Compendium of Budget Information for the 2011 General Session

Executive Offices & Criminal Justice
Appropriations Subcommittee
Subcommittee Table of Contents

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. 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
  • Driver License
  • Highway Safety
  • Emergency and Disaster Management

Statutory Authority

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

Funding Detail

Sources of Finance
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
General Fund $59,205,400 $64,138,000 $64,330,400 $62,843,300 $61,589,400
General Fund, One-time $38,300 $100,000 $3,662,000 ($2,572,400) $0
Transportation Fund $5,495,500 $5,495,500 $5,495,500 $5,495,500 $5,495,500
Federal Funds $27,901,200 $29,617,300 $29,470,700 $30,653,900 $46,648,100
Dedicated Credits Revenue $8,432,900 $11,324,400 $12,992,300 $13,669,900 $12,871,900
GFR - Disaster Recovery Fund $0 $0 $0 $24,000 $3,000,000
GFR - DNA Specimen $688,200 $688,200 $688,100 $683,200 $932,900
GFR - E-911 Emergency Services $3,900,000 $3,900,000 $3,900,000 $3,895,600 $3,891,300
GFR - Environmental Quality $0 $200,000 $200,000 $0 $0
GFR - Fire Academy Support $4,732,600 $5,398,500 $5,348,800 $5,522,100 $5,524,900
GFR - Firefighter Support Account $0 $0 $0 $0 $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 $0 $0 $15,500
GFR - Public Safety Support $3,134,700 $3,676,100 $3,821,300 $3,538,600 $3,525,300
GFR - Reduced Cigarette Ignition Propensity & Firefighter Protection Account $0 $0 $0 $0 $75,000
GFR - State Law Enforcement Forfeiture Account $7,500 $20,000 $0 $25,000 $25,000
GFR - Statewide Warrant Ops $506,600 $531,000 $644,000 $612,500 $568,200
TFR - Motorcycle Education $216,100 $369,900 $372,300 $323,000 $323,200
TFR - Dept. of Public Safety Rest. Acct. $22,808,900 $24,479,800 $26,465,600 $27,384,000 $29,126,400
TFR - Uninsured Motorist I.D. $1,860,100 $1,860,100 $2,360,100 $2,360,100 $2,360,100
Transfers $0 $0 ($205,600) $0 $334,800
Transfers - Commission on Criminal and Juvenile Justice $200,300 $435,900 $1,686,500 $1,039,200 $1,309,600
Transfers - Fed Pass-thru $71,800 $0 $115,000 $0 $0
Transfers - Health $0 $0 $11,700 $0 $0
Transfers - Other Agencies $831,800 $800,300 $0 $1,332,000 $854,800
Transfers - Within Agency $264,600 $100 $571,400 $287,800 $408,500
Pass-through $1,084,700 $2,020,000 $2,669,100 $3,558,200 $2,669,200
Beginning Nonlapsing $25,236,400 $27,184,300 $24,446,700 $27,959,200 $13,323,300
Closing Nonlapsing ($27,202,000) ($32,061,300) ($29,499,800) ($29,509,100) ($15,084,600)
Lapsing Balance ($2,124,400) ($2,267,600) ($2,377,700) ($6,512,600) ($2,107,300)
Total
$139,084,500
$149,703,800
$158,961,700
$154,406,300
$179,606,300
 
Line Items
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Public Safety Programs & Operations $85,080,200 $91,213,100 $97,968,200 $90,645,400 $95,354,500
Emergency Services and Homeland Security $24,708,600 $25,613,100 $24,535,100 $25,031,900 $38,629,000
Division of Homeland Security - Emergency and Disaster Management $0 $0 $0 $0 $3,000,000
Peace Officers' Standards and Training $3,225,500 $3,552,000 $4,002,200 $3,368,200 $3,565,500
Liquor Law Enforcement $1,585,400 $1,610,700 $1,632,200 $1,686,700 $1,639,100
Driver License $20,374,400 $22,981,500 $25,224,900 $27,272,400 $30,435,400
Highway Safety $4,110,400 $4,733,400 $5,599,100 $6,401,700 $6,982,800
Total
$139,084,500
$149,703,800
$158,961,700
$154,406,300
$179,606,300
 
Categories of Expenditure
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Personnel Services $76,489,500 $82,053,000 $88,829,400 $89,078,300 $96,429,200
In-state Travel $383,900 $520,800 $520,700 $437,700 $521,500
Out-of-state Travel $541,200 $485,200 $434,000 $807,500 $437,400
Current Expense $23,837,200 $27,114,700 $27,293,700 $24,300,800 $27,032,400
DP Current Expense $7,704,100 $9,080,800 $11,769,400 $8,439,200 $9,508,700
DP Capital Outlay $75,500 $116,800 $561,500 $840,500 $1,755,700
Capital Outlay $427,000 $919,400 $1,109,400 $494,500 $479,500
Other Charges/Pass Thru $29,626,100 $29,412,600 $28,443,600 $30,007,800 $43,441,900
Cost of Goods Sold $0 $500 $0 $0 $0
Total
$139,084,500
$149,703,800
$158,961,700
$154,406,300
$179,606,300
 
Other Indicators
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Budgeted FTE 1,150.0 1,149.0 1,270.0 1,284.8 1,225.1
Vehicles 714 709 715 705 708






Subcommittee Table of Contents