33 Chapter 3: Financial Audit Receivables and Payables Activities between funds that are representative of lending/borrowing arrangements outstanding at the end of the fiscal year are referred to as interfund receivables/interfund payables. Any residual balances outstanding between the governmental activities and the business-type activities are reported in the government-wide financial statements as internal balances. Use of Estimates In preparing basic financial statements in conformity with GAAP, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Nonimposed Employee Fringe Benefits Payroll fringe benefit costs of the department’s employees are funded by general fund appropriations and are assumed by the State, accordingly, such costs are not charged to the department’s operating funds. These costs, totaling $30,535,685, of which $7,334,000 was for retirement benefits, have been reported as revenues and expenditures in the department’s basic financial statements for the fiscal year ended June 30, 2003. Payroll fringe benefit costs related to federally funded salaries are not assumed by the State and are recorded as expenditures in the department’s basic financial statements. Revenue estimates are provided to the State Legislature at the time of budget consideration and are revised and updated throughout the fiscal year. Budgeted expenditures are derived primarily from acts of the State Legislature and from other authorizations contained in the State Constitution, the Hawaii Revised Statutes (HRS) and other authorizations contained in other specific appropriation acts in various Session Laws of Hawaii. To the extent not expended or encumbered, general fund appropriations generally lapse at the end of the year for which the appropriations were made. The State Legislature specifies the lapse date and any other particular conditions relating to terminating the authorization for other appropriations. For budgeting purposes, the department’s budgetary fund structure and accounting principles differ from those utilized to present the basic financial statements in conformity with GAAP. Encumbrances represent Note 2 – Budgeting and Budgetary Control This is trial version www.adultpdf.com 34 Chapter 3: Financial Audit executed but unperformed purchase orders or contracts. Encumbrances are recorded as expenditures for budgetary purposes and as reservations of fund balance for GAAP purposes. Since budgetary basis differs from GAAP, budget and actual amounts in the accompanying Required Supplementary Information – Budgetary Comparison Schedules are presented on the budgetary basis. A reconciliation of the excess of revenues over expenditures on a budgetary basis to the excess (deficiency) of revenues over expenditures presented in conformity with GAAP is set forth in the Note to Budgetary Comparison Schedules. At June 30, 2003, the proprietary fund loans receivable consists of loans to county governmental units for the water pollution control and drinking water treatment programs. The loans are due in annual, semi-annual, or quarterly payments, including interest at 1.55 percent to 3.02 percent, commencing not later than one year after project completion or notice to proceed. Final payment is due not later than 20 years after project completion. Accrued interest receivable on the loans amounted to approximately $1,555,825 at June 30, 2003. The following is a schedule of principal payments due on loans for projects completed or in progress as of June 30, 2003: Year ending June 30: 2004 $ 11,233,023 2005 11,525,840 2006 11,807,261 2007 12,098,068 2008 12,396,571 Thereafter 114,618,713 $ 173,679,476 Note 3 – Loans Receivable This is trial version www.adultpdf.com 35 Chapter 3: Financial Audit Capital asset activity for the year ended June 30, 2003 was as follows: Depreciation expense for the year ended June 30, 2003 was charged to functions as follows: Governmental activities General administration $ 513,091 Environmental health 1,632,877 Behavioral health 1,598,868 Health resources 861,649 Total depreciation expense – governmental activities $ 4,606,485 Business-type activities: Environmental health $ 73,434 Note 4 – Capital Assets Beginning Ending Balance Additions Deletions Balance Governmental activities: Capital assets not being depreciated: Land $ 1,018,080 $ — $ — $ 1,018,080 Total capital assets not being depreciated 1,018,080 — — 1,018,080 Capital assets being depreciated: Land improvements 1,862,927 — — 1,862,927 Building and improvements 126,113,479 — (276,000) 125,837,479 Furniture and equipment 12,298,031 930,456 (1,029,979) 12,198,508 Total capital assets being depreciated 140,274,437 930,456 (1,305,979) 139,898,914 Less accumulated depreciation: Land improvements 1,475,755 115,023 — 1,590,778 Building and improvements 52,718,719 3,892,465 (276,000) 56,335,184 Furniture and equipment 10,515,309 598,997 (1,012,970) 10,101,336 Total accumulated depreciation 64,709,783 4,606,485 (1,288,970) 68,027,298 Total capital assets of governmental activities, net $ 76,582,734 $ (3,676,029) $ (17,009) $ 72,889,696 Business-type activities: Capital assets being depreciated: Equipment $ 459,907 $ 179,743 $ (46,188) $ 593,462 Less accumulated depreciation for equipment 214,667 73,434 (46,188) 241,913 Total capital assets of business-type activities, net $ 245,240 $ 106,309 $ — $ 351,549 This is trial version www.adultpdf.com 36 Chapter 3: Financial Audit Employees’ Retirement System Plan Description All eligible employees of the State are required by Chapter 88, HRS, to become members of the Employees’ Retirement System of the State of Hawaii (ERS), a cost-sharing multiple-employer public employee retirement plan. The ERS provides retirement benefits as well as death and disability benefits. The ERS issues a comprehensive annual financial report that is available to the public. That report may be obtained by writing to the ERS at 201 Merchant Street, Suite 1400, Honolulu, Hawaii 96813. The ERS consists of a contributory plan and a noncontributory plan. Employees covered by Social Security on June 30, 1984 were given the option of joining the noncontributory plan or remaining in the contributory plan. All new employees hired after June 30, 1984, who are covered by Social Security, are generally required to join the noncontributory plan. Both plans provide a monthly retirement allowance based on the employee’s age, years of credited service, and average final compensation (AFC). The AFC is the average salary earned during the five highest paid years of service, including the payment of salary in lieu of vacation, if the employee became a member prior to January 1, 1971. The AFC for members hired on or after this date is based on the three highest paid years of service excluding the payment of salary in lieu of vacation. Vesting requirements for the contributory and noncontributory plans are five years and ten years, respectively. All contributions, benefits, and eligibility requirements are governed by Chapter 88, HRS. Funding Policy Most covered employees of the contributory plan are required to contribute 7.8 percent of their salary. Police officers, firefighters, investigators of the department of the prosecuting attorney and the attorney general, narcotics enforcement investigators, and public safety investigators are required to contribute 12.2 percent of their salary. The actuarial cost or funding method used to calculate the total employer contribution required is the entry age normal actuarial cost method. Under this method, the total employer contributions to the ERS is comprised of normal cost plus level annual payments required to amortize the unfunded actuarial accrued liability over the closed period ending June 30, 2029. Post-Retirement Health Care and Life Insurance Benefits In addition to providing pension benefits, the State provides certain health care and life insurance benefits to all employees hired prior to July 1, 1996 who retire from State employment on or after attaining age 62 with at least ten years of service or age 55 with at least 30 years of Note 5 – Retirement Benefits This is trial version www.adultpdf.com 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 . 33 Chapter 3: Financial Audit Receivables and Payables Activities between funds that are representative of lending/borrowing arrangements outstanding at the end of the fiscal year are referred. as interfund receivables/ interfund payables. Any residual balances outstanding between the governmental activities and the business-type activities are reported in the government-wide financial. State and are recorded as expenditures in the department’s basic financial statements. Revenue estimates are provided to the State Legislature at the time of budget consideration and are revised and