • UCA 53C-1-204 spells out requirements for the policies established by the board.
  • UCA 53C-3 creates the Land Grant Management Fund. Revenue comes from:
    • all revenues derived from trust lands except revenues from the sales of those lands
    • all interest earned by the fund
    • all revenues obtained from other activities of the agency
    • all revenues from sales of school trust lands is deposited in the Permanent State School Fund.
  • UCA 53C-3-101 allows the director to expend monies from the fund in accordance with the approved budget to support the agency. Any unspent amount is distributed back to the beneficiaries.
  • UCA 53C-3-104 requires money from the sale or management of reservoir lands to be deposited in the Water Resources Construction Fund created in UCA 73-10-8.
  • 53C-3-202 details collection and distributions of revenues from federal land exchange parcels.

Performance

The following are the top measures chosen by the agency management to gauge the success of its programs.

RS 2477: The first performance measure tracks the road miles analyzed and perfected as permanent easements or acknowledged by Disclaimer of Interest. The agency goal is to analyze and issue easements or Disclaimers of Interest on mileage of Class D county roads within 5 counties each year. No goal is set for the mileage per year because this varies widely by county.

 RS 2477

Audits: The second performance measure tracks the revenue recovered through auditing extraction companies operating on SITLA lands.

 Audits

Related Material

Issue Brief - 2014 General Session - All Fees, NRAEQ

Issue Brief - 2014 General Session - Fee Changes Report, NRAE

H.B. 5, Natural Resources, Agriculture and Environmental Quality Base Budget, Hyperlinked

Issue Brief - 2014 General Session - Subcommittee Overview

Issue Brief - 2014 General Session - SITLA Trends

Issue Brief - 2014 General Session - SITLA Trends

Issue Brief - 2014 General Session - Base Budget Week Schedle

Issue Brief - 2014 General Session - Base Budget Week Schedle

Issue Brief - 2014 General Session - Base Budget Week Schedle

Voting Packet - Results, 2014 General Session

Voting Packet - Results, 2014 General Session

Natural Resources, Agriculture, and Environmental Quality

Funding Detail

Funding for SITLA operations is provided through the Land Grant Management Fund (an enterprise fund), which consists of:

  • Revenues provided from trust land activities other than land sales. (Revenues from land sales go directly to the nonexpendable trust fund of the land's designated beneficiary).
  • Revenues from other activities of the Administration.

Land use revenues include licenses, permit fees, royalties, and lease revenues charged for the use of trust lands. In exchange, SITLA allows the use of selected trust lands for activities such as grazing, logging, mineral extraction, commercial leasing, and development.

Revenues that have not been appropriated for use by SITLA are distributed directly to the beneficiaries or the Permanent School Fund. Unexpended appropriations to SITLA are also distributed to the beneficiaries or to their trust funds.

In 1999 SITLA traded 377,000 acres of trust lands isolated within federal lands for $50 million cash, $13 million in future coal revenue, coal and coal bed methane, and 139,000 acres of land or surface/mineral rights with readily developable commercial and mineral value. Today those acquired lands are the base of the agency's single largest revenue source, natural gas royalties.

The State Treasurer handles SITLA's investments. Interest and dividend income from the Permanent School Fund is directly distributed to individual schools through the Utah State Office of Education. Passage of Constitutional Amendment Number One (effective January 1, 2003), eliminated the requirement that a portion of interest earnings be held back as a protection against inflation, and clarified that stock dividends are part of the "interest" earnings that may be distributed.

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$9,703,600 $9,462,400 $9,119,700 $9,372,600 $9,649,800
$0
$9,649,800
$174,500
$9,824,300
$0 $1,111,300 $721,300 $796,300 $346,300
$116,600
$462,900
$18,400
$481,300
($1,117,500) ($1,368,900) ($214,100) ($592,900) $0
$0
$0
$0
$0
$8,586,100
$9,204,800
$9,626,900
$9,576,000
$9,996,100
$116,600
$10,112,700
$192,900
$10,305,600
Programs:
(click linked program name to drill-down)
Board
Director
Public Relations
Administration
Accounting
Auditing
Oil and Gas
Mining
Surface
Development - Operating
Legal/Contracts
Information Technology Group
Grazing and Forestry
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$121,200 $73,800 $92,100 $67,300 $89,800
$200
$90,000
$1,300
$91,300
$508,100 $530,000 $553,500 $953,800 $799,000
$75,700
$874,700
$11,000
$885,700
$203,200 $254,700 $292,800 $215,100 $244,100
$600
$244,700
$5,300
$250,000
$945,800 $935,100 $996,800 $978,000 $1,094,300
$800
$1,095,100
$6,900
$1,102,000
$354,400 $354,500 $349,200 $390,900 $401,300
$1,400
$402,700
$10,200
$412,900
$331,900 $334,600 $316,200 $342,600 $368,900
$700
$369,600
$8,900
$378,500
$518,600 $576,700 $569,800 $659,800 $733,900
$1,600
$735,500
$16,800
$752,300
$467,800 $408,600 $536,500 $571,000 $680,100
$1,400
$681,500
$13,500
$695,000
$1,545,600 $1,621,400 $1,651,300 $1,761,300 $1,774,300
$4,000
$1,778,300
$40,100
$1,818,400
$1,318,400 $1,310,000 $1,675,600 $1,350,800 $1,491,000
$1,400
$1,492,400
$24,600
$1,517,000
$831,000 $728,400 $736,500 $785,700 $798,300
$26,100
$824,400
$18,800
$843,200
$992,100 $1,679,500 $1,418,700 $1,037,000 $1,007,300
$2,000
$1,009,300
$26,300
$1,035,600
$448,000 $397,500 $437,900 $462,700 $513,800
$700
$514,500
$9,200
$523,700
$8,586,100
$9,204,800
$9,626,900
$9,576,000
$9,996,100
$116,600
$10,112,700
$192,900
$10,305,600
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
DP Capital Outlay
Capital Outlay
Trust and Agency Disbursements
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$6,397,700 $6,424,600 $6,423,100 $6,697,700 $7,333,200
($516,900)
$6,816,300
$133,921
$6,950,221
$88,100 $59,300 $62,100 $67,100 $133,200
($2,400)
$130,800
$0
$130,800
$59,700 $56,900 $73,800 $84,500 $82,600
($6,100)
$76,500
$0
$76,500
$1,792,200 $1,780,800 $2,362,600 $2,301,100 $2,309,800
$577,200
$2,887,000
$56,379
$2,943,379
$192,600 $809,300 $659,300 $270,400 $137,300
$42,900
$180,200
$2,600
$182,800
$35,400 $48,600 $20,100 ($66,100) $0
$2,900
$2,900
$0
$2,900
$20,400 $25,300 $25,900 $29,300 $0
$19,000
$19,000
$0
$19,000
$0 $0 $0 $192,000 $0
$0
$0
$0
$0
$8,586,100
$9,204,800
$9,626,900
$9,576,000
$9,996,100
$116,600
$10,112,700
$192,900
$10,305,600
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
67.5 77.1 75.0 79.2 67.5
0.5
68.0
(0.5)
67.5
73.0 71.4 71.2 70.8 0.0
0.0
0.0
0.0
0.0
19 18 19 21 18
0
18
0
18









Program: Board

Function

The seven-member SITLA Board of Trustees is created in UCA 53C-1-202 . Its purpose as stated in UCA 53C-1-204 is to "...establish policies for the management of the School and Institutional Trust Lands Administration."

Utah law requires the policies to:

  • be consistent with the Utah Enabling Act, the Utah Constitution, and state law;
  • reflect undivided loyalty to the beneficiaries consistent with fiduciary duties;
  • require the return of not less than fair market value for the use, sale, or exchange of school and institutional trust assets;
  • seek to optimize trust land revenues and increase the value of trust land holdings consistent with the balancing of short and long-term interests, so that long-term benefits are not lost in an effort to maximize short-term gains;
  • maintain the integrity of the trust and prevent the misapplication of its lands and its revenues; and
  • have regard for and seek General Fund appropriation compensation for the general public's use of natural and cultural resources consistent with the duties of the administration as trustee for the beneficiaries.

Funding Detail

The majority of expense in this program is for one half of an FTE to function as secretary to the Board of Trustees.

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$121,200 $89,000 $88,500 $88,500 $89,800
$0
$89,800
$1,200
$91,000
$0 $0 $0 $0 $0
$200
$200
$100
$300
$0 ($15,200) $3,600 ($21,200) $0
$0
$0
$0
$0
$121,200
$73,800
$92,100
$67,300
$89,800
$200
$90,000
$1,300
$91,300
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$66,700 $64,900 $74,400 $47,000 $54,800
$12,400
$67,200
$1,300
$68,500
$4,700 $2,300 $3,200 $5,700 $10,100
($2,600)
$7,500
$0
$7,500
$600 $1,700 $3,700 $4,300 $3,800
($1,000)
$2,800
$0
$2,800
$49,200 $4,900 $10,800 $10,300 $21,100
($8,600)
$12,500
$0
$12,500
$121,200
$73,800
$92,100
$67,300
$89,800
$200
$90,000
$1,300
$91,300
Other Indicators
 
Budgeted FTE
Actual FTE

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
0.5 0.5 1.0 0.5 0.5
0.5
1.0
0.0
1.0
0.5 0.5 0.4 0.5 0.0
0.0
0.0
0.0
0.0









Program: Director

Function

The Director of the School and Institutional Trust Lands Administration is required by statute to "...manage the School and Institutional Trust Lands Administration in fulfillment of its purpose." That purpose has been identified in UCA 53C-1-102 to "...manage the lands and revenues generated from the lands in the most prudent and profitable manner possible, and not for any purpose inconsistent with the best interest of the trust beneficiaries."

The office consists of the director and an associate director. Aside from personal services, the largest costs consist of consulting contracts.

Funding Detail

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$641,500 $479,500 $478,900 $488,700 $499,000
($25,000)
$474,000
$10,300
$484,300
$0 $300,000 $300,000 $750,000 $300,000
$100,700
$400,700
$700
$401,400
($133,400) ($249,500) ($225,400) ($284,900) $0
$0
$0
$0
$0
$508,100
$530,000
$553,500
$953,800
$799,000
$75,700
$874,700
$11,000
$885,700
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$348,000 $359,400 $372,100 $392,000 $401,500
($9,600)
$391,900
$11,021
$402,921
$6,800 $6,800 $10,700 $15,400 $14,900
$0
$14,900
$0
$14,900
$21,500 $25,100 $25,300 $29,500 $24,400
($5,200)
$19,200
$0
$19,200
$131,700 $136,900 $143,400 $516,100 $356,200
$91,700
$447,900
($21)
$447,879
$100 $1,800 $2,000 $800 $2,000
($1,200)
$800
$0
$800
$508,100
$530,000
$553,500
$953,800
$799,000
$75,700
$874,700
$11,000
$885,700
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
3.0 2.0 2.0 2.0 2.0
0.0
2.0
0.0
2.0
2.0 2.0 2.0 2.0 0.0
0.0
0.0
0.0
0.0
1 1 1 1 1
0
1
0
1









Program: Public Relations

Function

The Public Relations program consists of the Deputy Director and a public affairs officer with the goal to gain the necessary political support for a public understanding for SITLA's mission: "to administer the trust lands prudently and profitably for Utah's schoolchildren and its other beneficiaries."

Funding Detail

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$232,300 $234,800 $234,400 $238,900 $244,100
$0
$244,100
$4,700
$248,800
$0 $0 $0 $0 $0
$600
$600
$600
$1,200
($29,100) $19,900 $58,400 ($23,800) $0
$0
$0
$0
$0
$203,200
$254,700
$292,800
$215,100
$244,100
$600
$244,700
$5,300
$250,000
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$174,000 $183,900 $183,100 $157,800 $196,800
($4,600)
$192,200
$5,300
$197,500
$1,800 $1,200 $1,000 $700 $2,400
$0
$2,400
$0
$2,400
$2,600 $900 $1,800 $0 $2,600
$0
$2,600
$0
$2,600
$24,800 $68,700 $106,700 $56,400 $42,300
$5,200
$47,500
$0
$47,500
$0 $0 $200 $200 $0
$0
$0
$0
$0
$203,200
$254,700
$292,800
$215,100
$244,100
$600
$244,700
$5,300
$250,000
Other Indicators
 
Budgeted FTE
Actual FTE

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
2.0 2.0 2.0 1.6 0.0
0.0
0.0
0.0
0.0









Program: Administration

Function

The SITLA Administration program includes the administrative assistant and the office staff that provide support for the rest of the agency. Costs for rent, office supplies, and insurance are paid out of this program. Staff in this program also supports the Board of Trustees.

Funding Detail

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$956,200 $955,100 $953,800 $1,004,400 $1,094,300
$0
$1,094,300
$6,000
$1,100,300
$0 $0 $0 $0 $0
$800
$800
$900
$1,700
($10,400) ($20,000) $43,000 ($26,400) $0
$0
$0
$0
$0
$945,800
$935,100
$996,800
$978,000
$1,094,300
$800
$1,095,100
$6,900
$1,102,000
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Current Expense
DP Current Expense
DP Capital Outlay
Capital Outlay
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$270,500 $271,500 $293,800 $264,900 $378,100
($115,400)
$262,700
$8,300
$271,000
$1,100 $800 $400 $0 $1,800
$0
$1,800
$0
$1,800
$664,400 $652,000 $691,400 $700,600 $698,200
$114,800
$813,000
($1,700)
$811,300
$9,800 $10,800 $11,200 $10,800 $16,200
($1,500)
$14,700
$300
$15,000
$0 $0 $0 $0 $0
$2,900
$2,900
$0
$2,900
$0 $0 $0 $1,700 $0
$0
$0
$0
$0
$945,800
$935,100
$996,800
$978,000
$1,094,300
$800
$1,095,100
$6,900
$1,102,000
Other Indicators
 
Budgeted FTE
Actual FTE

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
5.0 5.8 5.0 5.8 4.0
0.0
4.0
0.0
4.0
4.8 4.7 5.3 4.3 0.0
0.0
0.0
0.0
0.0









Program: Accounting

Function

SITLA Accounting program accounts for all revenue and expenditures of the agency from trust lands. It is responsible for developing and coordinating the budget and the review process before the Board of Trustees and other committees. Additional responsibilities include setting up, creating and maintaining financial data, reporting, payroll, coordinating investments with the State Treasurer, and managing the accounting aspects of the business system for the agency.

Funding Detail

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$377,200 $382,900 $381,700 $391,100 $401,300
$0
$401,300
$8,700
$410,000
$0 $0 $0 $0 $0
$1,400
$1,400
$1,500
$2,900
($22,800) ($28,400) ($32,500) ($200) $0
$0
$0
$0
$0
$354,400
$354,500
$349,200
$390,900
$401,300
$1,400
$402,700
$10,200
$412,900
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$343,500 $343,700 $338,900 $377,400 $383,400
($8,900)
$374,500
$10,200
$384,700
$300 $0 $200 $300 $2,800
$200
$3,000
$0
$3,000
$2,500 $2,100 $2,100 $3,700 $3,800
$0
$3,800
$0
$3,800
$5,400 $6,000 $5,200 $6,600 $8,500
$10,100
$18,600
($100)
$18,500
$2,700 $2,700 $2,800 $2,900 $2,800
$0
$2,800
$100
$2,900
$354,400
$354,500
$349,200
$390,900
$401,300
$1,400
$402,700
$10,200
$412,900
Other Indicators
 
Budgeted FTE
Actual FTE

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
5.0 4.2 5.0 3.9 4.5
0.5
5.0
(0.5)
4.5
3.9 3.6 3.7 4.4 0.0
0.0
0.0
0.0
0.0









Program: Auditing

Function

The Auditing program consists of 3 full-time auditors and contracts auditors as needed, with the goal to ensure lease/contract/vendor compliance and adherence with agency rules and statutes. If inconsistencies are found, the program issues assessments and works with agency attorneys to collect assessments as needed. Staff also performs internal reviews and provides recommendations to the director and board audit committee.

Funding Detail

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$349,700 $354,000 $352,400 $359,600 $368,900
$0
$368,900
$8,200
$377,100
$0 $0 $0 $0 $0
$700
$700
$700
$1,400
($17,800) ($19,400) ($36,200) ($17,000) $0
$0
$0
$0
$0
$331,900
$334,600
$316,200
$342,600
$368,900
$700
$369,600
$8,900
$378,500
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$280,700 $278,300 $280,400 $297,400 $319,900
($8,600)
$311,300
$9,000
$320,300
$300 $500 $400 $800 $1,600
$0
$1,600
$0
$1,600
$4,800 $9,500 $9,600 $5,600 $7,400
$0
$7,400
$0
$7,400
$45,000 $45,200 $24,500 $37,500 $39,000
$9,300
$48,300
($100)
$48,200
$1,100 $1,100 $1,300 $1,300 $1,000
$0
$1,000
$0
$1,000
$331,900
$334,600
$316,200
$342,600
$368,900
$700
$369,600
$8,900
$378,500
Other Indicators
 
Budgeted FTE
Actual FTE

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
3.0 3.0 3.0 3.0 3.0
0.0
3.0
0.0
3.0
3.0 3.0 3.0 3.0 0.0
0.0
0.0
0.0
0.0









Program: Oil and Gas

Function

The Oil and Gas program manages and administers approximately 4.4 million acres of oil, gas, and hydrocarbon rights held in the trust. Oil and Gas assets must be managed under strict fiduciary guidelines with focus on generating revenue today and protecting long-term assets for the future. Staff engages in managing the oil and gas assets, enforcing existing contractual rights, leasing, reclaiming the surface for future uses, and attracting industry to trust lands for exploration and development.

Funding Detail

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$632,200 $639,200 $618,500 $716,700 $733,900
$0
$733,900
$15,200
$749,100
$0 $50,000 $0 $0 $0
$1,600
$1,600
$1,600
$3,200
($113,600) ($112,500) ($48,700) ($56,900) $0
$0
$0
$0
$0
$518,600
$576,700
$569,800
$659,800
$733,900
$1,600
$735,500
$16,800
$752,300
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
DP Capital Outlay
Capital Outlay
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$447,700 $459,500 $455,100 $571,000 $622,400
($39,500)
$582,900
$16,700
$599,600
$3,400 $3,700 $2,900 $5,800 $7,300
$0
$7,300
$0
$7,300
$4,800 $3,400 $7,000 $8,100 $6,000
$100
$6,100
$0
$6,100
$57,800 $105,800 $101,500 $68,100 $95,200
$42,600
$137,800
$0
$137,800
$4,000 $2,800 $2,900 $3,100 $3,000
($1,600)
$1,400
$100
$1,500
$0 $0 $0 $3,500 $0
$0
$0
$0
$0
$900 $1,500 $400 $200 $0
$0
$0
$0
$0
$518,600
$576,700
$569,800
$659,800
$733,900
$1,600
$735,500
$16,800
$752,300
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
4.0 5.6 6.0 7.0 6.3
(0.3)
6.0
0.0
6.0
4.8 4.7 4.7 5.9 0.0
0.0
0.0
0.0
0.0
1 1 1 1 1
0
1
0
1









Program: Mining

Function

Like the Oil and Gas program, the Mining program manages and administers approximately 4.4 million acres of solid mineral rights held in trust lands. Staff is marketing the mineral assets, enforcing existing contractual rights, leasing, and attracting industry to trust lands for exploration and development. Until FY 2008, this program was combined with the Oil and Gas program.

Funding Detail

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$764,700 $825,100 $665,800 $667,800 $680,100
$0
$680,100
$12,100
$692,200
$0 $0 $0 $0 $0
$1,400
$1,400
$1,400
$2,800
($296,900) ($416,500) ($129,300) ($96,800) $0
$0
$0
$0
$0
$467,800
$408,600
$536,500
$571,000
$680,100
$1,400
$681,500
$13,500
$695,000
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
DP Capital Outlay
Capital Outlay
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$330,900 $283,400 $383,900 $411,300 $463,300
($10,900)
$452,400
$13,400
$465,800
$1,100 $900 $1,000 $2,300 $2,100
$0
$2,100
$0
$2,100
$0 $0 $1,100 $3,300 $2,000
$0
$2,000
$0
$2,000
$133,600 $122,000 $148,100 $147,400 $210,200
$14,800
$225,000
$0
$225,000
$2,200 $2,300 $2,400 $2,400 $2,500
($2,500)
$0
$100
$100
$0 $0 $0 $3,500 $0
$0
$0
$0
$0
$0 $0 $0 $800 $0
$0
$0
$0
$0
$467,800
$408,600
$536,500
$571,000
$680,100
$1,400
$681,500
$13,500
$695,000
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
5.0 5.6 5.0 5.6 4.3
(0.3)
4.0
0.0
4.0
4.2 3.8 4.4 4.3 0.0
0.0
0.0
0.0
0.0
1 1 1 1 1
0
1
0
1









Program: Surface

Function

The Surface program administers the surface uses of the trust lands. Surface activities include leasing for such uses as telecommunications sites, industrial and commercial enterprises and residential purposes, as well as easements, permits, rights-of-way, and sales.

Funding Detail

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$1,765,400 $1,736,700 $1,666,000 $1,687,100 $1,728,000
$0
$1,728,000
$36,100
$1,764,100
$0 $46,300 $46,300 $46,300 $46,300
$4,000
$50,300
$4,000
$54,300
($219,800) ($161,600) ($61,000) $27,900 $0
$0
$0
$0
$0
$1,545,600
$1,621,400
$1,651,300
$1,761,300
$1,774,300
$4,000
$1,778,300
$40,100
$1,818,400
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
DP Capital Outlay
Capital Outlay
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$1,318,000 $1,420,500 $1,392,000 $1,478,600 $1,573,900
($166,900)
$1,407,000
($14,600)
$1,392,400
$31,200 $18,300 $18,000 $15,700 $28,700
$0
$28,700
$0
$28,700
$4,900 $2,800 $7,600 $9,200 $8,200
$0
$8,200
$0
$8,200
$169,900 $162,000 $216,000 $220,200 $149,600
$151,900
$301,500
$54,000
$355,500
$15,600 $15,500 $16,500 $16,700 $13,900
$0
$13,900
$700
$14,600
$0 $0 $0 $6,600 $0
$0
$0
$0
$0
$6,000 $2,300 $1,200 $14,300 $0
$19,000
$19,000
$0
$19,000
$1,545,600
$1,621,400
$1,651,300
$1,761,300
$1,774,300
$4,000
$1,778,300
$40,100
$1,818,400
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
13.0 18.2 16.0 19.0 13.0
0.0
13.0
0.0
13.0
17.4 18.5 18.2 17.7 0.0
0.0
0.0
0.0
0.0
5 5 6 6 5
0
5
0
5









Program: Development - Operating

Funding Detail

The budget reflected here represents the cost of operating the Development program, which includes oversight of the capital budget and project management.

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$1,479,100 $1,553,400 $1,447,700 $1,460,100 $1,491,000
$0
$1,491,000
$23,300
$1,514,300
$0 $0 $0 $0 $0
$1,400
$1,400
$1,300
$2,700
($160,700) ($243,400) $227,900 ($109,300) $0
$0
$0
$0
$0
$1,318,400
$1,310,000
$1,675,600
$1,350,800
$1,491,000
$1,400
$1,492,400
$24,600
$1,517,000
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
DP Capital Outlay
Capital Outlay
Trust and Agency Disbursements
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$1,146,400 $1,105,000 $1,063,100 $942,600 $1,128,000
($30,100)
$1,097,900
$23,000
$1,120,900
$16,400 $11,500 $8,400 $6,800 $38,700
$0
$38,700
$0
$38,700
$4,300 $6,500 $2,900 $7,700 $9,200
$0
$9,200
$0
$9,200
$136,200 $159,400 $584,600 $203,400 $315,100
$31,500
$346,600
$1,300
$347,900
$6,900 $6,900 $7,200 $7,100 $0
$0
$0
$300
$300
$0 $0 $0 $3,500 $0
$0
$0
$0
$0
$8,200 $20,700 $9,400 ($12,300) $0
$0
$0
$0
$0
$0 $0 $0 $192,000 $0
$0
$0
$0
$0
$1,318,400
$1,310,000
$1,675,600
$1,350,800
$1,491,000
$1,400
$1,492,400
$24,600
$1,517,000
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
12.0 12.0 12.0 11.0 12.0
0.0
12.0
0.0
12.0
12.0 11.2 11.0 9.8 0.0
0.0
0.0
0.0
0.0
5 4 4 5 4
0
4
0
4









Program: Legal/Contracts

Function

The Legal program performs all legal functions for the agency: drafts and reviews leases, sales contract, joint ventures and other documents, as well as representing the agency in lawsuits and administrative adjudications involving the agency; supports the agency on public land policy and regulatory issues, and provides general legal advice to the agency. Although statute requires most agencies to use attorneys from the Attorney General's office, the Legislature has allowed SITLA to keep a separate legal staff.

Funding Detail

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$831,000 $779,400 $768,400 $781,700 $798,300
$25,000
$823,300
$17,700
$841,000
$0 $0 $0 $0 $0
$1,100
$1,100
$1,100
$2,200
$0 ($51,000) ($31,900) $4,000 $0
$0
$0
$0
$0
$831,000
$728,400
$736,500
$785,700
$798,300
$26,100
$824,400
$18,800
$843,200
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
Capital Outlay
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$616,700 $563,500 $556,700 $569,100 $618,700
($52,400)
$566,300
$15,800
$582,100
$8,500 $7,000 $7,400 $6,800 $5,200
$0
$5,200
$0
$5,200
$5,200 $1,300 $3,900 $4,900 $6,600
$0
$6,600
$0
$6,600
$196,900 $153,100 $164,600 $193,900 $167,800
$78,500
$246,300
$2,900
$249,200
$3,700 $3,500 $3,900 $3,900 $0
$0
$0
$100
$100
$0 $0 $0 $7,100 $0
$0
$0
$0
$0
$831,000
$728,400
$736,500
$785,700
$798,300
$26,100
$824,400
$18,800
$843,200
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
5.0 6.5 6.0 7.0 5.0
0.0
5.0
0.0
5.0
6.7 5.7 5.9 5.4 0.0
0.0
0.0
0.0
0.0
2 2 2 2 2
0
2
0
2









Program: Information Technology Group

Function

The Information Technology group provides and maintains two mission-critical applications: (1) Maintain a complete land inventory of all surface and subsurface ownership; complete lease, contract, and sale information; process and disperse all revenue to the appropriate beneficiaries; and (2) Provide all associated IT tasks necessary to support the agency.

Funding Detail

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$1,017,200 $897,600 $969,000 $983,500 $1,007,300
$0
$1,007,300
$22,600
$1,029,900
$0 $715,000 $375,000 $0 $0
$2,000
$2,000
$3,700
$5,700
($25,100) $66,900 $74,700 $53,500 $0
$0
$0
$0
$0
$992,100
$1,679,500
$1,418,700
$1,037,000
$1,007,300
$2,000
$1,009,300
$26,300
$1,035,600
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
DP Capital Outlay
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$766,100 $802,900 $740,500 $874,200 $860,200
($50,800)
$809,400
$25,700
$835,100
$1,900 $2,100 $1,600 $100 $1,500
$0
$1,500
$0
$1,500
$6,200 $3,600 $6,300 $7,800 $5,200
$0
$5,200
$0
$5,200
$37,700 $62,100 $42,900 $18,600 $44,500
$3,100
$47,600
($200)
$47,400
$144,800 $760,200 $607,300 $219,500 $95,900
$49,700
$145,600
$800
$146,400
$35,400 $48,600 $20,100 ($83,200) $0
$0
$0
$0
$0
$992,100
$1,679,500
$1,418,700
$1,037,000
$1,007,300
$2,000
$1,009,300
$26,300
$1,035,600
Other Indicators
 
Budgeted FTE
Actual FTE

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
7.0 8.5 9.0 8.5 8.0
0.0
8.0
0.0
8.0
8.6 8.5 7.7 8.8 0.0
0.0
0.0
0.0
0.0









Program: Grazing and Forestry

Function

The Grazing and Forestry program administers the renewable resources on approximately 3.24 million acres of trust land. Activities include issuing permits for grazing, harvesting small forest products, holding timber sales, and special use leases for agricultural products. This need is met by staff and contract labor that receive and process applications, inventory vegetation production for grazing, and inventory and mark timber for sales.

Funding Detail

Sources of Finance
(click linked fund name for more info)
Land Grant Management Fund
Land Grant Mgt Fund, One-time
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$535,900 $535,700 $494,600 $504,500 $513,800
$0
$513,800
$8,400
$522,200
$0 $0 $0 $0 $0
$700
$700
$800
$1,500
($87,900) ($138,200) ($56,700) ($41,800) $0
$0
$0
$0
$0
$448,000
$397,500
$437,900
$462,700
$513,800
$700
$514,500
$9,200
$523,700
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
Capital Outlay
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$288,500 $288,100 $289,100 $314,400 $332,200
($31,600)
$300,600
$8,800
$309,400
$10,600 $4,200 $6,900 $6,700 $16,100
$0
$16,100
$0
$16,100
$2,300 $0 $2,500 $400 $3,400
$0
$3,400
$0
$3,400
$139,600 $102,700 $122,900 $122,000 $162,100
$32,300
$194,400
$300
$194,700
$1,700 $1,700 $1,600 $1,700 $0
$0
$0
$100
$100
$5,300 $800 $14,900 $17,500 $0
$0
$0
$0
$0
$448,000
$397,500
$437,900
$462,700
$513,800
$700
$514,500
$9,200
$523,700
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
3.0 3.2 3.0 4.0 3.0
0.0
3.0
0.0
3.0
3.1 3.2 2.9 3.1 0.0
0.0
0.0
0.0
0.0
4 4 4 5 4
0
4
0
4









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.