Compendium of Budget Information for the 2012 General Session

Statewide Table of Contents

Foreword

The Utah Legislature's Compendium of Budget Information (COBI) is a reference document in which you will find detail on Utah state government activities. It includes program descriptions, references to statutory authority, performance measures, intent language, and, of course, budget data. COBI sets a baseline against which citizens and policymakers can evaluate budgets proposed during the 2012 General Session.

COBI is one part of a three-pronged approach to staff budget analysis. Parts two and three of the Legislature's budget analysis - Budget Briefs and Issue Briefs - will be available throughout the 2012 General Session beginning in January. Both are succinct, decision oriented papers that build on COBI, presenting future budget options rather than COBI's status quo. Budget Briefs follow the structure of state appropriations, documenting proposals for current year supplemental and future year budget action. Issue Briefs cut across 'silos' to discuss subjects that impact state appropriations independent of program structure.

Utah is unique in that all legislators serve on the Joint Appropriations Committee. That committee is divided into eight issue-oriented appropriations subcommittees. The subcommittees are:

COBI is organized around these subcommittees - plus the Executive Appropriations Committee (EAC). To drill-down into agency, line-item, and program budgets covered by a particular subcommittee or by EAC, you may follow committee links in the table below, or go to our Statewide Table of Contents.

The total size of Utah's budget is measured in many ways. The Legislature traditionally uses total appropriations (Table 1). Figures 1 and 2 below reflect total appropriations first by source of finance and then by area of spending. Detailed numbers behind these charts are included in the '2012 Approp' column of the budget tables herein.

Pie chart showing total appropriations by source

Pie chart showing total appropriations by area

When discussing the state budget, policymakers also frequently refer to appropriations from the General and Education Funds. They do so because, while the General and Education Funds make-up less than half of total appropriations, the revenue in these funds comes from sales and income taxes. Unlike other more restricted revenue sources, lawmakers have some discretion on how to spend the General and Education Funds. General and Education Fund appropriations by area of spending are shown in figure 3 below.

Pie chart showing General and Education Fund appropriations by area

Another measure of Utah's budget reduces total appropriations by the amounts appropriated for fund and account deposits as well as enterprise/loan funds (Table 4). While fund and account deposits as well as enterprise/loan fund transactions must be authorized by the Legislature via appropriation, they may not result in direct government expenditure.

Transfers among and within agencies further complicate the "total budget" picture. Medicaid is the biggest and best example of this. The Department of Health is designated by federal regulation as Utah's single state agent for administering Medicaid. As such, the Department of Health collects and distributes all Medicaid funds. However, other state agencies implement some Medicaid programs. As agencies transfer Medicaid funds from one department to another, the expenditures are recorded in each agency's books, which can over-state expenditures when agencies are summed. These transactions are eliminated in Utah's annual financial statements, but in the past they have not been eliminated from budget numbers.

In an ongoing effort, the Office of the Legislative Fiscal Analyst is attempting to identify and eliminate all interagency transfers from total appropriations. For the 2012 COBI, we have been able to identify and reconcile interagency transfers associated with Higher Education and Medicaid (Table 5). Remaining unreconciled transfers will be examined and isolated or eliminated in future reports.

In the tables below, we cross-walk the various approaches to "total budget" discussed previously.

  • Table 1 shows total appropriations including fund and account deposits, enterprise/loan funds, and Medicaid transfers.
  • Table 2 details the fund and account deposits included in total appropriations.
  • Table 3 sets out enterprise and loan funds included in total appropriations.
  • Table 4 shows appropriations net of the transactions in tables 2 and 3.
  • Table 5 isolates Higher Education and Medicaid related transfers among agencies. Medicaid transfers from the Utah Schools for the Deaf and Blind and within the Department of Health weren't clearly tracked in prior years. Going forward this information will be tracked separately and reported.
  • Table 6 reflects appropriations net of fund and account deposits, enterprise/loan funds, and reconciled transfers.

Utah State Budget Summary

Table 1 - Total Appropriations

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $2,087,626,150 $1,964,587,150 $1,837,669,450 $2,005,558,050 $1,994,733,450
General Fund, One-time $349,708,320 $218,154,600 ($5,604,500) $64,689,100 $52,932,300
Education Fund $463,136,000 $384,367,200 $350,937,400 $2,675,594,686 $2,710,794,991
Education Fund, One-time $433,064,400 ($74,259,100) ($80,684,300) ($70,371,000) $3,573,900
Uniform School Fund $2,413,266,208 $2,332,619,286 $2,178,256,186 $19,000,000 $19,000,000
Uniform School Fund, One-time $296,803,500 $176,204,600 $181,836,700 $30,000,000 $12,000,000
Transportation Fund $440,434,900 $449,271,700 $411,186,400 $421,487,500 $442,700,800
Transportation Fund, One-time $2,000,000 $0 $0 $0 $9,300
General Fund Restricted $279,525,800 $273,528,000 $279,849,600 $267,722,600 $297,630,500
Education Special Revenue $27,243,700 $27,965,400 $26,215,000 $25,192,800 $25,178,100
Transportation Special Revenue $568,157,700 $524,326,700 $572,426,400 $498,013,400 $617,462,700
Federal Funds $2,667,919,500 $2,915,716,500 $3,264,706,000 $3,451,134,700 $2,897,504,700
Federal Funds - ARRA $0 $350,732,700 $529,434,900 $397,590,200 $69,720,300
Dedicated Credits $936,933,500 $959,193,000 $1,034,712,900 $1,145,325,200 $952,536,100
Land Grant $1,702,100 $1,303,100 $1,386,400 $1,297,400 $1,108,500
Federal Mineral Lease $190,833,600 $121,695,900 $122,694,600 $159,638,800 $149,518,700
Restricted Revenue $18,760,500 $1,206,600 $311,600 $809,000 $0
Special Revenue $11,307,300 $11,543,300 $4,291,300 $42,250,400 $63,651,200
Private Purpose Trust Funds $2,593,100 $3,074,500 $3,030,400 $1,535,300 $26,367,700
Other Trust and Agency Funds $552,220,821 $626,543,274 $640,381,170 $667,885,700 $639,099,373
Debt Service Funds ($131,626,800) $0 $0 $0 ($142,310,600)
Internal Service Funds $368,300 $119,900 $0 $0 $0
Enterprise Funds $213,725,400 $581,245,400 $909,348,000 $557,689,600 $630,004,100
Transfers $101,140,000 $94,865,100 $106,051,600 $32,569,857 $72,759,300
Transfers - Medicaid $264,816,300 $313,654,200 $315,487,900 $274,523,143 $273,200,700
Transfers - Higher Education $16,121,700 $20,044,800 $9,526,400 $7,259,100 $169,500
Repayments/Reimbursements $15,182,200 $19,589,700 $51,319,700 $67,464,700 $48,711,400
Other Financing Sources $172,000 $876,400 $2,379,300 $1,229,000 $834,200
Pass-through $3,617,300 $6,937,800 $4,434,300 $5,164,100 $3,436,000
Beginning Balance $521,269,500 $711,755,800 $459,344,300 $374,764,400 $301,887,033
Closing Balance ($550,546,500) ($522,211,600) ($400,156,300) ($392,556,100) ($127,958,833)
Lapsing Balance ($158,343,000) ($33,954,500) ($63,791,500) ($49,075,500) ($2,337,100)
Total
$12,039,133,499
$12,460,697,410
$12,746,981,306
$12,683,386,136
$12,033,918,314
 
Committees
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Executive Offices & Criminal Justice $742,554,250 $750,706,250 $726,439,850 $735,384,950 $769,209,850
Infrastructure & General Government $2,402,371,500 $2,016,183,500 $1,901,704,200 $1,775,641,700 $1,607,369,300
Business, Economic Development, & Labor $549,650,900 $506,407,100 $578,353,100 $563,125,300 $693,073,500
Social Services $3,175,441,000 $3,790,199,900 $4,368,889,800 $4,244,732,100 $3,904,255,100
Higher Education $1,276,817,600 $1,299,005,700 $1,293,717,000 $1,353,986,100 $1,269,431,900
Natural Resources, Agriculture, & Environmental Quality $323,834,100 $356,693,800 $352,728,900 $368,079,000 $357,139,400
Public Education $3,496,434,729 $3,663,970,560 $3,457,622,456 $3,577,936,786 $3,367,196,564
Retirement & Independent Entities $3,926,600 $3,836,000 $3,125,800 $3,542,700 $3,511,000
Executive Appropriations $68,102,820 $73,694,600 $64,400,200 $60,957,500 $62,731,700
Total
$12,039,133,499
$12,460,697,410
$12,746,981,306
$12,683,386,136
$12,033,918,314
 
Categories of Expenditure
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Personnel Services $2,271,520,030 $2,397,424,750 $2,321,910,400 $2,352,356,900 $2,247,494,850
In-state Travel $20,787,800 $17,135,100 $15,962,600 $18,305,100 $20,367,800
Out-of-state Travel $8,411,960 $5,742,500 $4,729,200 $4,796,000 $8,151,000
Current Expense $1,209,945,100 $1,089,327,300 $1,211,741,300 $1,224,166,350 $1,434,944,200
DP Current Expense $152,824,180 $165,772,900 $142,793,200 $149,413,900 $115,507,800
DP Capital Outlay $27,407,100 $12,663,500 $15,053,800 $16,442,600 $12,580,800
Capital Outlay $981,935,900 $877,191,600 $868,872,100 $521,295,500 $503,924,500
Other Charges/Pass Thru $7,236,869,029 $7,774,860,860 $8,046,319,206 $8,272,331,086 $7,682,336,864
Cost of Goods Sold ($439,300) $1,833,400 $673,200 $15,600 $402,500
Cost Accounts ($61,900) ($1,900) ($700) $100 $3,200
Operating Transfers $2,206,300 $0 $0 ($36,500) $1,132,500
Transfers $83,400 $46,700 $38,200 $100,000 $73,000
Trust & Agency Disbursements $127,643,900 $118,700,700 $118,888,800 $124,199,500 $6,999,300
Total
$12,039,133,499
$12,460,697,410
$12,746,981,306
$12,683,386,136
$12,033,918,314
 
Other Indicators
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Budgeted FTE 34,249.9 34,590.6 36,172.6 35,185.7 33,305.4
Vehicles 9,262 7,339 7,277 7,253 7,272






Statewide Table of Contents

Table 2 - Fund and Account Deposits Included in Total Appropriations

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $63,658,900 $23,620,100 $7,107,300 $7,131,500 $4,925,200
General Fund, One-time $96,466,800 $58,972,000 $14,465,500 $6,980,000 $7,000,000
Education Fund, One-time $40,000,000 $0 $0 $0 $0
Uniform School Fund, One-time $49,236,800 $100,000,000 $0 $0 $0
General Fund Restricted $19,447,000 $0 $6,756,000 $2,350,000 $10,050,000
Federal Funds $3,606,000 $3,850,000 $7,700,000 $2,227,200 $5,825,000
Federal Funds - ARRA $0 $0 $0 $0 $175,000
Dedicated Credits $0 $0 $0 $0 $1,454,000
Federal Mineral Lease $84,282,200 $34,489,500 $56,590,800 $44,517,600 $66,300,000
Enterprise Funds $0 $0 $0 $2,000,000 $0
Repayments/Reimbursements $0 $0 $0 $30,494,700 $0
Beginning Balance $0 $4,803,300 $3,938,900 $5,051,100 $0
Closing Balance $0 ($3,938,800) ($5,051,100) $0 $0
Total
$356,697,700
$221,796,100
$91,507,400
$100,752,100
$95,729,200
 
Funds/Accounts
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Restricted Revenue - EOCJ $267,500 $247,400 $218,300 $216,000 $216,000
Restricted Revenue - IGG $230,468,100 $50,000,000 $251,200 $0 $0
Restricted Revenue - BEDL $118,684,600 $57,520,400 $81,341,600 $94,839,800 $91,216,900
Restricted Revenue - SS $277,500 $605,000 $0 $0 $0
Restricted Revenue - NRAE $7,000,000 $13,423,300 $9,696,300 $5,696,300 $4,296,300
Restricted Revenue - PED $0 $100,000,000 $0 $0 $0
Total
$356,697,700
$221,796,100
$91,507,400
$100,752,100
$95,729,200
Statewide Table of Contents

Table 3 - Enterprise/Loan Funds Included in Total Appropriations

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $539,100 $0 $0 $0 $0
General Fund, One-time $0 $539,100 $0 $0 $0
Federal Funds $10,084,400 $29,258,900 $42,787,200 $30,022,300 $20,858,400
Dedicated Credits $21,970,600 $21,292,600 $19,227,000 $20,368,300 $20,975,900
Federal Mineral Lease $40,590,200 $0 $0 $44,517,500 $0
Other Trust and Agency Funds $7,175,000 $7,175,000 $7,175,000 $7,175,000 $7,175,000
Enterprise Funds $4,334,100 $38,603,400 $51,974,200 $4,191,300 $106,589,200
Repayments/Reimbursements $15,182,200 $19,589,700 $51,319,700 $36,970,000 $48,711,400
Beginning Balance $747,900 $245,500 $1,083,400 $0 $0
Closing Balance ($245,500) ($1,083,400) ($712,400) $189,200 ($1,235,100)
Lapsing Balance ($36,100) ($500) ($100) ($16,900) $0
Total
$100,341,900
$115,620,300
$172,854,000
$143,416,700
$203,074,800
 
Enterprise/Loan Funds
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Utah Correctional Industries $22,473,000 $20,454,700 $19,598,000 $20,557,500 $19,740,800
Community Development Capital Budget $40,590,200 $34,489,500 $75,476,400 $44,517,500 $130,400,000
Water Resources Revolving Construction Fund $4,339,100 $4,339,100 $3,800,000 $3,800,000 $3,800,000
Water Security Dev Acct - Water Pollution $18,129,000 $22,156,700 $53,360,500 $50,575,200 $27,526,500
Water Security Dev Acct - Drinking Water $14,312,600 $33,866,900 $20,305,300 $23,592,100 $21,218,300
Agriculture Loan Programs $498,000 $313,400 $313,800 $374,400 $389,200
Total
$100,341,900
$115,620,300
$172,854,000
$143,416,700
$203,074,800
Statewide Table of Contents

Table 4 - Appropriations Net of Deposits and Enterprise/Loan Funds

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $2,023,428,150 $1,940,967,050 $1,830,562,150 $1,998,426,550 $1,989,808,250
General Fund, One-time $253,241,520 $158,643,500 ($20,070,000) $57,709,100 $45,932,300
Education Fund $463,136,000 $384,367,200 $350,937,400 $2,675,594,686 $2,710,794,991
Education Fund, One-time $393,064,400 ($74,259,100) ($80,684,300) ($70,371,000) $3,573,900
Uniform School Fund $2,413,266,208 $2,332,619,286 $2,178,256,186 $19,000,000 $19,000,000
Uniform School Fund, One-time $247,566,700 $76,204,600 $181,836,700 $30,000,000 $12,000,000
Transportation Fund $440,434,900 $449,271,700 $411,186,400 $421,487,500 $442,700,800
Transportation Fund, One-time $2,000,000 $0 $0 $0 $9,300
General Fund Restricted $260,078,800 $273,528,000 $273,093,600 $265,372,600 $287,580,500
Education Special Revenue $27,243,700 $27,965,400 $26,215,000 $25,192,800 $25,178,100
Transportation Special Revenue $568,157,700 $524,326,700 $572,426,400 $498,013,400 $617,462,700
Federal Funds $2,654,229,100 $2,882,607,600 $3,214,218,800 $3,418,885,200 $2,870,821,300
Federal Funds - ARRA $0 $350,732,700 $529,434,900 $397,590,200 $69,545,300
Dedicated Credits $914,962,900 $937,900,400 $1,015,485,900 $1,124,956,900 $930,106,200
Land Grant $1,702,100 $1,303,100 $1,386,400 $1,297,400 $1,108,500
Federal Mineral Lease $65,961,200 $87,206,400 $66,103,800 $70,603,700 $83,218,700
Restricted Revenue $18,760,500 $1,206,600 $311,600 $809,000 $0
Special Revenue $11,307,300 $11,543,300 $4,291,300 $42,250,400 $63,651,200
Private Purpose Trust Funds $2,593,100 $3,074,500 $3,030,400 $1,535,300 $26,367,700
Other Trust and Agency Funds $545,045,821 $619,368,274 $633,206,170 $660,710,700 $631,924,373
Debt Service Funds ($131,626,800) $0 $0 $0 ($142,310,600)
Internal Service Funds $368,300 $119,900 $0 $0 $0
Enterprise Funds $209,391,300 $542,642,000 $857,373,800 $551,498,300 $523,414,900
Transfers $101,140,000 $94,865,100 $106,051,600 $32,569,857 $72,759,300
Transfers - Medicaid $264,816,300 $313,654,200 $315,487,900 $274,523,143 $273,200,700
Transfers - Higher Education $16,121,700 $20,044,800 $9,526,400 $7,259,100 $169,500
Other Financing Sources $172,000 $876,400 $2,379,300 $1,229,000 $834,200
Pass-through $3,617,300 $6,937,800 $4,434,300 $5,164,100 $3,436,000
Beginning Balance $520,521,600 $706,707,000 $454,322,000 $369,713,300 $301,887,033
Closing Balance ($550,301,000) ($517,189,400) ($394,392,800) ($392,745,300) ($126,723,733)
Lapsing Balance ($158,306,900) ($33,954,000) ($63,791,400) ($49,058,600) ($2,337,100)
Total
$11,582,093,899
$12,123,281,010
$12,482,619,906
$12,439,217,336
$11,735,114,314
 
Committees
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Executive Offices & Criminal Justice $719,813,750 $730,004,150 $706,623,550 $714,611,450 $749,253,050
Infrastructure & General Government $2,171,903,400 $1,966,183,500 $1,901,453,000 $1,775,641,700 $1,607,369,300
Business, Economic Development, & Labor $390,376,100 $414,397,200 $421,535,100 $423,768,000 $471,456,600
Social Services $3,175,163,500 $3,789,594,900 $4,368,889,800 $4,244,732,100 $3,904,255,100
Higher Education $1,276,817,600 $1,299,005,700 $1,293,717,000 $1,353,986,100 $1,269,431,900
Natural Resources, Agriculture, & Environmental Quality $279,555,400 $282,594,400 $265,253,000 $284,041,000 $299,909,100
Public Education $3,496,434,729 $3,563,970,560 $3,457,622,456 $3,577,936,786 $3,367,196,564
Retirement & Independent Entities $3,926,600 $3,836,000 $3,125,800 $3,542,700 $3,511,000
Executive Appropriations $68,102,820 $73,694,600 $64,400,200 $60,957,500 $62,731,700
Total
$11,582,093,899
$12,123,281,010
$12,482,619,906
$12,439,217,336
$11,735,114,314
 
Categories of Expenditure
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Personnel Services $2,264,030,330 $2,389,592,650 $2,314,568,000 $2,345,573,100 $2,239,259,250
In-state Travel $20,765,400 $17,125,600 $15,944,900 $18,292,100 $20,351,700
Out-of-state Travel $8,403,760 $5,739,000 $4,727,500 $4,791,900 $8,148,800
Current Expense $1,194,491,100 $1,078,965,700 $1,200,039,800 $1,210,799,950 $1,423,785,700
DP Current Expense $152,612,380 $165,409,300 $142,620,000 $149,179,100 $115,357,000
DP Capital Outlay $27,297,300 $12,588,000 $15,014,500 $16,442,600 $12,580,800
Capital Outlay $981,877,600 $877,191,600 $868,696,400 $521,090,300 $503,761,600
Other Charges/Pass Thru $6,802,642,329 $7,458,114,660 $7,801,833,706 $8,049,070,186 $7,403,661,464
Cost of Goods Sold $102,000 ($191,000) $248,800 ($285,000) $0
Cost Accounts ($61,900) ($1,900) ($700) $100 $3,200
Operating Transfers $2,206,300 $0 $0 ($36,500) $1,132,500
Transfers $83,400 $46,700 $38,200 $100,000 $73,000
Trust & Agency Disbursements $127,643,900 $118,700,700 $118,888,800 $124,199,500 $6,999,300
Total
$11,582,093,899
$12,123,281,010
$12,482,619,906
$12,439,217,336
$11,735,114,314
 
Other Indicators
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Budgeted FTE 34,153.5 34,477.4 36,081.6 35,096.4 33,198.2
Vehicles 9,262 7,339 7,277 7,253 7,272






Statewide Table of Contents

Table 5 - Reconciled Transfers Included in Total Appropriations

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Transfers - HED $16,121,700 $20,044,800 $9,526,400 $7,259,100 $169,500
Transfers - Medicaid $206,621,900 $217,546,700 $214,040,700 $174,672,443 $170,188,500
Transfers - Medicaid - DHS $56,054,200 $69,362,200 $74,172,500 $73,643,000 $79,230,800
Transfers - Medicaid - DWS $2,140,200 $26,745,300 $27,274,700 $20,678,100 $23,781,400
Transfers - Medicaid - Internal DOH $0 $0 $0 $4,963,500 $0
Transfers - Medicaid - USDB $0 $0 $0 $566,100 $0
Total
$280,938,000
$333,699,000
$325,014,300
$281,782,243
$273,370,200
 
Agencies
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Governor's Office $0 $0 $0 $0 $81,500
Juvenile Justice Services $13,614,500 $14,119,200 $13,134,800 ($800,200) ($1,544,400)
Health $60,284,600 $96,107,500 $101,447,200 $104,366,100 $103,012,200
Workforce Services $30,614,200 $30,946,800 $27,139,900 $23,048,300 $27,970,900
Human Services $160,303,000 $171,974,800 $173,039,500 $146,665,200 $143,680,500
University of Utah $6,642,400 $3,976,300 $3,625,100 $3,699,800 $0
Utah State University $3,599,900 $8,533,800 $1,315,200 $832,200 $0
Weber State University $1,080,800 $116,400 $1,022,000 $562,200 $0
Southern Utah University $488,900 $243,600 $257,900 $157,600 $0
Utah Valley University $1,035,600 $1,020,500 $1,110,800 $822,900 $0
Snow College $616,500 $230,500 $69,000 $143,400 $0
Dixie State College $954,900 $430,200 $468,900 $451,600 $169,500
Salt Lake Community College $1,702,700 $1,467,400 $759,800 $565,500 $0
State Board of Regents $0 $4,026,100 $897,700 $23,900 $0
State Board of Education $0 $505,900 $726,500 $1,243,743 $0
Total
$280,938,000
$333,699,000
$325,014,300
$281,782,243
$273,370,200
Statewide Table of Contents

Table 6 - Appropriations Net of Deposits, Enterprise/Loan Funds, and Medicaid Transfers

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $2,023,428,150 $1,940,967,050 $1,830,562,150 $1,998,426,550 $1,989,808,250
General Fund, One-time $253,241,520 $158,643,500 ($20,070,000) $57,709,100 $45,932,300
Education Fund $463,136,000 $384,367,200 $350,937,400 $2,675,594,686 $2,710,794,991
Education Fund, One-time $393,064,400 ($74,259,100) ($80,684,300) ($70,371,000) $3,573,900
Uniform School Fund $2,413,266,208 $2,332,619,286 $2,178,256,186 $19,000,000 $19,000,000
Uniform School Fund, One-time $247,566,700 $76,204,600 $181,836,700 $30,000,000 $12,000,000
Transportation Fund $440,434,900 $449,271,700 $411,186,400 $421,487,500 $442,700,800
Transportation Fund, One-time $2,000,000 $0 $0 $0 $9,300
General Fund Restricted $260,078,800 $273,528,000 $273,093,600 $265,372,600 $287,580,500
Education Special Revenue $27,243,700 $27,965,400 $26,215,000 $25,192,800 $25,178,100
Transportation Special Revenue $568,157,700 $524,326,700 $572,426,400 $498,013,400 $617,462,700
Federal Funds $2,654,229,100 $2,882,607,600 $3,214,218,800 $3,418,885,200 $2,870,821,300
Federal Funds - ARRA $0 $350,732,700 $529,434,900 $397,590,200 $69,545,300
Dedicated Credits $914,962,900 $937,900,400 $1,015,485,900 $1,124,956,900 $930,106,200
Land Grant $1,702,100 $1,303,100 $1,386,400 $1,297,400 $1,108,500
Federal Mineral Lease $65,961,200 $87,206,400 $66,103,800 $70,603,700 $83,218,700
Restricted Revenue $18,760,500 $1,206,600 $311,600 $809,000 $0
Special Revenue $11,307,300 $11,543,300 $4,291,300 $42,250,400 $63,651,200
Private Purpose Trust Funds $2,593,100 $3,074,500 $3,030,400 $1,535,300 $26,367,700
Other Trust and Agency Funds $545,045,821 $619,368,274 $633,206,170 $660,710,700 $631,924,373
Debt Service Funds ($131,626,800) $0 $0 $0 ($142,310,600)
Internal Service Funds $368,300 $119,900 $0 $0 $0
Enterprise Funds $209,391,300 $542,642,000 $857,373,800 $551,498,300 $523,414,900
Transfers $101,140,000 $94,865,100 $106,051,600 $32,569,857 $72,759,300
Other Financing Sources $172,000 $876,400 $2,379,300 $1,229,000 $834,200
Pass-through $3,617,300 $6,937,800 $4,434,300 $5,164,100 $3,436,000
Beginning Balance $520,521,600 $706,707,000 $454,322,000 $369,713,300 $301,887,033
Closing Balance ($550,301,000) ($517,189,400) ($394,392,800) ($392,745,300) ($126,723,733)
Lapsing Balance ($158,306,900) ($33,954,000) ($63,791,400) ($49,058,600) ($2,337,100)
Total
$11,301,155,899
$11,789,582,010
$12,157,605,606
$12,157,435,093
$11,461,744,114
 
Committees
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Executive Offices & Criminal Justice $706,199,250 $715,884,950 $693,488,750 $715,411,650 $750,715,950
Infrastructure & General Government $2,171,903,400 $1,966,183,500 $1,901,453,000 $1,775,641,700 $1,607,369,300
Business, Economic Development, & Labor $390,376,100 $414,397,200 $421,535,100 $423,768,000 $471,456,600
Social Services $2,923,961,700 $3,490,565,800 $4,067,263,200 $3,970,652,500 $3,629,591,500
Higher Education $1,260,695,900 $1,278,960,900 $1,284,190,600 $1,346,727,000 $1,269,262,400
Natural Resources, Agriculture, & Environmental Quality $279,555,400 $282,594,400 $265,253,000 $284,041,000 $299,909,100
Public Education $3,496,434,729 $3,563,464,660 $3,456,895,956 $3,576,693,043 $3,367,196,564
Retirement & Independent Entities $3,926,600 $3,836,000 $3,125,800 $3,542,700 $3,511,000
Executive Appropriations $68,102,820 $73,694,600 $64,400,200 $60,957,500 $62,731,700
Total
$11,301,155,899
$11,789,582,010
$12,157,605,606
$12,157,435,093
$11,461,744,114
Statewide Table of Contents