Orange County NC Website
I <br />'-_'~ <br />Orange County Budget <br />08/30/07 <br />County Medicaid RelieflSales Tax Swap Staff Analysis <br />Fiscal Years 2007.08 Through 2011.12 Fisal Year 2~9-i0 re8eds year that phase-in of County Medicaid Swap i <br />(Footnotes to spreadsheet provided on pages 2 & 3) <br />The spreadsheet below provides ayear--by-year analysis of the State's recently approved Medicaid Swap/Relief package for counties. The numbers used to <br />North Carolina Association of County Commissioners. <br />1 <br />2 <br />are based on State projections furnished by the <br />Section 1. Coun Medicaid Relief 20D7.08 2008.09 2009-10 2010.11 2011.12 Total <br />Amount of County Medicaid Expenditures That State Assumes (i.e. <br />County's Medicaid Relief from State, 3 Year Phase In Plan Beginning $761,706 $2,393,587 $5,239,549 $5,893,443 $6,525,868 $20,814,153 <br />10/01!07) ttl <br />3 <br />Section 2. Public School Buildin Funds'`' <br />State Takes Public School Building Fund Monies (Only in First Year ($457,024) $0 $0 $0 $0 ($457,024) <br />of Relief Plan <br />6 Section 3. Sales Tan Changes Isl <br />Loss of Article 44 Local Sales Tax -State Takes Beginning with <br />114 cent beginning 10101108 followed by 100% beginning 10101!09 <br />(Article 44 Sales Tax is the most recently enacted local option sales $0 ($1,871,909) ($4,683,837) ($5,725,48D) ($6,022,221) ($18,303,447) <br />tax; counties were giving the authority levy the tax in 2001 when the <br />State took back Intangibles revenue from local governments) <br />Loss of Article 42 Local Option t/2 Cent Sales Tax -Distribution <br />Formula Converts 1/4 Cent from Per Capita to Point of Sale Effective $0 $D ($726,004 <br />) <br />($753,656) <br />($783,802) <br />($2,263,462) <br />October 1, 2009 (Per the County Capital Funtling Policy, Article 42 <br />Revenues are currently dedicated to School & County capital) <br />State's Projection of Article 44 Sales Tax Distributed to Orange $0 $622,953 $652,424 $0 $0 $1 <br />275 <br />377 <br />County (Temporary for 2 Years Beginning in Fiscal Year 2008.09) , <br />, <br />Less: Hold Harmless Sales Tax Pa ment to Munici alities $0 $773,044 $2,927,908 $3,992,934 $4,194,568 $11,888,454 <br />Net Im act of State Takin Sales Tax $0 $2 D22 DDO $7 685 325 $10 472 070 $11 D00 591 $31179 986 <br />i <br />E <br />9 <br />10 <br />11 <br />12 <br />13 <br />14 <br />15 <br />16 <br />17 <br />18 <br />Difference Between County Medicaid Relief (Section 1), Public <br />School Building Funds (Section 2) and 114 Cent Sales Tax $304,682 $371,587 ($2,445,776) ($4,578,627) ($4,474,723) ($1D,822,857) <br />Chan es Section 3 <br />Plus: Hold Harmless Funds From State (4! $195,318 $128,413 $2,945,776 $5,078,627 $4,974,723 $13,322,857 <br />Coun Gain After Hold Harmless Funds From State $500,000 $500 000 $500 000 $500 000 $500 000 $2 500 000 <br />Funds Required to Replace PSBF IZI ($477,377) ($477,377) <br />Potential Shortfall Between Orange County Approved Medicaid <br />Budget and Year•End Expenditure Projections tsl ($545,000) ($545,000) <br />Potential County Net Loss After Replacing PSBF and Projected ($522,377) $1 <br />477 <br />623 <br />Medicaid Shortfall , <br />, <br />Page 1 of 3 <br />