Group: Social Services - Department of Human Services Agency: ISF - Human Services Line Item: ISF - DHS Internal Service Funds Function The Department of Human Services operates one internal service funds (ISF) that provide services to the department. General Services collects funds from the divisions for building maintenance and rent for the department's main office in Salt Lake City. This ISF is scheduled to be closed at the end of FY 2010. Data Processing was an account used to distribute cost for programming services. With the passage of House Bill 109, Information Technology Governance Amendments (2005 General Session), data processing was consolidated into the Department of Technology Services including the transfer of 33 full time equivalent (FTE) employees from this internal service fund. The Data Processsing ISF was closed at the end of FY 2008 and only entries necessary to close the fund were processed during FY 2009. Statutory Authority The departmental internal service funds are not listed specifically in statute. However, UCA 63J-1-306 places the following legislative controls on the operation of internal service funds: - All internal service fund budgets must be approved by the Legislature.
- The number of full time permanent positions must be approved for each internal service fund.
- The Legislature must approve all capital acquisitions made by an internal service fund.
- No capital assets can be transferred to an internal service fund without Legislative approval.
- Rate structures must be approved by the Legislature.
- Working capital must be acquired in the following order: first from operating revenues, second from long-term debt, and lastly from appropriation.
- Borrowing from the General Fund (long term debt) is allowed as long as "the debt is repaid over the useful life of the asset and borrowing does not exceed 90 percent of the net value of the capital assets."
Funding Detail The department's internal service fund is funded by dedicated credits from other agencies within the department. For analysis of current budget requests and discussion of issues related to budgets covered by this subcommittee click here. Sources of Finance | 2007 Actual | 2008 Actual | 2009 Actual | 2010 Actual | 2011 Approp | Dedicated Credits - Intragvt Rev | $4,502,852 | $5,156,500 | $1,392,943 | $0 | $0 | Total | $4,502,852 | $5,156,500 | $1,392,943 | $0 | $0 |
---|
  | Programs: | 2007 Actual | 2008 Actual | 2009 Actual | 2010 Actual | 2011 Approp | ISF - DHS General Services | $1,417,127 | $1,425,200 | $1,392,943 | $0 | $0 | ISF - DHS Data Processing | $3,085,725 | $3,731,300 | $0 | $0 | $0 | Total | $4,502,852 | $5,156,500 | $1,392,943 | $0 | $0 |
---|
  | Categories of Expenditure | 2007 Actual | 2008 Actual | 2009 Actual | 2010 Actual | 2011 Approp | Personnel Services | $29,000 | $36,100 | $37,310 | $0 | $0 | Current Expense | $1,400,451 | $1,333,600 | $1,368,532 | $0 | $0 | DP Current Expense | $3,080,957 | $3,798,900 | $5,916 | $0 | $0 | Depreciation | $1,919 | $1,900 | $0 | $0 | $0 | Total | $4,512,327 | $5,170,500 | $1,411,758 | $0 | $0 |
---|
  | Other Indicators | 2007 Actual | 2008 Actual | 2009 Actual | 2010 Actual | 2011 Approp | Budgeted FTE | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | Retained Earnings | $321,952 | $307,934 | $133,101 | $0 | $0 | Vehicles | 1 | 1 | 1 | 0 | 0 |
|
|
|
|
|
| Subcommittee Table of ContentsProgram: ISF - DHS General Services Function The Division of Facilities, Construction and Management (DFCM) provides operation and maintenance services for the Human Services administration building in Salt Lake City for a charge based on a per square foot rate. The General Services ISF collects funds from the department's divisions occupying that building according to their share of space occupied. The rate of $13.44 per square foot has remained the same for the past ten years. This ISF is scheduled to be eliminated at the end of FY 2010. At that time, the ISF will discontinue charging rent and other expenses to the divisions through this ISF as a result of moving into the department's new building. Funding Detail Sources of Finance | 2007 Actual | 2008 Actual | 2009 Actual | 2010 Actual | 2011 Approp | Dedicated Credits - Intragvt Rev | $1,417,127 | $1,425,200 | $1,392,943 | $0 | $0 | Total | $1,417,127 | $1,425,200 | $1,392,943 | $0 | $0 |
---|
  | Categories of Expenditure | 2007 Actual | 2008 Actual | 2009 Actual | 2010 Actual | 2011 Approp | Personnel Services | $34,066 | $36,100 | $37,310 | $0 | $0 | Current Expense | $1,337,377 | $1,302,600 | $1,368,532 | $0 | $0 | DP Current Expense | $55,159 | $5,400 | $5,916 | $0 | $0 | Total | $1,426,602 | $1,344,100 | $1,411,758 | $0 | $0 |
---|
  | Other Indicators | 2007 Actual | 2008 Actual | 2009 Actual | 2010 Actual | 2011 Approp | Budgeted FTE | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | Retained Earnings | $70,851 | $151,916 | $133,101 | $0 | $0 | Vehicles | 1 | 1 | 1 | 0 | 0 |
|
|
|
|
|
| Subcommittee Table of ContentsProgram: ISF - DHS Data Processing Function The department's Data Processing Internal Service Fund no longer functions as an ISF. It was closed at the end of FY 2008. Funding Detail Sources of Finance | 2007 Actual | 2008 Actual | 2009 Actual | 2010 Actual | 2011 Approp | Dedicated Credits - Intragvt Rev | $3,085,725 | $3,731,300 | $0 | $0 | $0 | Total | $3,085,725 | $3,731,300 | $0 | $0 | $0 |
---|
  | Categories of Expenditure | 2007 Actual | 2008 Actual | 2009 Actual | 2010 Actual | 2011 Approp | Personnel Services | ($5,066) | $0 | $0 | $0 | $0 | Current Expense | $63,074 | $31,000 | $0 | $0 | $0 | DP Current Expense | $3,025,798 | $3,793,500 | $0 | $0 | $0 | Depreciation | $1,919 | $1,900 | $0 | $0 | $0 | Total | $3,085,725 | $3,826,400 | $0 | $0 | $0 |
---|
  | Other Indicators | 2007 Actual | 2008 Actual | 2009 Actual | 2010 Actual | 2011 Approp | Retained Earnings | $251,101 | $156,018 | $0 | $0 | $0 |
|
|
|
|
|
| Subcommittee Table of Contents |