Compendium of Budget Information for the 2010 General Session

Economic Development and Revenue
Appropriations Subcommittee
Subcommittee Table of Contents

Agency: Community and Culture

Line Item: Arts and Museums - Museum Services

Function

The mission of the Office of Museum Services is to advance the value of museums within Utah; and to enable the broadest physical, intellectual and emotional access to collections and programs.

Statutory Authority

Statutory Authority for the Office is provided in and provides for the following responsibilities:

Funding Detail

Museum Services is funded through the General Fund with most of the allocated resources being used for personnel service costs, technical assistance and pass-through to local museums.

Sources of Finance
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
General Fund $0 $310,900 $420,900 $284,400 $284,400
General Fund, One-time $0 $1,145,400 $1,050,000 $1,333,300 $40,000
Beginning Nonlapsing $0 $16,100 $33,400 $19,300 $0
Closing Nonlapsing $0 ($33,400) ($19,300) $0 $0
Lapsing Balance $0 $0 $0 ($400) $0
Total
$0
$1,439,000
$1,485,000
$1,636,600
$324,400
 
Programs:
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Office of Museum Services $0 $1,439,000 $1,485,000 $1,636,600 $324,400
Total
$0
$1,439,000
$1,485,000
$1,636,600
$324,400
 
Categories of Expenditure
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Personnel Services $0 $152,000 $164,300 $190,800 $42,900
In-state Travel $0 $4,300 $2,200 $7,300 $2,200
Out-of-state Travel $0 $1,400 $2,600 $1,700 $2,600
Current Expense $0 $32,500 $73,800 ($1,700) $57,900
DP Current Expense $0 $2,300 $2,700 $400 $2,700
Capital Outlay $0 $4,100 $0 $0 $0
Other Charges/Pass Thru $0 $1,242,400 $1,239,400 $1,438,100 $216,100
Total
$0
$1,439,000
$1,485,000
$1,636,600
$324,400
 
Other Indicators
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Budgeted FTE 0.0 2.0 2.0 2.0 0.0
Vehicles 0 1 1 1 1






Subcommittee Table of Contents