Compendium of Budget Information for the 2012 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. Beginning in FY 2012, the department had six line items. They include:

  • Public Safety Programs & Operations
  • Emergency Services and Homeland Security
  • Peace Officers' Standards and Training
  • Liquor Law Enforcement (until FY 2012)
  • Driver License
  • HighwaySafety
  • 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
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
General Fund $64,138,000 $64,330,400 $62,843,300 $61,589,400 $59,950,500
General Fund, One-time $100,000 $3,662,000 ($2,572,400) $0 $1,089,600
Transportation Fund $5,495,500 $5,495,500 $5,495,500 $5,495,500 $5,495,500
Federal Funds $29,617,300 $29,470,700 $30,653,900 $35,673,000 $45,707,200
Dedicated Credits Revenue $11,324,400 $12,992,300 $13,669,900 $15,927,500 $14,847,800
GFR - Disaster Recovery Fund $0 $0 $24,000 $3,000,000 $0
GFR - DNA Specimen $688,200 $688,100 $683,200 $932,900 $932,900
GFR - E-911 Emergency Services $3,900,000 $3,900,000 $3,895,600 $3,891,300 $3,890,000
GFR - Environmental Quality $200,000 $200,000 $0 $0 $0
GFR - Fire Academy Support $5,398,500 $5,348,800 $5,522,100 $5,584,900 $5,516,300
GFR - Firefighter Support Account $0 $0 $0 $132,000 $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 $15,500 $15,500
GFR - Public Safety Support $3,676,100 $3,821,300 $3,538,600 $3,640,600 $3,679,400
GFR - Reduced Cigarette Ignition Propensity & Firefighter Protection Account $0 $0 $0 $75,000 $75,000
GFR - State Law Enforcement Forfeiture Account $20,000 $0 $25,000 $53,600 $50,000
GFR - Statewide Warrant Ops $531,000 $644,000 $612,500 $568,200 $566,800
TFR - Motorcycle Education $369,900 $372,300 $323,000 $323,200 $322,700
TFR - Dept. of Public Safety Rest. Acct. $24,479,800 $26,465,600 $27,384,000 $29,126,400 $29,651,500
TFR - Uninsured Motorist I.D. $1,860,100 $2,360,100 $2,360,100 $2,360,100 $2,360,100
Transfers $0 ($205,600) $0 $0 $0
Transfers - Commission on Criminal and Juvenile Justice $435,900 $1,686,500 $1,039,200 $745,100 $604,500
Transfers - Fed Pass-thru $0 $115,000 $0 $0 $0
Transfers - Health $0 $11,700 $0 $0 $0
Transfers - Other Agencies $800,300 $0 $1,332,000 $1,004,500 $1,225,000
Transfers - Within Agency $100 $571,400 $287,800 ($2,656,400) $0
Pass-through $2,020,000 $2,669,100 $3,558,200 $3,449,800 $3,572,100
Beginning Nonlapsing $27,184,300 $24,446,700 $27,959,200 $29,509,000 $1,098,100
Closing Nonlapsing ($32,061,300) ($29,499,800) ($29,509,100) ($33,349,000) ($841,600)
Lapsing Balance ($2,267,600) ($2,377,700) ($6,512,600) ($3,942,200) ($1,793,300)
Total
$149,703,800
$158,961,700
$154,406,300
$164,943,200
$179,940,900
 
Line Items
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Public Safety Programs & Operations $91,213,100 $97,968,200 $90,645,400 $97,594,700 $99,974,200
Emergency Services and Homeland Security $25,613,100 $24,535,100 $25,031,900 $28,962,900 $36,650,700
Division of Homeland Security - Emergency and Disaster Management $0 $0 $0 $0 $0
Peace Officers' Standards and Training $3,552,000 $4,002,200 $3,368,200 $3,398,200 $3,709,900
Liquor Law Enforcement $1,610,700 $1,632,200 $1,686,700 $1,286,800 $230,300
Driver License $22,981,500 $25,224,900 $27,272,400 $27,658,500 $31,228,700
Highway Safety $4,733,400 $5,599,100 $6,401,700 $6,042,100 $8,147,100
Total
$149,703,800
$158,961,700
$154,406,300
$164,943,200
$179,940,900
 
Categories of Expenditure
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Personnel Services $82,053,000 $88,829,400 $89,078,300 $88,438,200 $92,442,800
In-state Travel $520,800 $520,700 $437,700 $434,700 $442,100
Out-of-state Travel $485,200 $434,000 $807,500 $366,100 $3,404,100
Current Expense $27,114,700 $27,293,700 $24,300,800 $30,779,900 $23,969,000
DP Current Expense $9,080,800 $11,769,400 $8,439,200 $7,717,300 $10,131,200
DP Capital Outlay $116,800 $561,500 $840,500 $1,583,700 $2,652,900
Capital Outlay $919,400 $1,109,400 $494,500 $1,619,200 $670,400
Other Charges/Pass Thru $29,412,600 $28,443,600 $30,007,800 $34,004,100 $46,228,400
Cost of Goods Sold $500 $0 $0 $0 $0
Total
$149,703,800
$158,961,700
$154,406,300
$164,943,200
$179,940,900
 
Other Indicators
2008
Actual
2009
Actual
2010
Actual
2011
Actual
2012
Approp
Budgeted FTE 1,149.0 1,270.0 1,284.8 1,225.2 1,280.0
Actual FTE 1,143.3 1,190.7 1,206.3 1,232.3 0.0
Vehicles 709 715 705 703 725






Subcommittee Table of Contents