Compendium of Budget Information for the 2013 General Session

Executive Offices & Criminal Justice
Appropriations Subcommittee
<-Previous Page | Subcommittee Table of Contents | Next Page->

Agency: Public Safety

Function

The Department of Public Safety (DPS) is charged with the responsibility of protecting and promoting the safety and wellbeing of Utah citizens through: Emergency Services and Homeland Security, Fire Services, Investigative Services, Law Enforcement, Licensing and Regulatory Services, Police Support Services, Safer Highways, and Specialized Training and Education. Beginning in FY 2013, the department has six line items. They include:

  • Public Safety Programs & Operations
  • Emergency Services and Homeland Security
  • Peace Officers' Standards and Training
  • Liquor Law Enforcement (until FY 2012)
  • Driver License
  • HighwaySafety
  • Emergency and Disaster Management

Statutory Authority

The Department of Public Safety is governed by various sections of the Utah Code. These include:

  • UCA 41 Motor Vehicles: DPS responsibilities concerning all aspects of state motor vehicles law and enforcement delineated;
  • UCA 53 Public Safety Code: DPS creation, administration, and responsibilities delineated;
  • UCA 63K-3 Emergency Management Act: DPS responsibilities identified and delineated; and
  • UCA 63C-7 Utah Communications Agency Network Act: Utah Communications Agency Network established to provide public safety communications services and facilities for the benefit and use of public agencies and state and federal agencies.

Special Funds

DPS Restricted Funds

Funding Detail

Table 1: Operating and Capital Budget Including Expendable Funds and Accounts

Sources of Finance
(click linked fund name for more info)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
General Fund $64,330,400 $62,843,300 $61,589,400 $59,950,500 $62,714,200
General Fund, One-time $3,662,000 ($2,572,400) $0 $889,600 $405,600
Transportation Fund $5,495,500 $5,495,500 $5,495,500 $5,495,500 $5,495,500
Federal Funds $29,470,700 $30,653,900 $35,673,000 $41,293,100 $40,777,100
Dedicated Credits Revenue $12,992,300 $13,669,900 $15,927,500 $18,601,700 $16,391,900
GFR - Disaster Recovery Fund $0 $24,000 $3,000,000 $100,000 $750,000
GFR - DNA Specimen $688,100 $683,200 $932,900 $932,900 $1,447,900
GFR - E-911 Emergency Services $3,900,000 $3,895,600 $3,891,300 $3,890,000 $3,891,200
GFR - Environmental Quality $200,000 $0 $0 $0 $0
GFR - Fire Academy Support $5,348,800 $5,522,100 $5,584,900 $6,166,300 $5,906,100
GFR - Firefighter Support Account $0 $0 $132,000 $132,000 $132,000
GFR - Nuclear Oversight $1,793,300 $1,793,300 $1,793,300 $1,793,300 $1,793,300
GFR - Public Safety Honoring Heroes Account $0 $0 $15,500 $15,500 $15,500
GFR - Public Safety Support $3,821,300 $3,538,600 $3,640,600 $3,679,400 $3,671,400
GFR - Reduced Cigarette Ignition Propensity & Firefighter Protection Account $0 $0 $75,000 $75,000 $75,000
GFR - State Law Enforcement Forfeiture Account $0 $25,000 $53,600 $177,000 $176,000
GFR - Statewide Warrant Ops $644,000 $612,500 $568,200 $566,800 $568,100
Motorcycle Education $372,300 $323,000 $323,200 $322,700 $323,500
Dept. of Public Safety Rest. Acct. $26,465,600 $27,384,000 $29,126,400 $29,699,500 $29,311,600
Uninsured Motorist I.D. $2,360,100 $2,360,100 $2,360,100 $2,360,100 $2,360,100
Transfers ($205,600) $0 $0 $0 $0
Transfers - Commission on Criminal and Juvenile Justice $1,686,500 $1,039,200 $745,100 $630,100 $454,300
Transfers - Fed Pass-thru $115,000 $0 $0 $0 $0
Transfers - Health $11,700 $0 $0 $26,500 $0
Transfers - Other Agencies $0 $1,332,000 $1,004,500 $1,125,200 $823,900
Transfers - Within Agency $571,400 $287,800 ($2,656,400) ($1,313,500) $637,600
Pass-through $2,669,100 $3,558,200 $3,449,800 $2,977,600 $3,572,100
Beginning Nonlapsing $24,446,700 $27,959,200 $29,509,000 $33,349,000 $6,325,600
Beginning Nonlapsing - DPS E911 Program $0 $0 $0 ($104,900) $0
Closing Nonlapsing ($29,499,800) ($29,509,100) ($33,349,000) ($39,996,400) ($6,749,200)
Lapsing Balance ($2,377,700) ($6,512,600) ($3,942,200) ($3,310,700) ($1,793,300)
Total
$158,961,700
$154,406,300
$164,943,200
$169,523,800
$179,477,000
Line Items
(click linked line item name to drill-down)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Public Safety Programs & Operations $97,968,200 $90,645,400 $97,594,700 $95,863,700 $105,191,200
Emergency Management $24,535,100 $25,031,900 $28,962,900 $34,726,100 $35,167,300
Division of Homeland Security - Emergency and Disaster Management $0 $0 $0 $75,500 $0
Peace Officers' Standards and Training $4,002,200 $3,368,200 $3,398,200 $3,643,500 $3,702,000
Liquor Law Enforcement $1,632,200 $1,686,700 $1,286,800 $1,032,900 $0
Driver License $25,224,900 $27,272,400 $27,658,500 $28,087,400 $29,568,100
Highway Safety $5,599,100 $6,401,700 $6,042,100 $6,094,700 $5,848,400
Total
$158,961,700
$154,406,300
$164,943,200
$169,523,800
$179,477,000
Categories of Expenditure
(mouse-over category name for definition)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Personnel Services $88,829,400 $89,078,300 $88,438,200 $92,230,900 $93,638,100
In-state Travel $520,700 $437,700 $434,700 $408,100 $421,400
Out-of-state Travel $434,000 $807,500 $366,100 $395,500 $365,300
Current Expense $27,293,700 $24,300,800 $30,779,900 $25,445,300 $28,726,000
DP Current Expense $11,769,400 $8,439,200 $7,717,300 $8,513,400 $9,871,400
DP Capital Outlay $561,500 $840,500 $1,583,700 $1,965,000 $3,789,500
Capital Outlay $1,109,400 $494,500 $1,619,200 $302,100 $1,297,500
Other Charges/Pass Thru $28,443,600 $30,007,800 $34,004,100 $40,263,500 $41,367,800
Total
$158,961,700
$154,406,300
$164,943,200
$169,523,800
$179,477,000
Other Indicators
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Budgeted FTE 1,270.0 1,284.8 1,225.2 1,279.9 1,234.3
Actual FTE 1,193.5 1,206.3 1,232.3 1,264.6 0.0
Vehicles 715 705 703 666 707






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.