Compendium of Budget Information for the 2010 General Session

Executive Offices & Criminal Justice
Appropriations Subcommittee
Subcommittee Table of Contents

Agency: Juvenile Justice Services

Line Item: Programs and Operations

Function

The Programs and Operations line item is the sole line item for the Division of Juvenile Justice Services. Prior to FY 2007, the Youth Parole Authority was a separate line item within the division.

Funding Detail

Sources of Finance
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
General Fund $74,799,500 $79,705,100 $87,505,100 $84,891,800 $78,581,100
General Fund, One-time $833,100 $1,990,500 $0 ($629,300) $3,521,900
Federal Funds $2,335,167 $2,289,200 $1,878,700 $1,946,700 $1,498,200
American Recovery and Reinvestment Act $0 $0 $0 $1,489,900 $1,391,800
Dedicated Credits Revenue $2,642,970 $2,883,000 $2,850,500 $2,996,300 $2,909,900
GFR - Youth Corrections Victims $1,320,200 $0 $0 $0 $0
Transfers - Child Nutrition $826,177 $855,400 $931,300 $827,000 $967,900
Transfers - Commission on Criminal and Juvenile Justice $1,184,030 $687,300 $497,800 $384,000 $414,100
Transfers - Interagency $0 $0 $5,100 $0 $0
Transfers - Medicaid $13,718,948 $13,366,400 $13,614,500 $14,119,200 $13,786,000
Transfers - Other Agencies $0 $36,000 $12,800 $111,500 $0
Transfers - Within Agency ($8,891) ($40,600) $117,400 $77,800 $116,700
Beginning Nonlapsing $89,100 $706,800 $216,500 $1,247,900 $0
Closing Nonlapsing ($626,800) ($216,600) ($1,247,900) ($760,500) $0
Lapsing Balance $0 $0 ($100) ($359,500) $0
Total
$97,113,500
$102,262,500
$106,381,700
$106,342,800
$103,187,600
 
Programs:
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Administration $3,955,000 $4,076,600 $4,257,200 $4,160,000 $4,455,600
Early Intervention Services $12,014,300 $12,428,700 $13,289,300 $12,724,100 $12,314,300
Community Programs $32,588,600 $34,847,700 $34,639,200 $35,786,800 $33,509,800
Correctional Facilities $25,908,800 $26,260,100 $27,890,200 $27,772,800 $26,696,100
Rural Programs $22,646,800 $24,324,200 $25,962,400 $25,544,100 $25,854,100
Youth Parole Authority $0 $325,200 $343,400 $355,000 $357,700
Total
$97,113,500
$102,262,500
$106,381,700
$106,342,800
$103,187,600
 
Categories of Expenditure
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Personnel Services $46,923,800 $50,238,900 $53,492,300 $54,718,700 $51,807,200
In-state Travel $244,500 $267,200 $312,400 $152,200 $327,700
Out-of-state Travel $12,100 $20,300 $18,100 $16,400 $18,700
Current Expense $15,826,400 $17,367,800 $18,872,900 $17,248,000 $19,019,100
DP Current Expense $1,052,900 $969,700 $1,243,700 $1,004,700 $1,184,400
Capital Outlay $21,800 $0 $104,700 $45,400 $0
Other Charges/Pass Thru $33,032,000 $33,398,600 $32,337,600 $33,157,400 $30,830,500
Total
$97,113,500
$102,262,500
$106,381,700
$106,342,800
$103,187,600
 
Other Indicators
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Budgeted FTE 1,014.1 977.4 982.0 960.5 975.9
Vehicles 142 142 142 145 142






Subcommittee Table of Contents

Program: Administration

Function

DJJS Administration is responsible for administration of all mandated duties, division policy development, centralized fiscal services and budgetary development, program planning and evaluation, research, training, and quality assurance. DJJS Administration is also accountable for oversight and quality control of the division's activities. Program offices direct the day-to-day operations of the division. (UCA 62A-7-104(2))

In addition to administrative responsibilities, the JJS director represents the division in a variety of settings including: division director within the Department of Human Services; member of the Utah Commission on Criminal and Juvenile Justice; member of the Sentencing Commission; and member of the Substance Abuse and Anti-Violence Coordinating Council.

DJJS Administration consists of seven functional areas:

  1. Research, Evaluation and Planning - promotes ongoing research, evaluation, and monitoring of division programs to determine their effectiveness.
  2. Quality Assurance - monitors, inspects, and evaluates the daily operations of programs that provide services to delinquent youth.
  3. Training - emphasizes professionalism and maintains the latest, most effective treatment methods focusing on the proper care of youth in division programs.
  4. Contracting - manages contracts for group, family, and individual therapy, psychological testing and evaluation, psychiatric assessment, medication management, residential care, intensive supervision, and skills development.
  5. Clinical - coordinates the treatment of youth in secure care.
  6. Financial - monitors fiscal operations.
  7. Volunteer Coordination - coordinates the volunteer efforts throughout the division.

Statutory Authority

UCA 62A-7-104 (1 through 12) provides statutory guidelines for the administration of Juvenile Justice Services.

UCA 62A-7-103 establishes the division director's position as well as outlines the qualifications and the responsibilities of the job.

Funding Detail

Sources of Finance
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
General Fund $3,584,300 $3,803,000 $3,819,200 $4,757,900 $4,091,600
General Fund, One-time $16,700 ($3,800) $0 ($931,800) $0
Federal Funds $189,900 $195,500 $257,200 $114,700 $271,500
American Recovery and Reinvestment Act $0 $0 $0 $60,200 $0
Dedicated Credits Revenue $0 $0 $300 $0 $0
Transfers - Commission on Criminal and Juvenile Justice $160,000 $126,900 $126,500 $0 $117,000
Transfers - Interagency $0 $0 $5,100 $0 $0
Transfers - Medicaid $33,200 $0 ($800) $0 $0
Transfers - Within Agency $0 ($28,100) ($23,800) $130,500 ($24,500)
Beginning Nonlapsing $1,000 $0 $97,500 $79,000 $0
Closing Nonlapsing ($30,100) ($16,900) ($23,900) ($50,500) $0
Lapsing Balance $0 $0 ($100) $0 $0
Total
$3,955,000
$4,076,600
$4,257,200
$4,160,000
$4,455,600
 
Categories of Expenditure
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Personnel Services $2,812,500 $3,051,600 $3,343,500 $3,465,700 $3,628,300
In-state Travel $21,300 $15,500 $32,700 $11,700 $34,700
Out-of-state Travel $9,700 $12,900 $10,400 $4,900 $10,400
Current Expense $753,500 $717,400 $582,400 $437,600 $523,800
DP Current Expense $180,500 $106,100 $137,200 $92,300 $110,600
Other Charges/Pass Thru $177,500 $173,100 $151,000 $147,800 $147,800
Total
$3,955,000
$4,076,600
$4,257,200
$4,160,000
$4,455,600
 
Other Indicators
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Budgeted FTE 43.0 42.2 44.0 43.5 48.0
Vehicles 3 3 3 3 3






Subcommittee Table of Contents

Program: Early Intervention Services

Function

The Early Intervention Services Program provides, through direct operation or contractual agreements, preemptive, front-end services to youth, their families, and the community in a geographic area covered by the Second, Third, and Fourth Juvenile Court districts. The program manages:

  1. Receiving Centers: Non-residential facilities where law enforcement officers can take youth who have been arrested but do not meet the admission guidelines for secure detention. The staff locates parents or guardians which frees law enforcement to return to normal duties. Staff members assess the youth to determine if other interventions may be of benefit, and notify parents of resources available in the community. Most receiving center funding is currently scheduled to be eliminated as of July 1, 2010.
  2. Home Detention: Provides an alternative to secure detention for youth awaiting adjudication or placement. Youth are home in the community with daily supervision provided by qualified staff.
  3. Youth Services: Provides 24-hour crisis counseling services to runaway and ungovernable youth and their families. Services attempt to keep families intact and commit resources, but short of a full intervention into the Juvenile Justice System. Services also include short-term crisis beds. Most youth services funding is currently scheduled to be eliminated as of July 1, 2010.
  4. Diversion Services: Short-term (30 day) treatment services to non-JJS custodial youth referred by the Juvenile Court. Programming includes intensive daily supervision, competency development, and community service/restitution.
  5. Genesis Youth Center: This work program provides the opportunity for youth offenders to provide restitution to victims. Services help to maintain and operate public agencies and non-profit programs. The center also provides education and prevocational programs.

Statutory Authority

UCA 62A-7-601 details prevention and early intervention program standards.

Funding Detail

Sources of Finance
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
General Fund $11,855,300 $12,015,900 $13,168,900 $12,051,600 $11,641,700
General Fund, One-time $0 ($19,200) $0 $242,500 $300,000
Federal Funds $262,800 $413,700 $238,600 $321,000 $292,500
Dedicated Credits Revenue $0 $20,000 $20,000 $19,800 $20,000
Transfers - Child Nutrition $56,900 $54,800 $58,000 $0 $60,100
Transfers - Commission on Criminal and Juvenile Justice $0 $0 $18,000 $0 $0
Transfers - Other Agencies $0 $0 $3,800 $81,300 $0
Beginning Nonlapsing $17,300 $0 $16,900 $150,000 $0
Closing Nonlapsing ($178,000) ($56,500) ($234,900) ($142,100) $0
Total
$12,014,300
$12,428,700
$13,289,300
$12,724,100
$12,314,300
 
Categories of Expenditure
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Personnel Services $7,293,900 $7,770,500 $8,202,000 $8,674,300 $8,010,500
In-state Travel $7,000 $5,800 $5,400 $1,800 $5,700
Current Expense $1,401,600 $1,414,200 $1,677,700 $1,497,400 $1,695,400
DP Current Expense $148,400 $156,200 $185,900 $170,500 $148,800
Capital Outlay $6,500 $0 $70,000 $0 $0
Other Charges/Pass Thru $3,156,900 $3,082,000 $3,148,300 $2,380,100 $2,453,900
Total
$12,014,300
$12,428,700
$13,289,300
$12,724,100
$12,314,300
 
Other Indicators
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Budgeted FTE 162.0 149.9 148.0 148.9 158.8
Vehicles 45 45 45 45 45






Subcommittee Table of Contents

Program: Community Programs

Function

The Community Program team provides a wide variety of services to youth, their families, and the community along the Wasatch Front. Most clients are from the 2nd, 3rd, and 4th Juvenile Court Districts. Services include case management, observation and assessment centers, community-based programs, after-care programs, and transition programs. All programs have been or are being developed around the Balanced and Restorative Justice Model.

Statutory Authority

Statutory authority for Community Programs is UCA 62A-7-104. This section provides the general operating and procedural guidelines.

  • UCA 62A-7-601(1) directs the establishment and operation of youth services programs
  • UCA 62A-7-601(5) directs the establishment and administration of receiving centers

Funding Detail

Sources of Finance
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
General Fund $16,768,700 $18,503,400 $21,362,300 $21,348,900 $19,429,200
General Fund, One-time $616,600 $1,700,800 $0 ($617,000) ($1,307,300)
Federal Funds $1,614,167 $1,465,700 $1,171,200 $1,302,900 $1,210,000
American Recovery and Reinvestment Act $0 $0 $0 $1,086,600 $1,307,300
Dedicated Credits Revenue $1,969,070 $2,036,600 $2,093,100 $1,779,100 $2,145,400
GFR - Youth Corrections Victims $595,400 $0 $0 $0 $0
Transfers - Child Nutrition $74,177 $79,900 $82,100 $78,200 $84,400
Transfers - Commission on Criminal and Juvenile Justice $774,030 $425,900 $258,600 $212,300 $225,800
Transfers - Medicaid $10,401,148 $10,161,400 $10,347,600 $10,733,600 $10,388,900
Transfers - Within Agency ($29,091) ($56,400) $26,100 ($54,400) $26,100
Beginning Nonlapsing $6,000 $537,600 $18,200 $188,400 $0
Closing Nonlapsing ($201,600) ($7,200) ($720,000) ($49,100) $0
Lapsing Balance $0 $0 $0 ($222,700) $0
Total
$32,588,600
$34,847,700
$34,639,200
$35,786,800
$33,509,800
 
Categories of Expenditure
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Personnel Services $8,939,200 $9,596,300 $10,217,200 $10,254,700 $9,161,000
In-state Travel $88,400 $96,000 $91,700 $44,600 $95,800
Out-of-state Travel $1,700 $5,100 $6,500 $10,200 $6,500
Current Expense $1,982,100 $1,870,000 $2,126,300 $1,940,100 $2,017,200
DP Current Expense $266,600 $232,500 $296,300 $241,000 $273,100
Capital Outlay $0 $0 $10,600 $0 $0
Other Charges/Pass Thru $21,310,600 $23,047,800 $21,890,600 $23,296,200 $21,956,200
Total
$32,588,600
$34,847,700
$34,639,200
$35,786,800
$33,509,800
 
Other Indicators
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Budgeted FTE 177.0 176.5 176.0 167.9 171.0
Vehicles 35 35 35 38 35






Subcommittee Table of Contents

Program: Correctional Facilities

Function

Correctional Facilities provides a variety of facilities and programs that include a level of institutional or restricted living. These include:

  • Secure Care - provides services for serious and repeat offenders including education, vocation, psycho-education services as well as medical care. All services are conducted within secure facilities under the supervision of JJS staff or contracted providers.
  • Detention Facilities - provides temporary care for youth under age 18 awaiting court proceedings and/or placement. A judge can commit youth to detention services for a maximum of 30 days. While in detention, youth are provided with health care as well as education and recreation programming.

Statutory Authority

The general principles and authority for this program are scattered throughout UCA 62A-7. Specific sections are noted below:

  • UCA 62A-7-101 defines the terms of correctional facilities.
  • UCA 62A-7-104 directs the division to operate and maintain secure facilities and programs.
  • UCA 62A-7-201 through 203 and 401.5 specifically address the issues of confinement, secure facilities, and restrictions.

Funding Detail

Sources of Finance
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
General Fund $25,303,600 $25,688,300 $27,375,700 $25,566,800 $26,018,100
General Fund, One-time $0 ($43,700) $0 $677,000 $450,000
Federal Funds $35,100 $20,400 $37,600 $33,200 ($460,100)
Dedicated Credits Revenue $50,100 $74,100 $57,100 $534,000 $50,000
Transfers - Child Nutrition $534,400 $601,300 $612,500 $572,300 $638,100
Transfers - Commission on Criminal and Juvenile Justice $0 $0 $13,000 $48,400 $0
Transfers - Other Agencies $0 $36,000 $9,000 $11,400 $0
Transfers - Within Agency $0 ($18,000) $0 $0 $0
Beginning Nonlapsing $10,700 $0 $33,200 $690,800 $0
Closing Nonlapsing ($25,100) ($98,300) ($247,900) ($361,100) $0
Total
$25,908,800
$26,260,100
$27,890,200
$27,772,800
$26,696,100
 
Categories of Expenditure
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Personnel Services $14,166,500 $14,763,100 $15,594,200 $16,070,000 $14,594,000
In-state Travel $11,000 $15,400 $22,200 $11,400 $22,200
Out-of-state Travel $0 $300 $700 ($600) $700
Current Expense $9,578,800 $11,255,700 $11,835,100 $11,285,500 $12,447,200
DP Current Expense $190,100 $196,600 $254,300 $202,900 $228,000
Capital Outlay $15,300 $0 $16,400 $26,900 $0
Other Charges/Pass Thru $1,947,100 $29,000 $167,300 $176,700 ($596,000)
Total
$25,908,800
$26,260,100
$27,890,200
$27,772,800
$26,696,100
 
Other Indicators
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Budgeted FTE 316.0 297.9 299.0 295.0 284.0
Vehicles 21 21 21 21 21






Subcommittee Table of Contents

Program: Rural Programs

Function

Rural Programs includes short-term detention services, secure care, case management, state supervision, observation and assessment services, community-based alternatives, home detention, work programs, shelters, receiving centers, and early intervention services all designed to meet the needs of youth offenders in rural areas of the state.

Statutory Authority

This program operates under authority derived from sections found at UCA 62A-7. The program provides a combination of services found in each of the other JJS programs but specifically focuses on rural parts of the state.

Funding Detail

Sources of Finance
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
General Fund $17,287,600 $19,382,400 $21,458,300 $20,823,400 $17,067,500
General Fund, One-time $199,800 $357,200 $0 $0 $4,079,200
Federal Funds $233,200 $179,300 $150,700 $158,100 $159,600
American Recovery and Reinvestment Act $0 $0 $0 $343,100 $84,500
Dedicated Credits Revenue $623,800 $752,300 $680,000 $663,400 $694,500
GFR - Youth Corrections Victims $724,800 $0 $0 $0 $0
Transfers - Child Nutrition $160,700 $119,400 $178,700 $176,500 $185,300
Transfers - Commission on Criminal and Juvenile Justice $250,000 $134,500 $81,700 $123,300 $71,300
Transfers - Medicaid $3,284,600 $3,205,000 $3,267,700 $3,385,600 $3,397,100
Transfers - Other Agencies $0 $0 $0 $18,800 $0
Transfers - Within Agency $20,200 $61,900 $115,100 $1,700 $115,100
Beginning Nonlapsing $54,100 $169,900 $51,400 $139,700 $0
Closing Nonlapsing ($192,000) ($37,700) ($21,200) ($152,700) $0
Lapsing Balance $0 $0 $0 ($136,800) $0
Total
$22,646,800
$24,324,200
$25,962,400
$25,544,100
$25,854,100
 
Categories of Expenditure
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Personnel Services $13,711,700 $14,765,000 $15,819,200 $15,929,800 $16,085,900
In-state Travel $116,800 $116,100 $146,100 $70,400 $154,300
Out-of-state Travel $700 $1,500 ($300) $1,900 $300
Current Expense $2,110,400 $2,096,600 $2,639,300 $2,076,400 $2,321,700
DP Current Expense $267,300 $278,300 $370,000 $290,500 $423,300
Capital Outlay $0 $0 $7,700 $18,500 $0
Other Charges/Pass Thru $6,439,900 $7,066,700 $6,980,400 $7,156,600 $6,868,600
Total
$22,646,800
$24,324,200
$25,962,400
$25,544,100
$25,854,100
 
Other Indicators
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Budgeted FTE 316.1 307.0 311.0 301.2 310.1
Vehicles 38 38 38 38 38






Subcommittee Table of Contents

Program: Youth Parole Authority

Function

The Youth Parole Authority is responsible for parole release, rescission, revocation, and termination for youth offenders who have been committed to the division for secure confinement. The Youth Parole Authority determines when and under what conditions committed youth offenders are eligible for parole. The Parole Authority is a citizen board appointed by the Governor and acts independently of JJS.

Statutory Authority

The governing statute of the Youth Parole Authority is within the division's section of Utah Code 62A-7.

  • UCA 62A-7-501 creates the Youth Parole Authority and establishes the authorized membership, expenses, responsibilities, and procedures.
  • UCA 62A-7-502 through 507 establishes parole procedures.

Funding Detail

In FY 2007, the Legislature combined the Youth Parole Authority line item with the JJS Programs and Operations line item.

The following table depicts the funding history for the Youth Parole Authority within the Programs and Operations line item. A subsequent table shows the funding history for the Youth Parole Authority prior to FY 2007 when it was a separate line item.

Sources of Finance
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
General Fund $0 $312,100 $320,700 $343,200 $333,000
General Fund, One-time $0 ($800) $0 $0 $0
Federal Funds $0 $14,600 $23,400 $16,800 $24,700
Beginning Nonlapsing $0 ($700) ($700) $0 $0
Closing Nonlapsing $0 $0 $0 ($5,000) $0
Total
$0
$325,200
$343,400
$355,000
$357,700
 
Categories of Expenditure
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Personnel Services $0 $292,400 $316,200 $324,200 $327,500
In-state Travel $0 $18,400 $14,300 $12,300 $15,000
Out-of-state Travel $0 $500 $800 $0 $800
Current Expense $0 $13,900 $12,100 $11,000 $13,800
DP Current Expense $0 $0 $0 $7,500 $600
Total
$0
$325,200
$343,400
$355,000
$357,700
 
Other Indicators
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Approp
Budgeted FTE 0.0 4.0 4.0 4.0 4.0






Subcommittee Table of Contents