Compendium of Budget Information for the 2013 General Session

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

Agency: Economic Development

Function

The role of the Governor's Office of Economic Development is to facilitate the growth of quality jobs, promote Utah business, and develop economic prosperity for Utah by increasing the net tax revenue to the State.

Statutory Authority

Statutory authority for the Governor's Office of Economic Development is provided in UCA 63M-1. GOED shall:

  • Be the industrial promotion authority of the state;
  • Promote and encourage the economic, commercial, financial, industrial, agricultural, and civic welfare of the state;
  • Create, develop, attract, and retain business, industry, and commerce within the state; and
  • Enhance the economy of the state.

Special Funds

The Governor's Office of Economic Development administers the following special funds:

The Industrial Assistance Fund is funded through contingent appropriations from the General Fund. Funding is used to pay for post-performance grants issued by the Board of Business and Economic Development.

The Tourism Marketing Performance Fund is funded through a sales tax earmark of 21 NAICS codes. Funds are increased certain growth levels are met. Funding is used in three ways: Advertising, COOP program and to fund the Utah Sports Commission.

The Motion Picture Incentive Fund receives funding from the General Fund. Funds are used to provide grants to motion pictures meeting the criteria established in statute.

Funding Detail

Funding detail for the office is included in the table below.

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 $13,420,600 $12,954,000 $12,216,300 $14,622,400 $16,097,100
General Fund, One-time $4,683,700 $3,939,800 $3,945,000 $17,201,900 $2,500,000
Transportation Fund $118,000 $118,000 $118,000 $118,000 $118,000
Federal Funds $300,000 $300,000 $272,700 $1,040,500 $1,135,000
American Recovery and Reinvestment Act $0 $0 $200,000 $0 $0
Dedicated Credits Revenue $96,000 $209,200 $274,000 $428,500 $703,700
Interest Income $783,300 $243,300 $172,100 $39,900 $0
GFR - Industrial Assistance $223,500 $223,500 $223,500 $223,500 $250,000
GFR - Motion Picture Incentive $3,831,300 $2,206,300 $2,206,300 $0 $0
GFR - Tourism Marketing Performance $10,888,000 $7,000,000 $6,950,000 $7,000,000 $9,000,000
Beginning Nonlapsing $9,248,200 $7,290,500 $8,275,300 $10,794,700 $70,000
Closing Nonlapsing ($7,290,500) ($8,275,300) ($10,794,800) ($7,884,900) $0
Lapsing Balance ($956,800) ($233,800) ($408,900) ($253,000) $0
Beginning Fund Balance $32,049,200 $29,174,800 $26,038,800 $24,067,600 $0
Ending Fund Balance ($29,174,800) ($26,038,800) ($24,067,600) ($33,627,500) $0
Total
$38,219,700
$29,111,500
$25,620,700
$33,771,600
$29,873,800
Line Items
(click linked line item name to drill-down)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Administration $4,017,400 $3,252,300 $4,654,500 $9,104,600 $6,474,200
Office of Tourism $20,680,900 $12,229,600 $11,928,800 $13,612,300 $13,412,400
Business Development $9,566,800 $10,069,300 $6,725,000 $9,414,600 $9,752,800
Pete Suazo Utah Athletics Commission $296,900 $181,000 $169,100 $160,100 $234,400
Industrial Assistance Fund $3,657,700 $3,379,300 $2,143,300 $1,480,000 $0
Total
$38,219,700
$29,111,500
$25,620,700
$33,771,600
$29,873,800
Categories of Expenditure
(mouse-over category name for definition)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Personnel Services $6,027,300 $5,744,300 $6,065,500 $6,430,800 $6,864,000
In-state Travel $102,700 $80,300 $80,400 $88,600 $82,400
Out-of-state Travel $184,700 $127,700 $178,700 $241,500 $169,700
Current Expense $9,668,700 $8,269,200 $6,331,200 $8,983,800 $4,309,400
DP Current Expense $364,500 $306,400 $386,000 $434,300 $319,800
DP Capital Outlay $0 $20,100 $0 $294,100 $34,300
Capital Outlay $0 $0 $39,800 $0 $5,500
Other Charges/Pass Thru $21,648,300 $14,340,000 $12,315,600 $17,075,000 $18,088,700
Transfers $223,500 $223,500 $223,500 $223,500 $0
Total
$38,219,700
$29,111,500
$25,620,700
$33,771,600
$29,873,800
Other Indicators
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Budgeted FTE 64.0 65.6 75.0 68.0 35.0
Actual FTE 64.8 65.8 75.0 71.6 0.0
Vehicles 6 6 6 6 4
Change in Fund Balance (2,874,400) (3,136,000) (1,971,200) 9,559,900 0






Subcommittee Table of Contents
 

Table 2: Operating and Capital Budgets

Sources of Finance
(click linked fund name for more info)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
General Fund $13,420,600 $12,954,000 $12,216,300 $14,622,400 $16,097,100
General Fund, One-time $4,683,700 $3,939,800 $3,945,000 $6,201,900 $2,500,000
Transportation Fund $118,000 $118,000 $118,000 $118,000 $118,000
Federal Funds $300,000 $300,000 $272,700 $1,040,500 $1,135,000
American Recovery and Reinvestment Act $0 $0 $200,000 $0 $0
Dedicated Credits Revenue $96,000 $209,200 $274,000 $428,500 $703,700
GFR - Industrial Assistance $223,500 $223,500 $223,500 $223,500 $250,000
GFR - Motion Picture Incentive $3,831,300 $2,206,300 $2,206,300 $0 $0
GFR - Tourism Marketing Performance $10,888,000 $7,000,000 $6,950,000 $7,000,000 $9,000,000
Beginning Nonlapsing $9,248,200 $7,290,500 $8,275,300 $10,794,700 $70,000
Closing Nonlapsing ($7,290,500) ($8,275,300) ($10,794,800) ($7,884,900) $0
Lapsing Balance ($956,800) ($233,800) ($408,900) ($253,000) $0
Total
$34,562,000
$25,732,200
$23,477,400
$32,291,600
$29,873,800
Line Items
(click linked line item name to drill-down)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Administration $4,017,400 $3,252,300 $4,654,500 $9,104,600 $6,474,200
Office of Tourism $20,680,900 $12,229,600 $11,928,800 $13,612,300 $13,412,400
Business Development $9,566,800 $10,069,300 $6,725,000 $9,414,600 $9,752,800
Pete Suazo Utah Athletics Commission $296,900 $181,000 $169,100 $160,100 $234,400
Total
$34,562,000
$25,732,200
$23,477,400
$32,291,600
$29,873,800
Categories of Expenditure
(mouse-over category name for definition)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Personnel Services $6,027,300 $5,744,300 $6,065,500 $6,430,800 $6,864,000
In-state Travel $102,700 $80,300 $80,400 $88,600 $82,400
Out-of-state Travel $184,700 $127,700 $178,700 $241,500 $169,700
Current Expense $9,743,300 $8,286,000 $6,333,600 $8,986,200 $4,309,400
DP Current Expense $364,500 $306,400 $386,000 $434,300 $319,800
DP Capital Outlay $0 $20,100 $0 $294,100 $34,300
Capital Outlay $0 $0 $39,800 $0 $5,500
Other Charges/Pass Thru $18,139,500 $11,167,400 $10,393,400 $15,816,100 $18,088,700
Total
$34,562,000
$25,732,200
$23,477,400
$32,291,600
$29,873,800
Other Indicators
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Budgeted FTE 64.0 65.6 75.0 68.0 35.0
Actual FTE 64.8 65.8 75.0 71.6 0.0
Vehicles 6 6 6 6 4






Subcommittee Table of Contents
 

Table 3: 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, One-time $0 $0 $0 $11,000,000 $0
Interest Income $783,300 $243,300 $172,100 $39,900 $0
Beginning Fund Balance $32,049,200 $29,174,800 $26,038,800 $24,067,600 $0
Ending Fund Balance ($29,174,800) ($26,038,800) ($24,067,600) ($33,627,500) $0
Total
$3,657,700
$3,379,300
$2,143,300
$1,480,000
$0
Line Items
(click linked line item name to drill-down)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Industrial Assistance Fund $3,657,700 $3,379,300 $2,143,300 $1,480,000 $0
Total
$3,657,700
$3,379,300
$2,143,300
$1,480,000
$0
Categories of Expenditure
(mouse-over category name for definition)
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Current Expense ($74,600) ($16,800) ($2,400) ($2,400) $0
Other Charges/Pass Thru $3,508,800 $3,172,600 $1,922,200 $1,258,900 $0
Transfers $223,500 $223,500 $223,500 $223,500 $0
Total
$3,657,700
$3,379,300
$2,143,300
$1,480,000
$0
Other Indicators
2009
Actual
2010
Actual
2011
Actual
2012
Actual
2013
Approp
Change in Fund Balance (2,874,400) (3,136,000) (1,971,200) 9,559,900 0






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.