Compendium of Budget Information for the 2011 General Session

Infrastructure & General Government
Appropriations Subcommittee
Subcommittee Table of Contents

Agency: Transportation

Line Item: Region Management

Function

The Utah Department of Transportation consists of a central office, four region offices, and three districts maintenance offices. The four regional offices are located in Ogden, Salt Lake, Orem, and Richfield. The three district maintenance offices are located in Richfield, Price, and Cedar City.

While the regions and districts were originally organized to perform only maintenance work, they acquired the function of construction, preconstruction and materials labs when these functions were partially decentralized. The reasons for decentralization were to have work planned and supervised in close proximity to the area and people being served.

Traditional work performed by a district or region is divided into six functional areas of responsibility. The functional areas are administration, preconstruction, materials labs, construction, maintenance, and safety/loss management.

Statutory Authority

The Regional Management Division of the Utah Department of Transportation is governed by the UCA 72-6.

Intent Language

    Under terms of Section 63J-1-603 Utah Code Annotated, item 232 of Chapter 2 Laws of Utah 2008 is made non-lapsing with the use of any non-lapsing funds limited to the following: Region Management $200,000.

Funding Detail

Sources of Finance
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Transportation Fund $20,186,300 $21,476,600 $21,455,400 $21,619,400 $21,893,700
Federal Funds $2,908,100 $3,305,100 $3,470,200 $3,227,300 $3,476,400
Dedicated Credits Revenue $1,251,700 $1,240,600 $1,386,400 $1,314,100 $1,232,200
Transfers - Within Agency ($100) $0 $0 $0 $0
Beginning Nonlapsing $100,000 $108,200 $200,000 $200,000 $0
Closing Nonlapsing ($108,200) ($200,000) ($200,000) $0 $0
Lapsing Balance $0 ($222,300) ($400,900) ($1,129,100) $0
Total
$24,337,800
$25,708,200
$25,911,100
$25,231,700
$26,602,300
 
Programs:
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Region 1 $4,789,200 $4,898,100 $5,057,900 $5,220,700 $5,280,100
Region 2 $8,608,300 $9,178,800 $9,488,200 $8,868,300 $9,771,800
Region 3 $4,314,000 $4,713,800 $4,589,100 $4,346,200 $4,498,500
Region 4 $4,694,900 $4,933,200 $5,527,700 $6,100,500 $6,296,400
Richfield $573,900 $611,300 $275,400 $91,800 $102,500
Price $619,200 $611,500 $460,400 $279,500 $314,400
Cedar City $738,300 $761,500 $512,400 $324,700 $338,600
Total
$24,337,800
$25,708,200
$25,911,100
$25,231,700
$26,602,300
 
Categories of Expenditure
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Personnel Services $21,062,700 $22,335,800 $22,762,600 $22,046,900 $23,454,300
In-state Travel $127,400 $123,700 $87,200 $92,800 $91,000
Out-of-state Travel $18,700 $28,300 $17,900 $8,100 $16,100
Current Expense $2,912,500 $3,041,200 $2,933,600 $2,878,000 $2,884,700
DP Current Expense $134,100 $81,400 $55,000 $33,100 $48,200
DP Capital Outlay $0 $0 $0 $0 $47,500
Capital Outlay $82,400 $92,300 $62,000 $181,900 $60,500
Other Charges/Pass Thru $0 $5,500 ($7,200) ($9,100) $0
Total
$24,337,800
$25,708,200
$25,911,100
$25,231,700
$26,602,300
 
Other Indicators
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Budgeted FTE 264.5 266.5 262.5 261.5 262.0






Subcommittee Table of Contents

Program: Region 1

Function

Region 1 is responsible for highway needs in Box Elder, Cache, Morgan, Rich, Weber, and Davis Counties in the northern part of Utah. The region headquarters is located in Ogden. They are assigned responsibility for designing, constructing and maintaining State highways in those counties.

Funding Detail

Sources of Finance
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Transportation Fund $3,834,100 $4,063,300 $4,203,000 $4,255,500 $4,322,200
Federal Funds $701,300 $745,600 $784,100 $784,600 $784,200
Dedicated Credits Revenue $238,400 $313,100 $303,100 $234,600 $173,700
Transfers - Within Agency ($16,400) ($227,600) $700 $0 $0
Beginning Nonlapsing $35,000 $38,200 $42,000 $100,000 $0
Closing Nonlapsing ($3,200) $0 ($75,000) $0 $0
Lapsing Balance $0 ($34,500) ($200,000) ($154,000) $0
Total
$4,789,200
$4,898,100
$5,057,900
$5,220,700
$5,280,100
 
Categories of Expenditure
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Personnel Services $4,304,400 $4,469,300 $4,620,400 $4,785,100 $4,938,800
In-state Travel $7,500 $7,600 $5,500 $5,100 $2,700
Out-of-state Travel $4,200 $7,900 $3,900 $0 $3,300
Current Expense $449,300 $400,400 $421,800 $426,600 $288,500
DP Current Expense $14,300 $5,000 $9,000 $5,700 $6,300
Capital Outlay $9,500 $0 $0 $0 $40,500
Other Charges/Pass Thru $0 $7,900 ($2,700) ($1,800) $0
Total
$4,789,200
$4,898,100
$5,057,900
$5,220,700
$5,280,100
 
Other Indicators
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Budgeted FTE 52.5 52.5 52.5 53.5 54.0






Subcommittee Table of Contents

Program: Region 2

Function

Region 2 is responsible for highway needs in Salt Lake, Summit, and Tooele counties. This Region oversees the highways of approximately 45% of the State's population.

Region Two has both rural and urban facilities within the boundaries. Through an extensive effort to better serve their customers with many different needs, every project has a detailed public involvement effort that begins in the concept phase and continues to maintenance. It is important that the facilities constructed in the Region are an asset to the communities in which they serve.

Region 2 has been a leader in the Department in innovation for Project Delivery. Region 2 has completed the first Rapid Bridge projects significantly reducing traffic delays. They have also constructed one of the first Continuous Flow Intersections in the country. This intersection is currently operating at 3500 South and Bangerter Highway.

Funding Detail

Sources of Finance
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Transportation Fund $7,313,900 $7,819,200 $7,756,900 $8,063,500 $8,128,200
Federal Funds $950,700 $1,169,200 $1,219,500 $970,800 $1,220,300
Dedicated Credits Revenue $428,700 $319,900 $416,800 $528,400 $423,300
Transfers - Within Agency $0 $233,300 $53,000 $100 $0
Beginning Nonlapsing $20,000 $25,000 $42,000 $29,900 $0
Closing Nonlapsing ($105,000) ($200,000) $0 $0 $0
Lapsing Balance $0 ($187,800) $0 ($724,400) $0
Total
$8,608,300
$9,178,800
$9,488,200
$8,868,300
$9,771,800
 
Categories of Expenditure
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Personnel Services $7,378,800 $7,809,700 $8,113,200 $7,687,000 $8,372,900
In-state Travel $9,000 $5,100 $2,500 $4,300 $2,500
Out-of-state Travel $10,100 $10,600 $6,800 $900 $6,800
Current Expense $1,088,600 $1,255,900 $1,315,700 $1,131,000 $1,335,100
DP Current Expense $71,000 $52,800 $34,500 $17,000 $34,500
Capital Outlay $50,800 $46,400 $20,000 $31,200 $20,000
Other Charges/Pass Thru $0 ($1,700) ($4,500) ($3,100) $0
Total
$8,608,300
$9,178,800
$9,488,200
$8,868,300
$9,771,800
 
Other Indicators
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Budgeted FTE 95.0 96.0 93.0 95.0 95.0






Subcommittee Table of Contents

Program: Region 3

Function

Region 3 covers an area from the east side of the State to the west border with Nevada. They serve the six counties of Dagget, Duchesne, Juab, Uintah, Utah, and Wasatch. Headquarters for Region 3 are located at Orem. With both rural and urban demands, the Region has a diversified work load.

Funding Detail

Sources of Finance
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Transportation Fund $3,427,500 $3,772,200 $3,611,700 $3,457,400 $3,514,600
Federal Funds $593,000 $630,600 $669,100 $673,900 $673,900
Dedicated Credits Revenue $186,000 $229,600 $252,000 $175,000 $310,000
Transfers - Within Agency $85,000 $55,400 $14,300 $2,800 $0
Beginning Nonlapsing $22,500 $26,000 $42,000 $37,100 $0
Total
$4,314,000
$4,713,800
$4,589,100
$4,346,200
$4,498,500
 
Categories of Expenditure
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Personnel Services $3,773,300 $4,191,300 $4,180,000 $3,983,400 $4,108,900
In-state Travel $8,900 $10,400 $4,500 $6,100 $4,500
Out-of-state Travel $2,600 $4,900 $4,700 $0 $3,500
Current Expense $466,000 $465,000 $350,400 $354,300 $377,500
DP Current Expense $41,100 $15,600 $7,500 $4,300 $4,100
Capital Outlay $22,100 $26,100 $42,000 $0 $0
Other Charges/Pass Thru $0 $500 $0 ($1,900) $0
Total
$4,314,000
$4,713,800
$4,589,100
$4,346,200
$4,498,500
 
Other Indicators
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Budgeted FTE 46.0 47.0 47.0 43.0 43.0






Subcommittee Table of Contents

Program: Region 4

Function

Region 4 is organized into the following major Divisions: Administration, Preconstruction, Project Management, Materials, Operations, and a recently added Dixie Division. Each division performs many important functions for the fourteen counties that they serve. They coordinate environmental challenges, right of way acquisitions, traffic safety, and local government concerns as they plan and construct highways.

The old Richfield, Price, & Cedar administrative districts have been consolidated into the Region Administration. The expenditures for FY 2010 and appropriations for FY 2011 are shown separately under the administrative districts, but beginning in FY 2012 appropriations will be under the Region 4 Administration.

Funding Detail

Sources of Finance
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Transportation Fund $3,721,200 $3,850,300 $4,446,500 $5,095,800 $5,173,200
Federal Funds $663,100 $759,700 $797,500 $798,000 $798,000
Dedicated Credits Revenue $398,600 $378,000 $414,500 $376,100 $325,200
Transfers - Within Agency ($110,500) ($73,800) ($49,800) ($2,900) $0
Beginning Nonlapsing $22,500 $19,000 $74,000 $33,000 $0
Closing Nonlapsing $0 $0 ($125,000) $0 $0
Lapsing Balance $0 $0 ($30,000) ($199,500) $0
Total
$4,694,900
$4,933,200
$5,527,700
$6,100,500
$6,296,400
 
Categories of Expenditure
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Personnel Services $4,024,000 $4,273,500 $4,854,300 $5,068,600 $5,478,100
In-state Travel $80,900 $78,500 $63,000 $72,000 $70,000
Out-of-state Travel $1,500 $4,500 $1,400 $7,200 $1,400
Current Expense $581,900 $550,400 $605,900 $798,700 $696,300
DP Current Expense $6,600 $7,700 $3,100 $5,600 $3,100
DP Capital Outlay $0 $0 $0 $0 $47,500
Capital Outlay $0 $19,800 $0 $150,700 $0
Other Charges/Pass Thru $0 ($1,200) $0 ($2,300) $0
Total
$4,694,900
$4,933,200
$5,527,700
$6,100,500
$6,296,400
 
Other Indicators
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Budgeted FTE 50.0 50.0 49.0 63.0 62.0






Subcommittee Table of Contents

Program: Richfield

Function

Richfield Administrative District has been consolidated into Region 4's Administration. The only individual and cost being associated with this appropriation code is the Richfield Warehouse. At the close of FY 2011, the appropriations coding will show it as part of Region 4's Administrative operations.

Funding Detail

Sources of Finance
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Transportation Fund $551,900 $578,900 $370,100 $100,700 $102,500
Transfers - Within Agency $22,000 $32,400 ($4,700) $0 $0
Lapsing Balance $0 $0 ($90,000) ($8,900) $0
Total
$573,900
$611,300
$275,400
$91,800
$102,500
 
Categories of Expenditure
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Personnel Services $484,100 $516,500 $223,400 $65,300 $96,800
In-state Travel $8,800 $6,100 $1,400 $200 $1,000
Current Expense $80,800 $88,700 $50,400 $26,100 $4,700
DP Current Expense $200 $0 $200 $200 $0
Total
$573,900
$611,300
$275,400
$91,800
$102,500
 
Other Indicators
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Budgeted FTE 7.0 6.0 7.0 1.0 2.0






Subcommittee Table of Contents

Program: Price

Function

In FY 2010, the operations of the Price Administrative District was aligned with and consolidated into the Region 4. At the close of FY 2011, the appropriations coding of the Price Administrative District will be reflected within the Region's Operations and Administrative units. The East District Engineer and warehouse will continue to be reported financially as the Price organizational unit, but with the Region's appropriations coding.

Funding Detail

Sources of Finance
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Transportation Fund $612,200 $634,000 $497,900 $311,200 $314,400
Transfers - Within Agency $7,000 ($22,500) ($7,500) $0 $0
Lapsing Balance $0 $0 ($30,000) ($31,700) $0
Total
$619,200
$611,500
$460,400
$279,500
$314,400
 
Categories of Expenditure
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Personnel Services $508,800 $474,900 $376,900 $226,900 $230,000
In-state Travel $5,400 $4,100 $3,300 $2,800 $3,300
Out-of-state Travel $0 $200 $1,100 $0 $1,100
Current Expense $104,100 $132,000 $78,600 $49,700 $80,000
DP Current Expense $900 $300 $500 $100 $0
Total
$619,200
$611,500
$460,400
$279,500
$314,400
 
Other Indicators
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Budgeted FTE 6.0 7.0 6.0 3.0 3.0






Subcommittee Table of Contents

Program: Cedar City

Function

In FY 2010, the operations of the Cedar Administrative District was aligned with and consolidated to the Region 4 level. At the close of FY 2011 the appropriations coding of the Cedar Administrative District will be reflected within the Region's Operations and Administrative units. The West District Engineer and warehouse will continue to be reported financially as a separate organizational unit, but with the Region's appropriations coding.

Funding Detail

Sources of Finance
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Transportation Fund $725,500 $758,700 $569,300 $335,300 $338,600
Transfers - Within Agency $12,800 $2,800 ($6,000) $0 $0
Lapsing Balance $0 $0 ($50,900) ($10,600) $0
Total
$738,300
$761,500
$512,400
$324,700
$338,600
 
Categories of Expenditure
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Personnel Services $589,300 $600,600 $394,400 $230,600 $228,800
In-state Travel $6,900 $11,900 $7,000 $2,300 $7,000
Out-of-state Travel $300 $200 $0 $0 $0
Current Expense $141,800 $148,800 $110,800 $91,600 $102,600
DP Current Expense $0 $0 $200 $200 $200
Total
$738,300
$761,500
$512,400
$324,700
$338,600
 
Other Indicators
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Budgeted FTE 8.0 8.0 8.0 3.0 3.0






Subcommittee Table of Contents