Compendium of Budget Information for the 2012 General Session

Executive Offices & Criminal Justice
Appropriations Subcommittee
Subcommittee Table of Contents

Agency: Public Safety

Line Item: Emergency Services and Homeland Security

Function

The Emergency Services and Homeland Security line item has only one program—the Emergency Services and Homeland Security program. This program provides coordination, funds allocation, training, testing and planning functions for the state and with local entities. It is the state's link to the Federal Emergency Management Agency (FEMA). FEMA requires performance data as a requirement of its grant process. The division also works with a nationwide network of federal, state, and local law enforcement entities to guard against terrorists and terrorist acts of mass destruction.

Statutory Authority

Statutory Authority for Emergency Services and Homeland Security is found in UCA 53-2.

Intent Language

Performance

Emergency Services and Homeland Security employs certain metrics to measure performance related to National Emergency Management Accreditation (NEMA) and Nationwide Incident Management System (NIMS) and others. Emergency Management Accreditation Program (EMAP) is an independent corporation that evaluates state and local emergency management programs. NIMS is a comprehensive nationwide framework for incident management for responders at the federal, state, and local levels to collaborate to more effectively manage incidents.

Performance - emerg.serv. Homeland sec.

Special Funds

ESHS Restricted

Funding Detail

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $967,900 $1,014,300 $1,028,300 $951,100 $945,000
General Fund, One-time $0 $0 ($20,000) $0 $0
Federal Funds $23,960,700 $23,515,700 $23,683,200 $27,324,000 $35,385,200
Dedicated Credits Revenue $265,900 $5,100 $288,600 $548,600 $292,700
GFR - Disaster Recovery Fund $0 $0 $24,000 $0 $0
GFR - Nuclear Oversight $1,416,400 $1,416,400 $1,416,400 $1,416,400 $1,416,400
Transfers - Commission on Criminal and Juvenile Justice $0 $0 $0 $151,400 $0
Transfers - Other Agencies $0 $0 $27,800 $0 $27,800
Beginning Nonlapsing $8,033,500 $0 $0 $0 $0
Closing Nonlapsing ($7,614,900) $0 $0 ($12,200) $0
Lapsing Balance ($1,416,400) ($1,416,400) ($1,416,400) ($1,416,400) ($1,416,400)
Total
$25,613,100
$24,535,100
$25,031,900
$28,962,900
$36,650,700
 
Programs:
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Emergency Services and Homeland Security $25,613,100 $24,535,100 $25,031,900 $28,962,900 $36,650,700
Total
$25,613,100
$24,535,100
$25,031,900
$28,962,900
$36,650,700
 
Categories of Expenditure
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Personnel Services $3,562,000 $3,885,900 $3,950,500 $4,004,900 $3,911,500
In-state Travel $115,100 $131,300 $107,100 $100,900 $107,100
Out-of-state Travel $96,400 $69,500 $98,900 $109,500 $98,900
Current Expense $2,072,000 $1,726,600 $2,013,900 $2,286,400 $2,010,500
DP Current Expense $460,100 $346,400 $309,700 $341,200 $309,700
DP Capital Outlay $32,700 $11,700 $80,300 $80,300 $80,300
Capital Outlay $12,900 $0 $36,600 $202,400 $36,600
Other Charges/Pass Thru $19,261,900 $18,363,700 $18,434,900 $21,837,300 $30,096,100
Total
$25,613,100
$24,535,100
$25,031,900
$28,962,900
$36,650,700
 
Other Indicators
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Budgeted FTE 62.0 53.0 57.0 55.9 55.0
Actual FTE 49.6 50.6 51.5 53.1 0.0
Vehicles 24 17 17 17 17






Subcommittee Table of Contents