Compendium of Budget Information for the 2012 General Session

Infrastructure & General Government
Appropriations Subcommittee
Subcommittee Table of Contents

Agency: Administrative Services

Function

The Department of Administrative Services (DAS) was created in 1981 by the Utah Administrative Services Act. Current statute, UCA 63A-1-102, sets forth seven purposes for the department:

  1. Provide specialized agency support services commonly needed
  2. Provide effective, coordinated management of state administrative services
  3. Serve the public interest by providing services in a cost-effective and efficient manner, eliminating unnecessary duplication
  4. Enable administrators to respond effectively to technological improvements
  5. Emphasize the service role of state administrative service agencies in meeting the needs of user agencies
  6. Use flexibility in meeting the service needs of state agencies
  7. Protect the public interest by insuring the integrity of the fiscal accounting procedures and policies that govern the operation of agencies and institutions to assure funds are expended properly and lawfully

Funding Detail

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $15,649,400 $12,608,900 $11,877,200 $17,678,000 $23,995,300
General Fund, One-time $3,800,000 $2,156,100 $7,961,900 $3,138,400 $1,154,200
Transportation Fund $450,000 $450,000 $450,000 $450,000 $450,000
Federal Funds $83,100 $55,500 $83,100 $48,700 $115,600
American Recovery and Reinvestment Act $0 $0 $0 $158,300 $0
Dedicated Credits Revenue $2,699,400 $1,982,000 $2,006,200 $2,043,500 $3,058,900
GFR - Economic Incentive Restricted Account $5,928,000 $15,480,000 $3,514,100 $6,941,800 $7,230,200
GFR - ISF Overhead $1,299,600 $1,299,600 $1,299,600 $1,299,600 $1,299,600
GFR - Land Exchange Distribution Account $18,760,000 $14,400,000 $15,750,000 $15,750,000 $15,150,000
Transfers $0 $0 $0 ($20,000) $0
Transfers - Other Agencies $0 $0 ($1,132,500) ($1,027,100) $0
Capital Projects Fund $1,876,000 $1,945,200 $1,950,500 $1,942,900 $1,956,200
Project Reserve Fund $200,000 $200,000 $200,000 $200,000 $200,000
Contingency Reserve Fund $82,300 $1,082,300 $82,300 $82,300 $82,300
Beginning Nonlapsing $4,723,000 $1,947,700 $1,995,500 $1,875,500 $511,400
Beginning Nonlapsing - Retirement $101,500 $0 $0 $0 $0
Closing Nonlapsing ($6,022,700) ($1,761,400) ($1,875,500) ($3,612,100) $51,900
Lapsing Balance ($5,061,100) ($8,448,800) ($714,300) ($8,103,400) $0
Total
$44,568,500
$43,397,100
$43,448,100
$38,846,400
$55,255,600
 
Line Items
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Executive Director $810,500 $919,100 $763,300 $677,300 $671,200
Administrative Rules $492,200 $357,400 $427,200 $362,200 $359,100
DFCM Administration $6,539,900 $5,250,000 $4,630,100 $4,537,900 $6,261,300
State Archives $2,958,600 $2,550,200 $2,287,500 $2,251,500 $2,162,600
Finance Administration $9,624,200 $10,320,500 $9,272,600 $9,252,000 $9,010,100
Finance - Mandated $22,185,000 $22,025,400 $24,186,500 $19,561,300 $33,380,200
Finance - Mandated - OPEB $0 $0 $0 $343,800 $1,783,700
Post Conviction Indigent Defense $7,500 $95,600 $113,100 $168,000 $120,000
Judicial Conduct Commission $216,400 $229,200 $221,900 $227,200 $242,800
Purchasing $1,734,200 $1,649,700 $1,545,900 $1,465,200 $1,264,600
Total
$44,568,500
$43,397,100
$43,448,100
$38,846,400
$55,255,600
 
Categories of Expenditure
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Personnel Services $12,783,900 $13,045,800 $12,450,600 $12,283,600 $13,478,500
In-state Travel $215,100 $112,000 $72,300 $81,300 $108,500
Out-of-state Travel $58,100 $51,500 $16,800 $28,700 $36,100
Current Expense $2,536,000 $2,469,500 $2,902,300 $2,130,000 $1,692,700
DP Current Expense $4,806,600 $5,001,200 $3,669,400 $4,624,000 $4,755,900
DP Capital Outlay $336,600 $646,700 $101,000 $126,200 $0
Capital Outlay $103,300 $10,500 $0 $0 $0
Other Charges/Pass Thru $23,728,900 $22,059,900 $24,235,700 $19,572,600 $34,051,400
Operating Transfers $0 $0 $0 $0 $1,132,500
Total
$44,568,500
$43,397,100
$43,448,100
$38,846,400
$55,255,600
 
Other Indicators
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Budgeted FTE 165.5 162.8 150.5 152.7 150.5
Actual FTE 159.4 155.6 148.3 139.5 0.0
Vehicles 9 13 13 12 13






Subcommittee Table of Contents