Compendium of Budget Information for the 2013 General Session

Business, Economic Development, & Labor
Appropriations Subcommittee
<-Previous Page | Subcommittee Table of Contents | Next Page->

Agency: Heritage and Arts

Function

The Department of Heritage and Arts is responsible for enhancing the quality of life for the people of Utah by creating, preserving and promoting community and cultural infrastructure. Department divisions, offices and programs include: Administration, the Division of Indian Affairs, the Division of State History, (and Utah State Historical Society), the Division of Arts and Museums, the State Library Division, the Office of Multicultural Affairs, and the Commission on Volunteers .

Statutory Authority

Statutory Authority for the Department of Heritage and Arts is found in UCA Title 9. The powers and duties detailed for the department include:

  • Responsibility for preserving and promoting the heritage, arts, and cultural development within the state;
  • Perform heritage, arts, and cultural development planning for the state; and
  • Coordination of federal grants for heritage, arts, libraries, and volunteers.

Funding Detail

Funding for the Department is detailed below. The largest funding sources are, Federal Funds, and the General Fund. DHA is impacted by federal grant changes.

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 $14,860,500 $14,474,200 $13,813,300 $12,508,900 $12,376,600
General Fund, One-time $4,150,400 ($392,600) $110,000 $4,160,000 $1,348,500
Federal Funds $6,045,500 $4,517,800 $6,968,600 $7,018,400 $6,832,900
American Recovery and Reinvestment Act $0 $890,900 $0 $0 $0
Dedicated Credits Revenue $2,633,800 $2,575,500 $2,281,200 $2,299,100 $2,944,700
Pass-through $728,500 $1,173,800 $2,186,800 $204,500 $0
Beginning Nonlapsing $3,249,400 $3,772,200 $2,983,400 $3,987,500 $0
Closing Nonlapsing ($3,772,200) ($2,983,400) ($3,987,500) ($3,171,000) $0
Lapsing Balance ($111,000) ($2,100) ($220,900) ($54,400) $0
Total
$27,784,900
$24,026,300
$24,134,900
$26,953,000
$23,502,700
Line Items
(click linked line item name to drill-down)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Administration $7,795,800 $7,818,000 $7,574,100 $6,696,000 $6,857,900
Historical Society $48,400 $109,800 $161,700 $91,600 $102,400
State History $3,652,200 $2,903,600 $3,014,500 $2,858,500 $3,389,500
Arts and Museums $5,223,200 $4,677,800 $4,610,500 $7,038,500 $4,615,300
Arts and Museums - Museum Services $1,636,600 $313,000 $310,600 $1,820,600 $270,600
State Library $8,908,400 $7,815,600 $8,253,700 $8,208,300 $8,036,300
Indian Affairs $520,300 $388,500 $209,800 $239,500 $230,700
Total
$27,784,900
$24,026,300
$24,134,900
$26,953,000
$23,502,700
Categories of Expenditure
(mouse-over category name for definition)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Personnel Services $11,016,900 $10,377,600 $9,910,600 $8,728,400 $9,806,200
In-state Travel $119,500 $89,800 $70,200 $69,900 $87,000
Out-of-state Travel $83,400 $51,200 $84,600 $71,700 $90,600
Current Expense $7,210,400 $6,982,100 $6,641,700 $6,533,700 $5,276,600
DP Current Expense $2,114,300 $1,845,100 $1,563,300 $1,435,700 $1,521,100
DP Capital Outlay $79,000 $1,500 $127,600 $178,400 $10,000
Capital Outlay $0 $0 ($1,500) $26,800 $50,000
Other Charges/Pass Thru $7,161,400 $4,679,000 $5,738,400 $9,908,400 $6,661,200
Total
$27,784,900
$24,026,300
$24,134,900
$26,953,000
$23,502,700
Other Indicators
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Budgeted FTE 154.0 145.4 135.7 127.5 129.3
Actual FTE 138.5 137.9 135.7 115.9 0.0
Vehicles 30 25 25 19 23






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.