2019 COUNTY DATA SHEET (Must Accompany 2019 Budget)

Transcription

1 2019 COUNTY DATA SHEET (Must Accompany 2019 Budget) COUNTY OF: HUNTERDON County Officials Name Board of Chosen Freeholders Term Expires Bradley Myhre Suzanne Lagay, Freeholder Director 12/31/2019 Acting, Clerk of the Board of Chosen Freeholders John E. Lanza, Freeholder Deputy Director 12/31/2019 Janet R. Previte Y-919 J. Matthew Holt, Freeholder 12/31/2021 County Finance Officer Cert No. Susan J. Soloway, Freeholder 12/31/2021 Scott Clelland 455 Shaun C. Van Doren, Freeholder 12/31/2020 Registered Municipal Accountant Lic No. Shana Taylor County Counsel George Wagner Chief of Staff Official Mailing Address of County P.O. Box 2900 Please attach this to your 2019 Budget and Mail to: Flemington, New Jersey Director, Division of Local Government Services Fax #: (908) Department of Community Affairs P.O. Box 803 Trenton, New Jersey Municode: Sheet A Division Use Only Public Hearing Date:

2

3 COMMENTS OR CHANGES REQUIRED AS A CONDITION OF CERTIFICATION OF DIRECTOR OF LOCAL GOVERNMENT SERVICES The changes or comments which follow must be considered in connection with further action on this budget. County of HUNTERDON Sheet 1a

4 COUNTY BUDGET NOTICE Annual Budget of the County of HUNTERDON for the Fiscal Year 2019 Be it Resolved, that the following statements of revenues and appropriations shall constitute the County Budget for the year 2019; Be it Further Resolved, that said Budget be published in the Hunterdon County Democrat In the Issue of April 25, 2019 The Board of Chosen Freeholders of the County of HUNTERDON does hereby approve the following as the Budget for the year 2019: SOLOWAY LANZA RECORDED VOTE Ayes VAN DOREN Nays Abstain (Insert last name) LAGAY Absent HOLT Notice is hereby given that the Budget and Tax Resolution was approved by the Board of Chosen Freeholders of the County of on April 16th, 2019 HUNTERDON A Hearing on the Budget and Tax Resolution will be held at the Freeholder Meeting Room, 71 Main Street, Flemington, NJ Monday May 6th, 2019 at 5:30 PM at which time and place objections to said Budget and Tax Resolution for the year 2019 may be presented by taxpayers or other interested persons. EXPLANATORY STATEMENT SUMMARY OF APPROVED BUDGET FCOA YEAR 2019 YEAR 2018 Total Appropriations [Item 9, Sheet 32} 88,491, ,779, Less: Anticipated Revenues (Item 5, Sheet 9) 19,816, ,423, Amount to be Raised by Taxation - County Purpose Tax (Item 6, Sheet 9) ,675, ,356, Sheet 2

5 EXPLANATORY STATEMENT - ( Continued ) SUMMARY OF 2018 APPROPRIATIONS EXPENDED AND CANCELED General Appropriations Solid Waste/Recycling Utility Appropriations Explanations of Appropriations for "Other Expenses" Budget Appropriations 87,779, , The amounts appropriated under the title of "Other Expenses" are for operating costs other than "Salaries & Wages." Budget Appropriations Added by N.J.S. 565, A:4-87 Some of the items included in "Other Expenses" costs are: Emergency Appropriations 0.00 Materials, supplies and non-bondable equipment; Repairs and maintenance of buildings, equipment, Total Appropriations 88,345, , roads, etc.; Contractual services; Expenditures: Paid or Charged 78,208, , Cost of maintaining Indigent patients in hospitals; Old age, permanent disability, child welfare, assistance Reserved 10,136, , for dependent children and similar assistance; Printing and advertising, utility services, insurance Unexpended Balances Canceled and many other items essential to the services rendered by county government. Total Expenditures and Unexpended Balance Canceled 88,345, , Overexpenditures* *See Budget Appropriation Items so marked to the right of column titled "Expended Reserved" Sheet 3

6 We are presenting herein the proposed 2019 Operating Budget and the proposed Capital Program Budget for your information and review. The financial information which follows, for the proposed Budgets, has been prepared in full accordance with the requirements of state laws and regulations and with the greatest emphasis on authorizing only those programs, activities or projects which are either mandated upon the County or fully required, in our judgment, to maintain a level of services consistent with requirements of the County. As in the past, we will be working to maintain the highest level of services that our residents enjoy now and will require in the future, making Hunterdon County a place where people will want to live and work. This Operating Budget provides for those services this year, and with the Capital Budget, provides the infrastructure and facilities for the next generation of County residents. EXPLANATORY STATEMENT - (Continued) BUDGET MESSAGE The 2019 Hunterdon County Budget addresses the broad spectrum of responsibilities and core functions while reducing overall County spending. This 2019 County Budget and Capital Budget program provides the resources for needed capital projects in the approaching years. The Freeholder Board herein, presents a Budget which contains continued services and infrastructure improvements in accordance with the needs of Hunterdon County, and is mindful of the tax burden of present and future County taxpayers. Health Benefits Budgeted $12,100, Estimated Employee offset $1,320, Total $13,420, Sheet 3a NOTE: MANDATORY MINIMUM BUDGET MESSAGE MUST INCLUDE A 1. HOW THE "CAP" WAS CALCULATED. (Explain in words what the "CAPS" mean and show the figures.) 2. A SUMMARY BY FUNCTION OF THE APPROPRIATIONS THAT ARE SPREAD AMONG MORE THAN ONE OFFICIAL LINE ITEM (e.g. if Sheriff's Office S&W appears in the regular section and also under the State and Federal Programs section, combine the figures for purposes of citizen understanding.) (See Management Section of Budget Manual)

7 EXPLANATORY STATEMENT - (CONTINUED) 2019 STATE OF NEW JERSEY PROPERTY TAX RELIEF PROGRAMS The following items of revenue and appropriation were formerly included within the County budget. This has been changed and will now only show as a note within this budget message. New Jersey Department of Human Services Calendar Year 2019 estimates of the County's revenues and expenditures related to the various Human Service categories covered by Public Law 1990, Chapter 73, amended by Public Law 1991, Chapter 63 and Public Law 2009, Chapter 68 for the Property Tax Relief Program. Formerly Included as Anticipated Revenue: State of New Jersey DMAHS Maintenance of Patients 1,346,884 Formerly included as a Budget Appropriation: Maintenance of Patients DMAHS Other Expenses 1,743, STATE OF NEW JERSEY PROPERTY TAX RELIEF PROGRAMS The following items of revenue and appropriation were formerly included within the County budget. This has been changed and will now only show as a note within this budget message. New Jersey Department of Children and Families Calendar Year 2019 estimate of the County s amount to be included in the 2019 County Budget Message related to the various categories covered by Public Law 1990, Chapter 73, amended by Public Law 1991, Chapter 63 for the Property Tax Relief Program. Formerly Included as Anticipated Revenue: State of New Jersey Social Service Reimbursement Department of Children and Families 424,578 Formerly included as a Budget Appropriation: Department of Children and Families Other Expenses 424,578 Formerly Included as Anticipated Revenue: State of New Jersey, DDD 682,159 Formerly included as a Budget Appropriation: Maintenance of Patients DDD Other Expenses 682,159 Formerly Included as Anticipated Revenue: State of New Jersey, Rutgers U. Beh. Health 3,383 Formerly included as a Budget Appropriation: State of New Jersey, Rutgers U. Beh. Health 4,833 The County Share for Maintenance of Patients remains in the County budget for 2019 as a Budget NOTE: MANDATORY MINIMUM BUDGET MESSAGE MUST INCLUDE A SUMMARY OF: 1. HOW THE "CAP" WAS CALCULATED. (Explain in words what the "CAPS" mean and show the figures.) 2. A SUMMARY BY FUNCTION OF THE APPROPRIATIONS THAT ARE SPREAD AMONG MORE THAN ONE OFFICIAL LINE ITEM (e.g. If Sheriff's Office S&W appears in the regular section and also under the State and Federal Programs section, combine the figures for purposes of citizen understanding.) (See Management Section of Budget Manual) Sheet 3a (1)

8 County Budget Cap General Instructions 1. N.J.S.A. 40A: a.(1) (P.L. 2010, c. 44) requires counties to use the levy cap calculation that results in the lower Allowable Levy between the 2.5% Levy Cap (1977 Cap) and the 2% Levy Cap (2010 Cap). 2. The "1977 Cap" Levy Cap Calculation for determination and budget preparation purposes are combined into one worksheet. The worksheet must be prepared in accordance with N.J.S.A. 40A: with certain qualifications in the application of the provisions of N.J.S.A.40A: (COLA increase) and N.J.S.A. 40A: (b) (Cap Banking). Addition of Cap Bank and COLA amounts to the Allowable County Purpose Tax After Exceptions is limited to the amount needed to support curent year budget. However after these additions the "1977 Cap" Allowable County Purpose Tax After Exceptions cannot be greater than the "2010 Cap" Maximum Allowable Levy. 3. Similarly, if in 2019, the county s 2010 Cap Maximum Allowable Amount to be Raised by Taxation County Purpose Tax Levy is lower than the 1977 Cap Maximum Allowable County Purpose Tax After All Exceptions, counties subject to the 2010 Cap in 2019 with available Cap Bank can add to the 2010 Cap Maximum Allowable Amount to be Raised by Taxation County Purpose Levy the amount needed to support the current year budget but the Maximum Allowable amount cannot be greater than the "1977 Cap" Maximum Allowable County Purpose After All Exceptions. 4. In instances where the "1977 Cap" and "2010 Cap" Maximum Allowable County Purpose Tax is the same amount, the county has the option of choosing either the 1977 or 2010 Levy Cap in the preparation of its budget. Governing Body must adopt a resolution to exercise which CAP they want to be subject to in In any given year when the county is subject to the "2010 Cap", it will be permitted to carry forward a Cap Bank for the next three years, assuming the provisions of N.J.S.A 40A: has not been adopted (Referendum Provision), but it will not be permitted to carry a Cap Bank under the "1977 Cap". 6. The worksheets are locked to protect the formulas. The county should determine the 2010 levy cap first, then calculate the 1977 levy cap. The lower cap is the one the county must use. 7. Individual worksheets are shown as tabs - each is labeled with a number (2010 Cap) or letter (1977 Cap) and a title. References in these instructions refer to the tab number. The completed Levy Workbook must be submitted to the Division, via at lfb@dca.nj.gov and it must be precisely named as: municode_lcc_year.xls (all 4 digits municode must be included). 8. Many worksheet cells are color coded. A green cell permits data entry; blue cells are formulas; yellow cells are referenced from another cell or worksheet. All but green cells are protected from user edits.

9 Instructions to Complete the 2010 Levy Cap Calculation Worksheets 1. The 2010 Cap uses one worksheet for data entry (2010 Cap: Levy Data Entry) and several individual worksheets (Sheets 2-7). 2. The workbook is designed to simplify data entry by having the user enter all data on Sheet 1. By filling in the cells on this sheet, worksheets 2-7 will reflect the information and automatically calculate the formulas on each individual worksheet. 3. Fill in only the green sections of this worksheet to enable calculation of the "2010 Cap". 4. Select the County Name by clicking the blue cell on the 2010 Levy Cap Data Entry Tab Cell B4 then click on the arrow on the right side to choose. This will populate the name and municode throughout the workbook. Then continue to complete each of the following sections. 5. For Counties subject to the "2010 Cap in any giver year, the Cap Bank is prepared by the Division and it is made part of the Levy Workbook (Exhibit D-2010 Levy Cap Bank). The Cap Bank is available for utilization for the next three suceeding years. Instructions to Complete the 1977 Levy Cap Calculation Worksheets 1. Enter data into the green boxes as required. All other cells are protected. 2. There are 3 worksheets for the 1977 Levy Cap calculation. They consist of: A Cap Exclusions; B Levy Cap Bank; and C Levy Cap Determination and Budget Preparation. 3. Exclusions sheet (A) - Prepared by the Division and made part of this Levy Workbook. 4. For the Cap Bank page, please enter the utilization of 2017 and 2018 cap bank in The Cap balances are established by the Division and are made part of this Levy Workbook. 5. The Levy CAP Determination and Budget Preparation Worksheet must be completed based upon the budgeted amounts for the current year. Addition of available 2017 Cap Bank, 2018 Cap Bank and COLA increase amounts are limited to the actual amounts needed to meet the County Local Purpose for Tax per Budget. The county can only use the COLA increase adjustment if a resolution is adopted to duly authorize the increase. Please Jorge F Carmona at jorge.carmona@dca.nj.gov or call at (609) with any questions.

10 The instructions can be found on the Instruction Tab of the workbook. "2010 CAP": Levy Data Sheet Hunterdon County 1000 Hunterdon Hunterdon County A. Levy Cap Calculation Summary Prior Year Amount to be Raised by Taxation - County Purpose Tax 67,922,335 Current Year Amount to be Raised by Taxation - County Purpose Tax 68,675,055 Cap Base Adjustment (+/-) Changes in Service Provider: Transfer (-)/Assumption of Service (+) Current Year Appropriations: DCA Approved Emergency Declaration (NJSA 40A:4 46) a 0 DCA Approved Special Emergency Declarations (NJSA 40A:4 54 & 40A: ) a 0 Debt Service/Down Payment Emergencies (NJSA 40A:4 46) a 0 Emergency Authorizations (NJSA 40A:4 46) a,b 0 Special Emergency Authorizations (NJSA 40A:4 46) a,b,c 0 Prior Year Appropriations: Emergency Declaration (NJSA 40A:4 46) d 0 Special Emergency Declarations (NJSA 40A:4 54 & 40A: ) d 0 Debt Service/Down Payment Emergencies (NJSA 40A:4 46) d 0 Emergency Authorizations (NJSA 40A:4 46) d 0 Special Emergency Authorizations (NJSA 40A:4 53) d 0 Current Year Deferred Charges to Future Taxation Unfunded Appropriations 8,251,144 Prior Year Deferred Charges to Future Taxation Unfunded (Paid or Charged) 8,251,144 Cancelled Prior Year Appropriations for Deferred Charges to Future Taxation Unfunded New Ratables - Increase in Apportionment Valuations (New Construction and Additions) 98,100,179 Prior Year's County Purpose Tax Rate (per $100) Cap Bank Data: : 2016 Balance Available for Amount Utilized 2019 Budget Balance Available for Amount Utilized 2019 Budget : Maximum Allowable Amount to be Raised by Taxation County Purpose Tax 68,730,635 Amount to Be Raised By Taxation County Purpose Tax 67,922, Cap Bank Utilized in 2019 Amounts approved by Referendum Approved Referendum Appropriation Cancellation a - Exclusions permitted only for the period of time which Emergencies are funded. b - Exclusions permitted only if local unit has issued Emergency Notes/ Special Emergency Notes. c - Exclusions available for Special Emergency Authorizations funding of which begins in 2011 or afterwards. d - Enter amounts of Emergencies taken as exclusions in prior year To print out the Summary Levy Cap Calc Worksheet now, click on the tab and click the print icon. B. Shared Services Agreements Cap Exception Current Year Shared Services Capital, Debt Service, Pension, Health Benefits and Declared Emergency Appropriations* (Automatically Pulled from 1A worksheet) 0 Prior Year Shared Services Capital, Debt Service, Pension, Health Benefits and Declared Emergencies Expended* (Automatically Pulled from 1A worksheet) 0 Cancelled Prior Year Shared Services Capital, Debt Service, Pension, Health Benefits and Declared Emergency Appropriations* (Enter Amount Here) *The Exclusions is limited to amounts required to be paid on account of the above listed componets pursuant to Shared Service Agreement and as certify by provider. To print out the Shared Services Worksheet now, click on the tab and click the print icon. C. Health Insurance Cap Exception The spreadsheet calculates the health insurance exclusion under the "2010 Cap" and the"1977 Cap". Current Year Group Health Insurance Total Amount Appropriated* 12,100,500 Current Year Anticipated Revenues Offset by Group Health Insurance Appropriation 851,931 Prior Year Group Health Insurance Expended (Paid or Charged plus Reserved)* 12,100,500 Prior Year Realized Budget Revenues Offset by Group Health Insurance Appropriation 853,736 * Must excluded Health Benefit Waiver Amounts To print out the Health Care Calculation Worksheet now, click on the tab and click the print icon. D. Pension Contribution Cap Exception The Pension Contribution Calc. worksheet will automatically calc the exemption allowance. Current Year PERS Normal & Accrued Liability, ERI and Deferral Obligations 3,070,841 Current Year's Anticipated Revenues directly offsetting PERS Costs 303,289 Prior Year PERS Normal & Accrued Liability, ERI and Deferral Obligations 2,466,388 Prior Year Realized Revenues directly offsetting PERS Costs 244,178 Current Year PFRS Normal & Accrued Liability, ERI and Deferral Obligations 928,198 Current Year's Anticipated Revenues directly offsetting PFRS Costs Prior Year PFRS Normal & Accrued Liability, ERI and Deferral Obligations 752,842 Prior Year Realized Revenues directly offsetting PFRS Costs To print out the Pensions Contribution Worksheet now, click on the tab and click the print icon. E. Capital Improvements Cap Exception Current Year Capital Improvement Fund, Down Payment and Capital Improvement Appropriations* 2,250,000 Current Year Anticipated Revenue offsetting Capital Improvement Fund, Down Payment and Capital Improvement Appropriations Prior Year Capital Improvement Fund, Down Payment and Capital Improvements Expended (Paid or Charge plus Reserved)* 2,250,000 Prior Year Realized Revenues offsetting Capital Improvement Fund, Down Payment and Capital Improvements Prior Year's Cancelled Capital Improvement Fund, Down Payment and Capital Improvement Appropriations *Grant items budgeted and offset with revenues under the Capital Improvement section of the budget must be omitted from the calculation To print out the Capital Improvements Worksheet now, click on the tab and click the print icon. F. Debt Service Cap Exception The Debt Service Calculation worksheet will automatically calculate the exemption allowance. Current Year Debt Service and Capital Lease Appropriations Current Year Anticipated Revenues offsetting Debt Service and Capital Lease Obligations Prior Year Debt Service and Capital Lease Obligations Expended Prior Year Realized Budget Revenues offsetting Debt Service and Capital Lease Obligations Prior Year's Cancelled Debt Service and Capital Lease Appropriations To print out the Debt Service Calculation Worksheet now, click on the tab and click the print icon.

11 Shared Services Provider Entity Shared Service (List Each Service RECIPIENT'S SHARED SERVICES EXCLUSION WORKSHEET (List amounts as furnished and certified by each Provider) Health Care Costs Pension Costs Debt Service Costs Capital Improvement Costs Declared Emergency Costs Total Shared Services Cost Exclusions Salary Costs Other Costs Separately) Current Year Prior Year Current Year Prior Year Current Year Prior Year Current Year Prior Year Current Year Prior Year Current Year Prior Year Current Year Prior Year Current Year Prior Year Current Year Prior Year Total Total

12 The instructions can be found on the Instruction Tab of the workbook. Summary Levy Cap Calculation County Hunterdon County 1000 Model Tax Levy Calculation Worksheet EXAMINER Levy Cap Calculation Prior Year Amount to be Raised by Taxation - County Purpose Tax $67,922,335 Cap Base Adjustment (+/-) $0 Less: Prior Year Deferred Charges: Emergency Authorizations $0 Less: Prior Year Deferred Charges to Future Taxation Unfunded $8,251,144 Less: Changes in Service Provider: Transfer of Service/ Function $0 Net Prior Year Tax Levy for County Purpose Tax for Cap Calculation $59,671,191 Plus 2% Cap increase $1,193,424 Adjusted Tax Levy $60,864,615 Plus: Assumption of Service/ Function $0 Adjusted Tax Levy Prior to Exclusions $60,864,615 Exclusions: Allowable Shared Service Agreements Increase $0 Allowable Health care costs increase $0 Allowable Pension increases $661,196 Allowable Capital Improvements Increase $0 Allowable Debt Service and Capital Lease Increases $0 Current Year Deferred Charges: Emergencies $0 Deferred Charges to Future Taxation Unfunded $8,251,144 Add Total Exclusions $8,912,340 Less Cancelled or Unexpended Exclusions $0 Adjusted Tax Levy After Exclusions $69,776,955 Additions: New Ratables - Increase in Apportionment Valuation of New Construction and Additions $98,100,179 Prior Year's County Purpose Tax Rate (per $100) $0.315 New Ratable Adjustment to Levy $309,035 Amounts approved by Referendum $0 Maximum Allowable Amount to be Raised by Taxation - County Purpose Tax $70,085,990 Plus: 2016 Cap Bank Utilized in 2019* $0 Plus: 2017 Cap Bank Utilized in 2019* $0 Plus: 2018 Cap Bank Utilized in 2019* $0 Maximum Allowable Amount to be Raised by Taxation - CPT After All Exclusions $70,085,990 Amount to be Raised by Taxation - County Purpose Tax $68,675,055 *Can only be added to the extent that the Maximum Allowable Amount to be Raised by Taxation CPT After All Exclusions (Cell E37) does not exceed the "1977 Cap" Maximum County Purpose Tax After All Exceptions (Levy Cap Determination and Budget Preparation Worksheet Cell D45).

13 The instructions can be found on the Instruction Tab of the workbook. Shared Services Calculation Sheet County Hunterdon EXAMINER Current Year Shared Services Capital, Debt Service, Pension, Health Benefits and Declared Emergency Appropriations Prior Year Shared Services Capital, Debt Service, Pension, Health Benefits and Declared Emergencies Expended Shared Service Exclusion $0 $0 $0

14 The instructions can be found on the Instruction Tab of the workbook. Health Insurance Exclusion Calculation Sheet Current Year State Health Benefits Program Average Increase: County Hunterdon County A. Current Year Group Health Insurance - Appropriation Current Year Revenues Offset by Group Health Insurance Appropriation Net Current Year Group Health Insurance Prior Year Group Health Insurance (Paid or Charged Plus Reserved) Prior Year Revenues Offset by Group Health Insurance Appropriation Net Prior Year Group Health Insurance *NET INCREASE (DECREASE) * If Net Amount is Zero or Less STOP- No Further Action Required 2010 CAP EXCLUSION B. If net increase is greater than zero, proceed as follows for Health Benefit Cap Calculation 1. Net Increase Divided by Net Prior Year Amount Expended = % Increase (must be greater than 2%; if not STOP, the total increase amount is subject to Cap) 2. Current Year State Health Average 0.00% Less 2% = 0.00% Increase excluded from Cap 3. % Increase (B1) less % Increase Exclusion (B2) = % Increase subject to Cap 4. % Increase Inside Cap (B3) * Net Prior Year Expended = Appropriation subject to Cap 5. % Increase Exclusion (B2) * Net Prior Year Expended = Current Year Appropriation Excluded from Cap Current Year Increase in Appropriation 0.0% EXAMINER $12,100,500 $851,931 $11,248,569 $12,100,500 $853,736 $11,246,764 $1, % 0.00% 0.02% $1,805 $0 $1, CAP EXCLUSION C. If net increase is greater than zero, proceed as follows for Health Benefit Cap Calculation 1. Net Increase Divided by Net Prior Year Amount Expended = % Increase (must be greater than 4%; if not STOP, the total increase amount is subject to Cap) 2. Current Year State Health Average 0.0% Less 4% = 0.0% Increase excluded from Cap 3. % Increase (C1) less % Increase Exclusion (C2) = % Increase subject to Cap 4. % Increase subject to Cap (C3) * Net Prior Year Expended = Appropriation subject to Cap 5. % Increase Exclusion (C2) * Net Prior Year Expended = Current Year Appropriation Excluded from Cap Current Year Increase in Appropriation 0.02% 0.00% 0.02% $1,805 $0 $1,805

15 The instructions can be found on the Instruction Tab of the workbook. Pension Contribution Exclusion Calculation Sheet County Hunterdon County EXAMINER Public Employees Retirement System (PERS) Current Year PERS Normal & Accrued Liability, ERI and Deferred Obligations Appropriated Current Year Anticipated Revenues directly offsetting PERS Costs *Net Current Year Base Amount Prior Year PERS Normal & Accrued Liability, ERI and Deferred Obligations Prior Year Realized Revenues directly offsetting PERS Costs *Net Prior Year Base Amount Difference between Current Year and Prior Year PERS % Difference between Current Year and Prior Year PERS 2% Allowance for Prior Year PERS Net PERS Exclusion $3,070,841 $303,289 $2,767,552 $2,466,388 $244,178 $2,222,211 $545,341 25% $44,444 $500,897 Police & Fire Retirement System (PFRS) Current Year PFRS Normal & Accrued Liability, ERI and Deferred Obligations Appropriated Current Year Anticipated Revenues directly offsetting PFRS Costs *Net Current Year Base Amount Prior Year PFRS Normal & Accrued Liability, ERI and Deferred Obligations Prior Year Realized Revenues directly offsetting PFRS *Net Prior Year Base Amount Difference between Current Year and Prior Year PFRS % Difference between Current Year and Prior Year PFRS 2% Allowance for Prior Year PFRS Net PFRS Exclusion $928,198 $0 $928,198 $752,842 $0 $752,842 $175,356 23% $15,057 $160,299 Pension Contribution Exclusion $661,196

16 The instructions can be found on the Instruction Tab of the workbook. Capital Improvements Exclusion Calculation Sheet County EXAMINER Hunterdon Current Year Capital Improvements, Down Payment and Capital Improvement Fund Appropriations $2,250,000 Current Year Anticipated Revenues offsetting Capital Improvements, Down Payment and Capital Improvement Fund Appropriations $0 Current Year Base Amount $2,250,000 Prior Year Capital Improvements, Down Payment and Capital Improvement Fund Expended (Paid or Charged plus Reserved) Prior Year Realized Revenues offsetting Capital Improvements, Down Payment and Capital Improvement Fund Appropriations $2,250,000 $0 Prior Year Base Amount $2,250,000 Capital Improvements Exclusion $0

17 The instructions can be found on the Instruction Tab of the workbook. Debt Service Exclusion Calculation Sheet County EXAMINER Hunterdon Current Year Debt Service and Capital Lease Appropriations $0 Current Year Anticipated Revenues offsetting Debt Service and Capital Lease Obligations $0 Current Year Base Amount $0 Prior Year Debt Service and Capital Lease Obligations Expended Prior Year Realized Revenues offsetting Debt Service and Capital Lease Obligations $0 $0 Prior Year Base Amount $0 Debt Service Exclusion $0

18 1977 Cap Exclusions Calculation 'The instructions can be found on the Instruction Tab of the workbook. County of: Hunterdon Municode: 1000 County Purpose Tax 67,922, CAP Base Adjustment Revised County Purpose Tax: 67,922, EXCEPTIONS: (Less:) Debt Service 0.00 Deferred Charges 8,251, Emergency Appropriations 0.00 Capital Improvements 2,250, Matching Funds 350, Authority - Share of Costs MUA 0.00 County Welfare Board 1,026, Special Services School District 0.00 Vocational School 1,650, Out of County Vocational School 108, County College (Current Year) 4,347, Less County College (1992 Base) 3,003, Net County College 1,343, Out of County College (Current Year) 65, Less Out of County College (1992 Base) 118, Net Out of County College 0.00 Capital Lease Payments Emergency Management Services 2,446, Health Insurance 0.00 TOTAL EXCEPTIONS 17,426, Amount on which 2.50% Cap is applied 50,496, % Cap Amount 1,262, Allowable County Tax Before Additional Exceptions per (N.J.S. 40A:4-45.4) 51,758,540.12

19 Allowable County Purpose Tax After All Exceptions 67,820, County Purpose Tax Levy Per Budget 66,361, Available for Banking 1,458, Amount Utilized in 2018 Budget 1977 Cap Bank Calculation 'The instructions can be found on the Instruction Tab of the workbook CAP BANK Balance Available for 2019 Budget 1,458, Amount Utilized in 2019 Budget - Balance * 1,458, *If not utilized in the 2019 Budget, available amount will expire per N.J.S.A. 40A: (b) 2018 CAP BANK Allowable County Purpose Tax After All Exceptions County Purpose Tax Levy Per Budget Available for Banking - Amount Utilized in 2019 Budget - Balance (Available for 2020 Budget) -

20 2019 Levy Cap Determination and Budget Preparation 1000 County 'The instructions can be found on the Instruction Tab of the workbook. Hunterdon County Allowable County Purpose Tax Before Additional Exceptions per (N.J.S. 40A:4-45.4) 51,758, Add: New Construction 309, Debt Service and Capital Leases 0.00 Less Debt Service & Capital Lease Revenues Offset by Approps 0.00 Net Debt Service and Capital Lease Obligations 0.00 Deferred Charges to Future Taxation - Unfunded 8,251, Emergency Authorizations Capital Improvements 2,250, Matching Funds 350, County Welfare Board 1,083, Less Welfare Revenue Offset by Appropriation 75, Net County Welfare Board 1,007, Special School Districts Vocational School 1,662, Out of County Vocational School 108, County College 4,347, Less County College 1992 Base 3,003, Net County College 1,343, Out of County College 65, Less Out of County College 1992 Base 118, Net Out of County College Emergency Management Services 2,446, Health Insurance 0.00 Subtotal 69,487, Cap Bank Utilized* 2018 Cap Bank Utilized* COLA Increase Available/Utilized* "1977 Cap" Maximum County Purpose Tax After All Exceptions 69,487, "2010 Cap" Maximum Allowable Amount to be Raised by Taxation After all Exceptions 70,085, (From the Summary Levy Cap Worksheet) Amount to be Raised by Taxation - County Purpose Tax 68,675, Use 1977 Calc. *Can only be added to the extent needed to support the budget and to the extent that the "1977 Cap" Maximum County Purpose Tax After All Exceptions (Cell D45) does not exceed the "2010 Cap" Maximum Allowable Amount to be Raised by Taxation After All Exceptions (Cell D47).

21 "2010 Cap" Bank Calculation 2016 Levy Cap Bank Available for Banking (2019)* - Amount Utilized Budget - Balance Expiring Levy Cap Bank Available for Banking ( )* - Amount Utilized Budget - Balance Available for Levy Cap Bank Available for Banking ( )* 808, Amount Utilized Budget - Balance Available for , Levy Cap Bank Maximum Allowable Amount to be Raised by Taxation - County Purpose Tax After All Exclusions 70,085, Amount to Be Raised by Taxation - County Purpose Tax 68,675, Available for Banking ( )* 1,410, * Cap Bank available only if county is subject to 2010 Cap and has not implemented the Referendum provision of the law, in the Current Year

22 Explanatory Statement - (continued) Budget Message Analysis of Compensated Absence Liability Legal basis for benefit (check applicable items) Gross Days of Value of Compensated Approved Local Individual Organization/Individuals Eligible for Benefit Accumulated Absences Labor Ordinance Employment Absence Agreememt Agreements Non-Applicable Totals days $ Total Funds Reserved as of end of 2018 $ Total Funds Appropriated in 2019 $ Sheet 3b

23 EXPLANATORY STATEMENT BUDGET MESSAGE - STRUCTURAL BUDGET IMBALANCES Line Item. Put "X" in cell to the left that corresponds to the type of imbalance. Amount Comment/Explanation Revenues at Risk Non-recurring current appropriations Future Year Appropriation Increases Structural Imbalance Offsets x NONE x NONE x NONE x NONE Sheet 3b(2)

24 CURRENT FUND - ANTICIPATED REVENUES Anticipated Realized in GENERAL REVENUES FCOA Cash in Surplus Anticipated ,860, ,760, ,760, Surplus Anticipated with Prior Written Consent of Director of Local Government Services Total Surplus Anticipated ,860, ,760, ,760, Miscellaneous Revenues - Section A: Local Revenues County Clerk , , , Surrogate , , , Sheriff , , , Interest on Investments and Deposits , , , Sheet 4

25 CURRENT FUND - ANTICIPATED REVENUES - (Continued) Anticipated Realized in GENERAL REVENUES FCOA Cash in Miscellaneous Revenues - Section A: Local Revenues (continued) Rental on County Buildings , , , County Clerk Realty Transfer Fees ,325, ,250, ,484, Health Department - Municipal Health Fees , , , Hunterdon County Consolidated Transportation System , , , Golf Course ,450, ,600, ,476, Total Section A: Local Revenues ,671, ,607, ,505, Sheet 4a

26 CURRENT FUND - ANTICIPATED REVENUES - (Continued) Anticipated Realized in GENERAL REVENUES FCOA Cash in Miscellaneous Revenues - Section B: State Aid Franchise Tax on Life Insurance Companies State Aid - County College Bonds Permanent Disability - Patients in County Institutions Total Section B: State Aid Sheet 5

27 CURRENT FUND - ANTICIPATED REVENUES - (Continued) Anticipated Realized in GENERAL REVENUES FCOA Cash in Miscellaneous Revenues - Section C: State Assumption of Costs of County Social and Welfare Services and Psychiatric Facilities Social and Welfare Services (c.66. P.L. 1990): xxxxxx Supplemental Security Income (SSI) , , , Psychiatric Facilities (c:73, P.L. 1990) Div. of Developmental Disabilities-State Assumption of Certain Costs , Total Section C: State Assumption of Costs of County Social and Welfare Services and Psychiatric Facilities , , , Sheet 6

28 CURRENT FUND - ANTICIPATED REVENUES - (Continued) Anticipated Realized in GENERAL REVENUES FCOA Cash in Miscellaneous Revenues - Section D: Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services: Public and Private Revenues Offset with Appropriations: xxxxxx State of NJ - Department of Human Services Comp. Alcohol Ch. 51 Grant # ADA-O , , Comp. Alcohol Ch. 51 Grant # ADA-O , Human Services Adv. Council Grant #19AHKC , Human Services Adv. Council Grant #18AHKC , , Personal Assistance Services Grant #19APKC , Personal Assistance Services Grant #18APKC , , Social Services -Homeless Grant #SH , Social Services -Homeless (Ch 159) , , Social Services -Homeless Grant #SH , , Sheet 7

29 CURRENT FUND - ANTICIPATED REVENUES - (Continued) Anticipated Realized in GENERAL REVENUES FCOA Cash in Miscellaneous Revenues - Section D: Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services: Public and Private Revenues Offset with Appropriations: (continued) xxxxxx xxxxxx xxxxxx xxxxxx State of NJ - Department of Human Services- continued Title XX Transportation #19AMKC , Title XX Transportation #18AMKC , , State of NJ - Governor's Council on Alcohol & Drugs Municipal Alliance (Ch 159) , , Municipal Alliance State of NJ Dept. Health & Senior Services Area Plan Grant , , Area Plan Grant 2018 (Part 2) , , Area Plan Grant , SHIP 4/2018-3/ , , SHIP State of NJ- Department of Community Affairs Unversal Services Fund Low Income Home Energy Assist , , Sheet 7a

30 CURRENT FUND - ANTICIPATED REVENUES - (Continued) 3. Miscellaneous Revenues - Section D: Anticipated Realized in GENERAL REVENUES FCOA Cash in Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services: Public and Private Revenues Offset with Appropriations (continued) xxxxxx xxxxxx xxxxxx xxxxxx State of NJ - Department of Health Senior Farmers Market Nutrition Program Public Health Preparedness PHILEP , , Right to Know , , Right to Know RTK , , State of NJ - Dept Environmental Protection Forestry Stewardship-Resiliency , , Wastewater Management C.E.H.A. - County Environmental Health (EN19-019) , C.E.H.A. - County Environmental Health Clean Communities , , Clean Communities Solid Waste (REA) , , Solid Waste (REA) , , Solid Waste (REA) , Sheet 7b

31 CURRENT FUND - ANTICIPATED REVENUES - (Continued) Anticipated Realized in GENERAL REVENUES FCOA Cash in Miscellaneous Revenues - Section D: Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services: Public and Private Revenues Offset with Appropriations (continued) xxxxxx xxxxxx xxxxxx xxxxxx NJ Transit Corporation Casino Revenue - Senior & Disabled Transportation , Casino Revenue - Senior & Disabled Transportation , , Section 5311 (CY) , , Section 5311 (CY) , Innovation Grant Section , , Innovation Grant Section NJ Job Access 5/ Reverse Commute , NJ Job Access/ Reverse Commute , , State of NJ -Dept of Military & Veterans Affairs Transportation , Transportation , , Sheet 7c

32 CURRENT FUND - ANTICIPATED REVENUES - (Continued) 3. Miscellaneous Revenues - Section D: Anticipated Realized in GENERAL REVENUES FCOA Cash in Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services: Public and Private Revenues Offset with Appropriations (continued) xxxxxx xxxxxx xxxxxx xxxxxx State of NJ - Department of Law and Public Safety State/Community Partnership , , State/Community Partnership , Family Court , , Family Court , Victim Assistance - VOCA (V-88-15) , , Victim Assistance - VOCA (V-13-16) , Body Armor - Sheriff , Body Armor - Prosecutor , Body Worn Camera Assistance 8, , Sheet 7d

33 CURRENT FUND - ANTICIPATED REVENUES - (Continued) 3. Miscellaneous Revenues - Section D: Anticipated Realized in GENERAL REVENUES FCOA Cash in Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services: Public and Private Revenues Offset with Appropriations (continued) xxxxxx xxxxxx xxxxxx xxxxxx State of NJ - Department of Law and Public Safety - continued Narcotics Task Force SART/SANE VS , , SART/SANE VS , FEMA Performance Grant , , FEMA Performance Grant (EMPG-EMAA17) , County Prosecutor Insurance Fraud (cycle 19) , Operation Helping Hand (OHH ) FFY , Sheet 7e

34 CURRENT FUND - ANTICIPATED REVENUES - (Continued) 3. Miscellaneous Revenues - Section D: Anticipated Realized in GENERAL REVENUES FCOA Cash in Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services: Public and Private Revenues Offset with Appropriations (continued) xxxxxx xxxxxx xxxxxx xxxxxx State of NJ - Highlands Water Protection and Planning Council Sheet 7f

35 CURRENT FUND - ANTICIPATED REVENUES - (Continued) 3. Miscellaneous Revenues - Section D: Anticipated Realized in GENERAL REVENUES FCOA Cash in Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services: Public and Private Revenues Offset with Appropriations (continued) xxxxxx xxxxxx xxxxxx xxxxxx State of NJ - Department of State State Council on the Arts (2018) 1/1/18-12/31/ , , State Council on the Arts (2019) 1/1/19-12/31/ , County History Partnership FY , , County History Partnership FY , HAVA 2018 Election Security 2, NJIT -North Jersey Transportation Planning Authority Subregional Transportation Planning , , Subregional Transportation Planning State of NJ - Office of Emergency Management Total Section D: Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services-Public and Private Revenues Offset with Appropriations ,353, ,102, ,102, Sheet 7g

36 CURRENT FUND - ANTICIPATED REVENUES - (Continued) 3. Miscellaneous Revenues - Section E: Anticipated Realized in GENERAL REVENUES FCOA Cash in Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services - Other Special Items: xxxxxx xxxxxx xxxxxx xxxxxx Surrogate - Increased Fees (P.L. 2001, C. 370) , , , County Clerk - Increased Fees (P.L. 2001, C. 370) , , , Sheriff - Increased Fees (P.L. 2001, C. 370) , , , Library-Cost Allocation ,300, ,300, ,436, Sheet 8

37 CURRENT FUND - ANTICIPATED REVENUES - (Continued) 3. Miscellaneous Revenues - Section E: Anticipated Realized in GENERAL REVENUES FCOA Cash in Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services - Other Special Items (continued): Capital Surplus Total Section E: Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services - Other Special Items ,856, ,859, ,060, Sheet 8a

38 CURRENT FUND - ANTICIPATED REVENUES - (Continued) Anticipated Realized in GENERAL REVENUES FCOA Cash in Summary of Revenues: xxxxxx xxxxxx xxxxxx xxxxxx 1. Surplus Anticipated (Sheet 4, Item #1) ,860, ,760, ,760, Surplus Anticipated with Prior Written Consent of Director of Local Government Services Miscellaneous Revenues xxxxxx Total Section A: Local Revenues ,671, ,607, ,505, Total Section B: State Aid Total Section C: State Assumption of Costs of County Social and Welfare Services and Psychiatric Facilities , , , Total Section D: Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services: Public and Private Revenues Offset with Appropriations: ,353, ,102, ,102, Total Section E: Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services - Other Special Items ,856, ,859, ,060, Total Miscellaneous Revenues ,956, ,663, ,833, Receipts for Delinquent Taxes Subtotal General Revenues (Items 1,2,3 and 4) ,816, ,423, ,593, Amount to be Raised by Taxation - County Purpose Tax ,675, ,922, ,922, Total General Revenues ,491, ,345, ,515, Sheet 9

39 CURRENT FUND APPROPRIATIONS 8. GENERAL APPROPRIATIONS Appropriated Expended 2018 for 2018 by Total for 2018 Paid or (A) Operations- FCOA for 2019 for 2018 Emergency As Modified By Charged Reserved Appropriation All Transfers GENERAL GOVERNMENT Administration Salaries and Wages , , , , , Other Expenses , , , , , Purchasing Salaries and Wages , , , , , Other Expenses , , , , , Print Shop Salaries and Wages , , , , , Other Expenses , , , , , Projects Administration Salaries and Wages , , , , Other Expenses , , , , Human Resources Salaries and Wages , , , , , Other Expenses , , , , , Board of Chosen Freeholders Salaries and Wages , , , , , Other Expenses , , , , , County Clerk Salaries and Wages , , , , , Other Expenses , , , , , Election Expense , , , , , Finance Department Salaries and Wages , , , , , Other Expenses , , , , , Audit Services , , , , , Information Technology Salaries and Wages , , , , , Other Expenses , , , , , Contrib.-Soil Conservation (P.S.4:24-22(i)) Othe , , , , Sheet 10

40 CURRENT FUND APPROPRIATIONS 8. GENERAL APPROPRIATIONS Appropriated Expended 2018 for 2018 by Total for 2018 Paid or (A) Operations-(continued) FCOA for 2019 for 2018 Emergency As Modified By Charged Reserved Appropriation All Transfers GENERAL GOVERNMENT-Continued Legal Services-County Counsel Salaries and Wages , , , , , Other Expenses , , , , , Prosecutor's Office Salaries and Wages ,686, ,594, ,594, ,406, , Other Expenses , , , , , Buildings and Maintenance Salaries and Wages , , , , , Other Expenses , , , , , Transportation Salaries and Wages , , , , Other Expenses ,130, ,130, ,130, , , Surety Bond Premiums , , , Other Insurance ,595, ,595, ,595, ,571, , Workmen's Compensation , , , , , Group Insurance ,100, ,100, ,100, ,653, ,447, Health Benefits Waiver , , , , , Celebration of Public Events , , , , TOTAL GENERAL GOVERNMENT 27,496, ,235, ,235, ,153, ,081, Sheet 11

41 CURRENT FUND APPROPRIATIONS 8. GENERAL APPROPRIATIONS Appropriated Expended 2018 for 2018 by Total for 2018 Paid or (A) Operations-continued FCOA for 2019 for 2018 Emergency As Modified By Charged Reserved Appropriation All Transfers JUDICIARY Surrogate Salaries and Wages , , , , Other Expenses , , , , TOTAL JUDICIARY 368, , , , Sheet 12

42 CURRENT FUND APPROPRIATIONS 8. GENERAL APPROPRIATIONS Appropriated Expended 2018 for 2018 by Total for 2018 Paid or (A) Operations-(continued) FCOA for 2019 for 2018 Emergency As Modified By Charged Reserved Appropriation All Transfers REGULATION Board of Elections Salaries and Wages , , , , , Other Expenses , , , , , Board of Taxation Salaries and Wages , , , , Other Expenses , , , , , Planning Board Salaries and Wages , , , , , Other Expenses , , , , , Economic Development Salaries and Wages , , , , , Other Expenses , , , , , Construction Board of Appeals Salaries and Wages , , , , Other Expenses , , , , , Weights and Measures Salaries and Wages , , , , , Other Expenses , , , , , Office of Emergency Management Salaries and Wages , , , , , Other Expenses , , , , , Communications Salaries and Wages ,136, ,136, ,136, ,071, , Other Expenses , , , , , County Medical Examiner - Other Expenses , , , , Sheet 13