|
39
<br /> Slide #8
<br /> SCENARIO 1: NO ADDITIONAL PROGRAMMING
<br /> Approved FY 25-26 FY 26-27 FY 27-29 FY 28-29 FY 29-30 FY 30-32 FY 31-32
<br /> Opioid Settlement Fund Projects through FY Projected Projected Projected Projected Projected Projected Projected
<br /> 24-25
<br /> Starting Balance $2,748,141 $ 2,328,733 $2,52$,204 $ 2,481,121 $2,210,840 $ 2,116,249 5 2,049,874 $1,819,980
<br /> Current County Programming $1,306,065 $ 787,500 $ 820,700 $ 855,600 $ 998,400 $ 943,300 $ 990,500 $1,040,000
<br /> Additional Programming
<br /> New Revenue $ 986,657 $ 986,911 $ 173,817 $ 585,119 $ 823,809 $ 856,925 $ 760,606 $ 703,466
<br /> Annual Surplus/(Deficit) $(419,408)$ 199,471 $ (46,883)$ (270,481) $ (74,591)$ (86,375)$ (229,894)$ (336,534)
<br /> Ending Balance $2,328,733 $2,528,204 $2,481,321 $2,21.0,940 $2,136,249 $ 2,049,874 $ 1,829,980 $1,483,446
<br /> Opioid Settlement Fund Projects FY 32.33 FY 33-34 FY 34-35 FY35-36 FY36.37 FY37-38 FY38-39
<br /> Projected Projected Projected Projected Projected Projected Projected
<br /> Starting Balance $1,493,446 $ 1,035,474 $ 391,992 NONE NONE NONE NONE
<br /> Current County Programming $1,092,000 $ 1,146,600 $1,203,900. $ 1,264,100 $1,327300 $ 1,393,700 $ 1,463,4D0
<br /> %ciditional Programming
<br /> ewRevenue ,$ 644,D28 $ 503,108 $ 503,108 $ 503,108 $ 416,069 Is 300,676 $ 300,676
<br /> %nnual Surplus/(Deficit) , $ 643,492 $ (700,792)$ (760,992)$ (911,231)$(1,093,024)$ 1,162,724
<br /> -nding Balance $1,035,474 $ 391,982 $ 309,9101 N/A I N/A I N/A N/A
<br /> • County Funding Required in FY 2035
<br /> • Projected Subsidy of$760k to$1.2 M required starting in FY 36 �
<br /> JRANGE COUNTY
<br /> NORTH CAROLINA
<br /> Slide #9
<br /> SCENARIO 2: $250K ADDITIONAL PROGRAMMING
<br /> Approved FY 25-26 FY 26-27 FY 27-28 FY 29-29 FY 29-30 FY 30-31 FY 31-32
<br /> Opioid Settlement Fund Projects through FY 24-25 Projected Projected Projected Projected Projected Projected projected
<br /> Starting Balance $2,749,141 $ 2,079,733 $2,028,204 $2,731,321 $1,210,840 $ 886,249 $ 549,874 $ 69,930
<br /> Current County Programming $1,306,065 $ 787,500 $ 820,700 $ 855,600 $ 999,400 $ 943,300 $ 990,500 $1,040,000
<br /> Additional Programming $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000
<br /> New Revenue $ 886,657 $ 986,971 $ 773,817 $ 585,119 $ 823,809 $ 856,925 $ 760,606 $ 703,466
<br /> nnual Surplus/(Deficit) $(669,408) $ (50,529)$ (296,883)15 (520,491) $ 1324,591) $ (336,375)$ (479,894)$ (586,534)
<br /> nding Balance $2,079,733 $2,028,204 $1,731,321 $1,210,840 $ 886,249 $ 549,874 $ 69,980 $ (516,554)
<br /> Opioid Settlement Fund Projects FY 32.33 FY 33-34 FY 34-35 FY35-36 FY36-37 FY37-38 FY38-39
<br /> Projected Projected Projected Projected Projected Projected Projected
<br /> Starting Balance NONE NONE NONE NONE NONE NONE NONE
<br /> urrent[ounty Programming $1,097,000 $ 1,146,600 $ 1,203,900 $1,264,100 $1,327,300 $ 1,393,700 $ 1,463,400
<br /> Additional Programming $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 25D,000 $ 250,000 $ 250,000
<br /> ewRevenue $ 644,028 $ 503,108 $ 503,108 $ 503,108 $ 416,069 $ 300,676 $ 300,676
<br /> nual Surplus/(Deficit) $ 697,972 $ (893,492)1$ (950,792) $(1,010,992)$(1,361,231)$ 1,343,024]$(1,412,724
<br /> ndin Balance N1 I N/A I N/A N/A N/A N/A N/A
<br /> • County Funding Required in FY 2032
<br /> • Projected Subsidy of$700k to$1.4 M required starting in FY 33 ,
<br /> ORANGE COUNTY
<br /> NORTH CAROLINA
<br />
|