Financial Audit of the Department of Health A Report to the Governor and the Legislature of the State of Hawaii Report No. 04-05 March 2004_part5 pptx

37 Chapter 3: Financial Audit service under the noncontributory plan and age 55 with at least 5 years of service under the contributory plan. Retirees credited with at least 10 years of service excluding sick leave credit qualify for free medical insurance premiums; however, retirees with less than 10 years must assume a portion of the monthly premiums. All service-connected disability retirees who retired after June 30, 1984, with less than 10 years of service also qualify for free medical insurance premiums. Free life insurance coverage for retirees and free dental coverage for dependents under age 19 are also available. Retirees covered by the medical portion of Medicare are eligible to receive a reimbursement of a portion of the basic medical coverage premiums. For employees hired after July 1, 1996 and who retire with fewer than 25 years of service, the State shall pay to a fund a monthly contribution equal to one-half of the retired employee’s monthly Medicare or non- Medicare premium for certain medical benefits for retired employees with 10 or more years of service; and 75 percent of the retired employee’s monthly Medicare or non-Medicare premium for retired employees with at least 15 but fewer than 25 years of service. For active employees, the employer’s contributions are based upon negotiated collective bargaining agreements, and are funded by the State as accrued. Cost of Retirement Benefits The department’s general fund share of the expense for pension and post-retirement benefits for the year ended June 30, 2003, are paid from the state general fund and approximate $7,334,000 (see Note 1(n)). The department’s special revenue fund and proprietary fund share of the pension and post-retirement benefits expense for the year ended June 30, 2003, was approximately $3,138,000 and $212,000, respectively, and are included in the department’s basic financial statements. The department leases various office facilities and equipment on a long- term basis as provided for in the lease agreements. The following is a schedule of minimum future rentals on noncancelable operating leases at June 30, 2003: Year ending June 30: 2004 $ 930,870 2005 852,080 2006 949,790 2007 444,680 2008 418,340 $ 3,595,760 Note 6 – Lease Obligations This is trial version www.adultpdf.com 38 Chapter 3: Financial Audit Total governmental activities rent expense for the year ended June 30, 2003 was $1,897,390. Deferred Compensation The State offers its employees a deferred compensation plan created in accordance with Internal Revenue Code Section 457. The plan, available to all state employees, permits employees to defer a portion of their salary until future years. The deferred compensation is not available to employees until termination, retirement, death, or unforeseeable emergency. All plan assets are held in a trust fund to protect them from claims of general creditors. The State has no responsibility for loss due to the investment or failure of investment of funds and assets in the plan, but does have the duty of due care that would be required of an ordinary prudent investor. Accordingly, the assets and liabilities of the State’s deferred compensation plan are not reported in the accompanying basic financial statements. Litigation The department is a party to various legal proceedings, most of which normally occur in governmental operations. Although the department and its counsel are unable to express opinions as to the outcome of the litigation, it is their opinion that any potential liability arising there from, will not have a material adverse effect on the financial position of the department, because any judgments against the department are judgments against the State, and would have to be paid by legislative appropriation of the state general fund and not by the department. Ceded Land The Office of Hawaiian Affairs (OHA) and the State are presently in litigation involving the State’s alleged failure to properly account for and pay to OHA moneys due to OHA under the provisions of the Hawaii State Constitution and Chapter 10, HRS, for use by the State of certain ceded lands. As of June 30, 2003, the outcome of the lawsuit had not been decided. Note 7 – Commitments and Contingencies This is trial version www.adultpdf.com 39 Chapter 3: Financial Audit Note 8 – Transfers For the year ended June 30, 2003, transfers by fund were as follows: Transfers In Transfers Out Governmental funds: Tobacco settlement fund $ — $ 18,722,949 Nonmajor Funds 6,682,711 9,799,541 $ 6,682,711 $ 28,522,490 Proprietary funds: Water pollution control revolving fund $ 2,094,000 $ — Drinking water treatment revolving loan fund 1,551,000 — $ 3,645,000 $ — The tobacco settlement fund transferred $18,722,949 to the state general fund and the Department of Budget and Finance pursuant to Chapter 328L, HRS. Transfers out of nonmajor funds included $3,645,000 transferred to the proprietary funds relating to the State’s matching of federal funds received from the U.S. Environmental Protection Agency. The remaining transfers in/out of nonmajor funds were made to/from other State agencies to fund various programs and services. This is trial version www.adultpdf.com 40 Chapter 3: Financial Audit Exhibit 3.1 Governmental Business-t y pe A c ti v iti es A c ti v iti es T o t a l Current assets: Cas h an d cas h equ i va l ents on d epos i t w i t h t h e State of Hawa ii $ 120,590,696 $ 100,202,725 $ 220,793,421 Receivables: 47,590 2,261,687 2,309,277 2,561,952 851,517 3,413,469 ( 395,000 ) 395,000 — — 11,233,023 11,233,023 Total receivables 2,214,542 14,741,227 16,955,769 Total current assets 122,805,238 114,943,952 237,749,190 — 162,446,453 162,446,453 72,889,696 351,549 73,241,245 Total assets 195,694,934 277,741,954 473,436,888 11,650,441 — 11,650,441 6,449,596 49,082 6,498,678 Accrue d vacat i on, current port i on ( Note 1 ) 6,661,303 — 6,661,303 634,373 — 634,373 330,814 — 330,814 46,805 — 46,805 25,773,332 49,082 25,822,414 Accrued vacation, net of current portion (Note 1) 11,842,316 — 11,842,316 Total liabilities 37,615,648 49,082 37,664,730 72,889,696 351,549 73,241,245 Loans — 277,341,323 277,341,323 To b acco prevent i on an d contro l 27,277,052 — 27,277,052 Cap i ta l pro j ects 1,406,017 — 1,406,017 Ot h er purposes 32,449,955 — 32,449,955 Unrestr i cte d 24,056,566 — 24,056,566 Total net assets $ 158,079,286 $ 277,692,872 $ 435,772,158 See accompanying notes to basic financial statements. Primary Government DEPARTMENT OF HEALTH STATE OF HAWAII Statement of Net Assets June 30, 2003 Assets Accrued interest and loan fees (Note 3) Due from federal government Internal balances Capital assets, net (Note 4) Current maturities of loans receivables (Note 3) Total current liabilities Invested in capital assets Loans receivable, net of current maturities (Note 3) Accrued wages and employee benefits payable Liabilities and Net Assets Current liabilities: Workers’ compensation liability (Note 1) Restricted for: Vouchers and contracts payable Net assets: Commitments and contingencies (Notes 5, 6, and 7) Deferred income Due to State General Fund This is trial version www.adultpdf.com 41 Chapter 3: Financial Audit Exhibit 3.2 O p eratin g Char g es for Grants and Governmental Business-t yp e Ex p enses Services Contributions Activities Activities Total Primary government: Governmental activities: General administration $ 24,935,698 $ 325,164 $ 8,638,481 $ (15,972,053) $ — $ (15,972,053) Environmental health administration 36,287,269 5,893,051 8,388,703 (22,005,515) — (22,005,515) Behavioral health services administration 192,769,198 1,973,307 13,136,150 (177,659,741) — (177,659,741) Health resources administration 249,905,904 1,275,123 56,895,824 (191,734,957) — (191,734,957) Total governmental activities 503,898,069 9,466,645 87,059,158 (407,372,266) — (407,372,266) Business-type activities: Environmental health loan programs 2,028,675 5,938,729 10,310,356 — 14,220,410 14,220,410 Total primary government $ 505,926,744 $ 15,405,374 $ 97,369,514 (407,372,266) 14,220,410 (393,151,856) General revenues: State general fund allotments 317,485,335 — 317,485,335 Nonimposed employee fringe benefits (Note 1) 30,535,685 — 30,535,685 Environmental response tax 1,562,115 — 1,562,115 Deposit beverage container fee 2,091,733 — 2,091,733 Advance glass disposal fee 3,066,777 — 3,066,777 Tobacco settlement funds 43,523,519 — 43,523,519 Other 94,837 — 94,837 Transfers (Note 8) (21,839,779) 3,645,000 (18,194,779) Total general revenues and transfers 376,520,222 3,645,000 380,165,222 Change in net assets (30,852,044) 17,865,410 (12,986,634) Net assets at July 1, 2002 188,931,330 259,827,462 448,758,792 Net assets at June 30, 2003 $ 158,079,286 $ 277,692,872 $ 435,772,158 See accompanying notes to basic financial statements. Functions/Pro g rams Pro g ram Revenues Primar y Government Net (Expense) Revenue and Changes in Net Assets DEPARTMENT OF HEALTH STATE OF HAWAII Statement of Activities Year Ended June 30, 2003 This is trial version www.adultpdf.com 42 Chapter 3: Financial Audit Exh i b i t 3 . 3 Other Total Tobacco G overnmental G overnmental G eneral S ettlement Funds Funds Cash and cash equivalents $ 48,206,306 $ 28,033,175 $ 44,351,215 $ 120,590,696 Accrue d i nterest rece i va bl e — — 47,590 47,590 Due f rom f e d era l government — — 2,561,952 2,561,952 Total assets $ 48,206,306 $ 28,033,175 $ 46,960,757 $ 123,200,238 Liabilities: Vouchers and contracts payable $ 7,867,732 $ 708,048 $ 3,074,661 $ 11,650,441 Accrue d wages an d emp l oyee b ene fi ts 4,874,110 48,075 1,527,411 6,449,596 De f erre d i ncome — — 330,814 330,814 Due to ot h er f un d s — — 395,000 395,000 Due to State Genera l Fun d 46,805 — — 46,805 Total liabilities 12,788,647 756,123 5,327,886 18,872,656 Fund balances: Reserve d f or encum b rances 39,492,554 10,455,938 28,255,839 78,204,331 Unreserve d , reporte d i n: Ma j or f un d s: Genera l ( 4,074,895 ) — — ( 4,074,895 ) To b acco sett l ement — 16,821,114 — 16,821,114 N onmajor special revenue funds — — 13,377,032 13,377,032 Total fund balances 35,417,659 27,277,052 41,632,871 104,327,582 Total liabilities and fund balances $ 48,206,306 $ 28,033,175 $ 46,960,757 $ 123,200,238 See accompanying notes to basic financial statements. Liabilities and Fund Balances Assets DEPARTMENT OF HEALTH Balance Sheet - Governmental Funds June 30, 2003 STATE OF HAWAII This is trial version www.adultpdf.com 43 Chapter 3: Financial Audit Exhibit 3.4 Total fund balances – governmental funds $ 104,327,582 Amounts reported for governmental activities in the statement of net assets are diff erent b ecause: Capital assets used in governmental activities are not financial resources and therefore not reported in the governmental funds. 72,889,696 Accrued vacation reported in the statement of net assets do not require the use of current financial resources and therefore are not reported as li a bili t i es i n t h e governmenta l f un d s. ( 18,503,619 ) Workers’ compensation liability reported in the statement of net assets does not requ i re t h e use o f current fi nanc i a l resources an d t h ere f ore i s not reporte d as a li a bili t i es i n t h e governmenta l f un d s ( 634,373 ) Net assets of governmental activities $ 158,079,286 See accompanying notes to basic financial statements. June 30, 2003 DEPARTMENT OF HEALTH STATE OF HAWAII Reconciliation of the Governmental Fund Balances to the Statement of Net Assets This is trial version www.adultpdf.com 44 Chapter 3: Financial Audit Exhibit 3.5 Other Total Tobacco Governmental Governmental General Settlement Funds Funds Revenues: S tate genera l f un d a ll otments, net $ 311 ,7 43 ,5 98 $ — $ 5,7 41 ,7 3 7 $ 31 7, 48 5, 33 5 Intergovernmenta l — — 84,623,804 84,623,804 To b acco sett l ement — 43,523,519 — 43,523,519 Non i mpose d emp l oyee f r i nge b ene fi ts ( Note 1 ) 30,535,685 — — 30,535,685 Taxes, f ees, fi nes, an d ot h er — — 16,886,968 16,886,968 Interest i ncome — 869,904 949,333 1,819,237 Total revenues 342,279,283 44,393,423 108,201,842 494,874,548 Expenditures: Genera l a d m i n i strat i on 17,649,885 — 6,971,885 24,621,770 Env i ronmenta l h ea l t h 20,035,354 — 14,398,930 34,434,284 Be h av i ora l h ea l t h serv i ces 172,815,777 — 17,792,185 190,607,962 Hea l t h resources 154,713,111 32,207,043 62,323,666 249,243,820 Total expenditures 365,214,127 32,207,043 101,486,666 498,907,836 Excess (deficiency) of revenues over expen di tures ( 22,934,844 ) 12,186,380 6,715,176 ( 4,033,288 ) Other financing sources (uses): Trans f ers i n ( Note 8 ) — — 6,682,711 6,682,711 Trans f ers out ( Note 8 ) — ( 18,722,949 ) ( 9,799,541 ) ( 28,522,490 ) Total other financing uses — (18,722,949) (3,116,830) (21,839,779) Net change in fund balances (22,934,844) (6,536,569) 3,598,346 (25,873,067) Fund balances at July 1, 2002 58,352,503 33,813,621 38,034,525 130,200,649 Fund balances at June 30, 2003 $ 35,417,659 $ 27,277,052 $ 41,632,871 $ 104,327,582 See accompanying notes to basic financial statements. DEPARTMENT OF HEALTH STATE OF HAWAII Statement of Revenues, Expenditures, and Changes in Fund Balances - Governmental Funds Year Ended June 30, 2003 This is trial version www.adultpdf.com 45 Chapter 3: Financial Audit Exhibit 3.6 Net change in fund balances – total governmental funds $ (25,873,067) Amounts reported for governmental activities in the statement of activities are different because: Governmental funds report capital outlays as expenditures. However, in the statement of activities the cost of those assets is allocated over their estimated useful lives and reported as depreciation expense. This is the amount b y which depreciation exceeded capital outlays for the year. (3,693,038) Accrued vacation reported in the statement of activities do not require the use of current financial resources and therefore are not reported as expenditures i n t h e governmenta l f un d s unt il d ue an d paya bl e. ( 651,566 ) Workers’ compensation liability reported in the statement of activities do not require the use of current financial resources and therefore are not reported as expenditures in the governmental funds until due and payable. (634,373) Change in net assets of governmental activities $ (30,852,044) See accompanying notes to basic financial statements. to the Statement of Activities Year Ended June 30, 2003 DEPARTMENT OF HEALTH STATE OF HAWAII Reconciliation of the Statement of Revenues, Expenditures, and Changes in Fund Balances of Governmental Funds This is trial version www.adultpdf.com 46 Chapter 3: Financial Audit Exh i b i t 3 .7 Water Pollution Drinking Water C ontrol Treatment Revolvin g Revolvin g Fund Loan Fund Total Current assets: Cas h an d cas h equ i va l ents i n state treasury $ 89,528,990 $ 10,673,735 $ 100,202,725 Loan fees receivable 566,544 74,030 640,574 Accrued interest receivable (Note 3) 1,588,748 32,365 1,621,113 Due f rom ot h er f un d s — 395,000 395,000 Due f rom f e d era l government 400,076 451,441 851,517 Current portion of loans receivable (Note 3) 10,659,371 573,652 11,233,023 Total current assets 102,743,729 12,200,223 114,943,952 Loans receivable, net of current portion (Note 3) 151,795,915 10,650,538 162,446,453 Cap i ta l assets, net ( Note 4 ) 19,961 331,588 351,549 Total assets 254,559,605 23,182,349 277,741,954 Liabilities: Current li a bili t i es: Accrued payroll and other 41,343 7,739 49,082 Total liabilities 41,343 7,739 49,082 Net assets: Investe d i n cap i ta l assets 19,961 331,588 351,549 Restricted for loans 254,498,301 22,843,022 277,341,323 Total net assets $ 254,518,262 $ 23,174,610 $ 277,692,872 See accompanying notes to basic financial statements. Assets (Restricted) Liabilities and Net Assets DEPARTMENT OF HEALTH STATE OF HAWAII Statement of Net Assets – Proprietary Funds June 30, 2003 This is trial version www.adultpdf.com [...]...Chapter 3: Financial Audit Exhibit 3.8 DEPARTMENT OF HEALTH STATE OF HAWAII Statement of Revenues, Expenses, and Changes in Fund Net Assets – Proprietary Funds Year Ended June 30, 2003 Water Pollution Control Revolving Fund Operating revenues: Interest income from loans Administration loan fees $ Total operating revenues 3,956,751 1,451,773 Drinking Water Treatment Revolving Loan Fund $ 158,727... Operating expenses: Administrative State program management Small systems Water protection Nonoperating revenues: Interest income from investments Federal contribution Other Total nonoperating revenues Income before transfers in Transfers in (Note 8) Change in fund net assets Net assets at July 1, 2002 Net assets at June 30, 2003 $ 254,518,262 $ 23,174,610 $ 277,692,872 See accompanying notes to basic... in Transfers in (Note 8) Change in fund net assets Net assets at July 1, 2002 Net assets at June 30, 2003 $ 254,518,262 $ 23,174,610 $ 277,692,872 See accompanying notes to basic financial statements This is trial version www.adultpdf.com 47 ... Total operating revenues 3,956,751 1,451,773 Drinking Water Treatment Revolving Loan Fund $ 158,727 371,478 Total $ 4,115,478 1,823,251 5,408,524 530,205 5,938,729 1,202,434 — — — 272,850 208,956 1,858 342,577 1,475,284 208,956 1,858 342,577 Total operating expenses 1,202,434 826,241 2,028,675 Operating income (loss) 4,206,090 (296,036) 3,910,054 2,535,929 4,428,893 685 239,321 3,105,208 320 2,775,250 . and not by the department. Ceded Land The Office of Hawaiian Affairs (OHA) and the State are presently in litigation involving the State s alleged failure to properly account for and pay to OHA. financial position of the department, because any judgments against the department are judgments against the State, and would have to be paid by legislative appropriation of the state general fund and. See accompanying notes to basic financial statements. Primary Government DEPARTMENT OF HEALTH STATE OF HAWAII Statement of Net Assets June 30, 2003 Assets Accrued interest and loan fees (Note