Compendium of Budget Information for the 2012 General Session

Higher Education
Appropriations Subcommittee
Subcommittee Table of Contents

Agency: Dixie State College

Line Item: Zion Park Amphitheater

Function

The O. C. Tanner Amphitheater, located just outside of Zion National Park, in Springdale, is a 2,000 seat outdoor amphitheater surrounded by the cliffs of Zion National Park where artistic works are performed for the general public.

Funding Detail

Sources of Finance
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $57,400 $57,400 $47,000 $47,000 $47,000
General Fund, One-time $0 $0 $4,800 $0 $0
Education Fund $2,600 $4,000 $4,000 $4,000 $3,700
Dedicated Credits Revenue $23,800 $23,000 $20,500 $18,600 $33,500
Beginning Nonlapsing $31,400 $16,700 $4,100 ($4,700) ($4,600)
Closing Nonlapsing ($16,700) ($4,200) $4,700 $10,800 $4,600
Total
$98,500
$96,900
$85,100
$75,700
$84,200
 
Programs:
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Zion Park Amphitheater $98,500 $96,900 $85,100 $75,700 $84,200
Total
$98,500
$96,900
$85,100
$75,700
$84,200
 
Categories of Expenditure
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Personnel Services $37,900 $43,800 $41,200 $39,300 $38,100
In-state Travel $0 $0 $100 $0 $400
Current Expense $60,600 $53,100 $43,800 $36,400 $45,700
Total
$98,500
$96,900
$85,100
$75,700
$84,200
 
Other Indicators
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Budgeted FTE 0.6 0.6 0.6 0.6 0.6
Actual FTE 0.6 0.6 0.6 0.6 0.0






Subcommittee Table of Contents