fy 2016 executive budget summary, fiscal years 2015-2019

53
The City of New York Executive Budget Fiscal Year 2016 Bill de Blasio, Mayor Office of Management and Budget Dean Fuleihan, Director Budget Summary

Upload: hadien

Post on 03-Jan-2017

219 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

The City of New YorkExecutive BudgetFiscal Year 2016Bill de Blasio, Mayor

Offi ce of Management and BudgetDean Fuleihan, Director

BudgetSummary

Page 2: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Strong, Strategic Vision for Uncertain Times

The FY 2016 Executive Budget

1

Page 3: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

NYC’s Executive Budget is $78.3 Billion

• Nation’s largest city budget

• Larger than all but a handful of states

3

Page 4: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Strengthens Our FutureProgressive, Responsible and Honest

• Focuses on core initiatives

• Requires agencies to be more efficient

• Boosts reserves

• Realistic

5

Page 5: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

• Growth

• Fairness

• Sustainability

• Resiliency

Building a Stronger New York

6

Page 6: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ECONOMIC OUTLOOK: Planning For An Uncertain Future

7

Page 7: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

19693,798

20083,794

20144,102

3,000

3,250

3,500

3,750

4,000

4,250

1969 1974 1979 1984 1989 1994 1999 2004 2009 2014

Our Economy Is Recovering From The Great Recession

Source: New York State Department of Labor, New York City Office of Management and Budget.

NYC Has Passed Its 1969 Record of 3.798 Million Employed

NYC

Tot

al E

mpl

oym

ent

Leve

ls (0

00

s)

Calendar Year

8

Page 8: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Source: Census Bureau, Population Division. For 2000-2010, the data are Census Bureau’s intercensal estimates. For comparison purposes among cities, we used 2013 data. For 2010-2013 data are the current estimates. Louisville refers to the Louisville/Jefferson County metro government.

Between 2000 and 2014, New York City Grew by 483,000 Residents. This Was the Biggest Increase Among the Nation’s Largest Cities

(300,000) (200,000) (100,000) 0 100,000 200,000 300,000 400,000

Detroit, MIChicago, IL

Memphis, TNBaltimore, MDMilwaukee, WI

Philadelphia, PABoston, MA

Louisville, KYSan Francisco, CA

Indianapolis, INDallas, TX

Washington, DCSeattle, WA

San Jose, CAJacksonville, FL

El Paso, TXColumbus, OHSan Diego, CA

Los Angeles, CAPhoenix, AZ

Austin, TXCharlotte, NC

Houston, TXSan Antonio, TX

New York City, NY

Cumulative Population Change in the 25 Largest Cities Since 2000

9

Page 9: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Unequal “Recovery”

(8%)

(6%)

(4%)

(2%)

0%

2%

Bottom fifth($11,650)

Second fifth($30,510)

Third fifth($53,320)

Fourth fifth($83,520)

Top fifth($185,210)

Top 5%($322,340)

Note: 2013 Mean income per quintile listed in parentheses.Source: U.S. Census

U.S

. Rea

l Mea

n H

ouse

hold

Inco

me

(Per

cent

Cha

nge

20

09

-20

13

)

10

Page 10: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Recovery Hasn’t Addressed Poverty

Notes: (1) 1990’s recovery period: 1993-1997. 2000’s recovery period: 2003-2007. 2010’s recovery period: 2009-2013.(2) Federal poverty threshold for a family of four was $14,763 in 1993, $16,400 in 1997, $18,810 in 2003, $21,203 in 2007, $21,954 in 2009, and $23,834 in 2013.Source: U.S. Census Bureau, Small Area Income and Poverty Estimates.

(141,000)

(101,000)

186,000

(200,000)

(150,000)

(100,000)

(50,000)

0

50,000

100,000

150,000

200,000

250,000

1993 - 1997 Recovery 2003 - 2007 Recovery 2009 - 2013 Recovery

Change in the Number of People in Poverty Four Years into Recoveries

11

Page 11: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

25%

66%

75%

34%

0% 20% 40% 60% 80% 100%

Wage Earnings

Employment

Low Wage Sectors High Wage Sectors

Note: Low wage sectors include: education, health, leisure and hospitality, manufacturing, other services, retail, and transportation.Source: U.S. Bureau of Labor Statistics, New York State Department of Labor. NYC OMB.

Percent of Total Growth Between 2009 -2014

In The Current Expansion, 66% of The Job Growth Has Come from Low Wage Sectors. However, These Low Wage Sectors

Have Only Received 25% of The Earnings Gains

12

Page 12: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

More New Yorkers Than Ever Pay More Than 30% of Income In Rent

Source: NYC Housing & Vacancy Survey

44.1%

49.4% 49.0%

53.2%

56.0%

0%

10%

20%

30%

40%

50%

60%

2002 2005 2008 2011 2014

Calendar Year

13

Page 13: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

OneNYC

Pledged to Move 800,000 Out of Poverty by:

• Increasing Minimum Wage

• Targeted Investments

• Pre-K for All

• Affordable Housing

• IDNYC

14

Page 14: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

• Second lowest real U.S. GDP growth of all 11 post-war recoveries

• Third slowest national job growth all post-war recoveries

• Federal employment has contracted for the first time ever in a post-war recovery

• Real wage growth has been weak

• New home construction, a driver of employment, remains weak

• Last quarter U.S. GDP growth almost ground to a standstill

Storm Clouds On The Horizon

15

Page 15: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

• Eurozone: The IMF is projecting 2015 growth for the Eurozone of only 1.5%, and 9 European countries are growing at less than 1%

• Japan: The third largest economy in the world had almost no growth in 2014

• Brazil: Brazil’s economy predicted to contract by 1%

Global Economy Uncertain

16

Page 16: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Risks

In a Recession: Local Government Response:

• Revenues Plummet • Taxes Increase

• Demand for Services Goes Up • Vital Services Slashed

• State/Federal Aid Gets Cut

17

Page 17: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Economic Shocks

• Feel effects right away

• No time to ease into change

• Challenges grow each year of recession

18

Page 18: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

After 9/11 Recession:

• NYC raised taxes by $2.9 billion, including an 18.5% property tax hike

• $3.6 billion in cuts to City services

During Great Recession:

• NYC raised taxes by $2.1 billion

• $3.5 billion in cuts to City services

Impact of Recession

19

Page 19: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Homeless Shelter Population

36,126 34,110

32,009

37,831

37,060

56,640

25,000

30,000

35,000

40,000

45,000

50,000

55,000

60,000

65,000

LINC

His

tori

cal D

HS

She

lter

Cen

sus

Calendar Year

HSP Advantage No SubsidySection 8

& NYCHA

20

Page 20: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Federal And State Aid Uncertain

• Federal transportation funding expires end of this month

• Congress proposed to cut SNAP and Medicaid

• State has major CFE school funding shortfall, $2.6 billion

• State slashed funding for mental health supportive housing by 50%

21

Page 21: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

NYC At A Critical Juncture

23

Page 22: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Executive FY 2016 Budget

• Fiscally responsible

• Manageable out year gaps

• Targeted investments

• Growing reserves against the risks of recession

24

Page 23: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Unprecedented Action to Protect From Downturn

• Boost General Reserve to $1 billion annually

• Increase Retirees Health Benefits Trust Fund to $2.6 billion

• Create first ever Capital Stabilization Reserve of $500 million

25

Page 24: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Finding Efficiencies And Saving Money

• $530 million in agency savings over 2 years

• $400 million in debt service savings over 2 years

• $300 million in savings at HHC in FY 2016

• … and more

26

Page 25: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Unprecedented Guaranteed Union Healthcare Cost Savings:$3.4 Billion from FY 2015 to FY 2018

$6,000

$6,500

$7,000

$7,500

$8,000

$8,500

$9,000

$9,500

$10,000

$10,500

$11,000

2015 2016 2017 2018

Health Care Cost Projections Before Health Care Savings

$ In

Mill

ions

$1.3B Savings in FY 2018

$3.4B Cumulative Savings Total over 4 Years

Source: Jan 2014 Financial Plan projections supplemented with estimates for independent City agencies; OLR Testimony to New York City Council, April 1, 2015 savings per MLC Health Agreement of May 5, 2014

Fiscal Year

Health Care Cost Projections After Health Care Savings

27

Page 26: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

New Investments

29

Page 27: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Protecting The Most Vulnerable

• More effective, inclusive and coordinated mental health services

• Investing $54 million in all funds for FY 2016 and growing to $78 million in out years

• New Mental Health Services in:• Renewal and Community Schools

• Family shelters

• Rikers Island

30

Page 28: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Protecting The Most Vulnerable

To date, provided $200 million in operation assistance to NYCHA.This budget:

• Eliminates $33 million annual PILOT payments

• Transfers NYCHA community and senior centers to DYCD and DFTA, saving $22.4 million annually

Additional $506 million through FY 2019

31

Page 29: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Protecting The Most Vulnerable

Homeless Prevention and Assistance

• Investments of more than $100 million

Rental support and prevention

Anti-eviction legal work

More shelter beds for youth

Mental health services in shelters

32

Page 30: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Protecting The Most Vulnerable

Income adjustments for roughly 35,000 full-time workers in non-profits

• 2.5% across the board wage hike

• Make at least $11.50/hour

33

Page 31: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Public Safety

Major Public Safety Investments

• $36.4 million for anti-violence plan on Rikers Island

• $1.8 million to expand SHOTSPOTTER™ to 28 precincts

• $5.2 million for Vision Zero

34

Page 32: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Spurring Economic Development

Investing $12.8 million in small business initiatives

• Support for women entrepreneurs

• Help existing businesses expand

• Support local manufacturing and many others

Investing $4.9 million in ferry service

• 24/7 Staten Island Ferry Service

35

Page 33: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Investing in Children

0

10,000

20,000

30,000

40,000

50,000

60,000

70,000

80,000

Pre-K For All

Fiscal Year* Projected

Full

Day

Enr

ollm

ent

36

Page 34: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Investing in Children

Support for 130 Community and Renewal Schools

$50 million in FY 2016 and $76 million in out years• Intensive tutoring

• Mental health and substance abuse counseling

• Summer programs

• More AP classes

63,000 children served

130 schools brought to Fair Student Funding levels

37

Page 35: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Investing in Children

Middle School After School Expansion

• Investing $163 million

• Slots for 107,000 middle schoolers

38

Page 36: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Investing In Our Future

CUNY is the central gateway to a quality education

• ASAP program with STEM focus serving 8,000 students this year

• $11 million increase in FY 2016 for a total of $29 million

39

Page 37: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

10-Year Capital Strategy

41

Page 38: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Competitive Cities

• London has a $23 billion rail project to connect east and west sides of city

• Beijing’s new international airport will have 8 runways and handle 130 million passengers per year

42

Page 39: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Investing For a Growing, Thriving City

New York City will continue to be one of the world’s most dynamic urban economies where families,

businesses, and neighborhoods thrive

43

Page 40: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Environmental Protection $14.7

Bridges & Highways $12.6

Sanitation $2.3

Mass Transit $0.8

Education $23.4

Housing $8.4

Administration of Justice $4.7

Other City Services $16.9

Ten Year Capital Strategy FY 2016 – FY 2025 Totals $83.8 Billion in All Funds

$ in Billions

Schools28%

Government Operations

26%

17%

15% 1%

Infrastructure36%

20%

6%

Housing10%

3%

Economic Development $3.4 Technology $1.7

Health & Hospitals $2.9 Fire $1.3

Parks $2.5 Public Buildings $1.2

Resiliency & Energy Efficiency $2.5 Culturals & Libraries $0.8

Social Services $0.6

44

Page 41: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Responsible Plan To Keep Debt Service Below 15%

0%

5%

10%

15%

20%

25%

30%

1980 1985 1990 1995 2000 2005 2010 2015 2020 2025

Per

cent

of T

ax R

even

ue

Fiscal Year

Actual Plan

Note: Excludes Water & Sewer, BARBs, and STAR debt service45

Page 42: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Capital Budget: Highlights

• Affordable Housing

• Infrastructure

• Human Capital

• And Sustainability

46

Page 43: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Capital Budget: Highlights

Housing New York

• $7.5 billion for affordable housing

• More than $1 billion for neighborhood development

• $1.17 billion for affordable housing infrastructure

47

Page 44: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Capital Budget: Highlights

• Increasing our contribution to MTA for a total of $657 million over the course of the plan

48

Page 45: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Capital Budget: Highlights

$12.6 billion to grow a strong transportation infrastructure

• $7.8 billion to restore and rehabilitate our bridges

• $1.6 billion for road resurfacing

49

Page 46: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

DEP FY 2016 Executive BudgetFY 2016 –FY 2025, All Funds, $14.7 Billion Total

Wastewater Treatment

38%$5.6B

Sewers and In-City Water Mains

41%$6.0B

UpstateWatersheds

9%$1.4B

Equipment4%

$0.5BDrinking Water Supply

8%$1.2B

50

Page 47: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Capital Budget: Highlights

$13.5 Billion Education 5-Year Capital Plan for FY 2015 - FY 2019:

• $3.3 billion in state of good repair projects

51

Page 48: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Capital Budget: Highlights

Library capital funds:

• $300 million increase over 10 year period

52

Page 49: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Capital Budget: Highlights

Infrastructure Investments

• $1.8 billion One City Built To Last

• Reduce emissions 80% by 2050

• Energy retrofits for all city buildings by 2025

53

Page 50: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

Revenue and Expense Changes

55

Page 51: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Changes Since the February 2015 Financial Plan

(City Funds - $ in Millions)FY 2015 FY 2016 FY 2017 FY 2018 FY 2019

Gap to be Closed - February 2015 Financial Plan $ - - - $ - - - ($1,048) ($1,370) ($2,074)

Revenue Changes - Increase/(Decrease)Tax Revenue Forecast $625 $218 $149 $83 $97 Taxi Medallion Sale (26) (312) (132) 1 (92)NYCHA PILOT Forgiveness - - - (33) (33) (33) (33)Water & Sewer Rental Payment Reduction (2) (88) (132) (162) (197)Miscellaneous Revenues 373 (20) 167 88 77 Subtotal Revenue Changes $970 ($235) $19 ($23) ($148)

Expense Changes - Increase/(Decrease)Agency Expense Changes $201 $700 $705 $701 $742 Purchase of Service Wage Adjustment - - - 59 54 54 54 Pensions (31) 181 175 196 197 Retiree Health Benefits Trust Fund 280 - - - - - - - - - - - -Re-estimate of Prior Years' Expenses and Receivables (100) - - - - - - - - - - - -Subtotal Expense Changes $350 $940 $934 $951 $993

Citywide Savings Program (589) (466) (641) (627) (584)

Net Expense Changes ($239) $474 $293 $324 $409

General Reserve (Decrease to $50M in FY15, Increase to $1B in FY16+) (250) 250 250 250 250 Capital Stabilization Reserve - - - 500 - - - - - - - - -

Gap to be Closed Before Prepayments $1,459 ($1,459) ($1,572) ($1,967) ($2,881)

FY 2015 Prepayment of FY 2016 Expenses (Increase from $1.6B to $3.0B) (1,459) 1,459 - - - - - - - - -

Gap to be Closed - May 2015 Financial Plan $ - - - $ - - - ($1,572) ($1,967) ($2,881)

56

Page 52: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Fiscal Year 2016May 2015 Financial Plan

($ in Millions)Personal Service Costs Other Than Personal Service Costs

AGENCYSalaries &

WagesFringe

Benefits PensionsPS

SubtotalAgency OTPS

PA, MA & Other

MandatesDebt

ServiceOTPS

Subtotal

Gross Total All Funds(Includes Intra-City)

Net TotalAll Funds (Excludes Intra-City)

City Fund Total

UNIFORMED AGENCIESPolice Department $4,428 $1,969 $2,522 $8,919 $388 $ - - - $148 $536 $9,455 $9,211 $9,121 Fire Department 1,622 671 1,123 3,416 176 - - - 143 319 3,735 3,733 3,470 Department of Correction 1,019 485 390 1,894 173 - - - 204 377 2,271 2,271 2,241 Department of Sanitation 854 401 291 1,546 657 - - - 410 1,067 2,613 2,610 2,559

Subtotal $7,923 $3,526 $4,326 $15,775 $1,394 $ - - - $905 $2,299 $18,074 $17,825 $17,391 HEALTH AND WELFAREAdministration for Children's Services $496 $152 $67 $715 $2,438 $ - - - $ - - - $2,438 $3,153 $3,065 $1,085 Department of Social Services 799 357 138 1,294 1,159 7,905 83 9,147 10,441 10,430 8,157 Department of Homeless Services 148 51 21 220 927 - - - - - - 927 1,147 1,146 617 Department of Health and Mental Hygiene 406 132 64 602 1,075 - - - 55 1,130 1,732 1,730 928 Health and Hospitals Corporation - - - 33 - - - 33 232 - - - 192 424 457 388 346

Subtotal $1,849 $725 $290 $2,864 $5,831 $7,905 $330 $14,066 $16,930 $16,759 $11,133 EDUCATIONDepartment of Education $10,414 $3,693 $3,402 $17,509 $7,812 $608 $1,672 $10,092 $27,601 $27,591 $15,406 City University 535 168 73 776 267 - - - 73 340 1,116 1,100 823

Subtotal $10,949 $3,861 $3,475 $18,285 $8,079 $608 $1,745 $10,432 $28,717 $28,691 $16,229 OTHER AGENCIES $2,671 $903 $457 $4,031 $5,685 $ - - - $3,118 $8,803 $12,834 $11,709 $9,158 ELECTED OFFICIALS $519 $145 $83 $747 $115 $ - - - $ - - - $115 $862 $857 $783 MISCELLANEOUS $1,241 $90 $124 $1,455 $ - - - $3,828 (1) $337 $4,165 $5,620 $5,405 $5,105 DEBT SERVICE COSTS (Unallocated) $ - - - $ - - - $ - - - $ - - - $ - - - $ - - - $202 $202 $202 $202 $123

TOTAL - ALL FUNDS (2) $25,152 $9,250 $8,755 $43,157 $21,104 $12,341 $6,637 $40,082 $83,239 $81,448 TOTAL - CITY FUNDS (2) $17,117 $7,387 $8,599 $33,103 $9,962 $10,514 $6,343 $26,819 $59,922

Less: Prepayments and Debt Defeasances $ - - - $ - - - $ - - - $ - - - $ - - - $ - - - $3,140 $3,140 $3,140 $3,140 $3,140 Total After Prepayments and Debt Defeasances $25,152 $9,250 $8,755 $43,157 $21,104 $12,341 $3,497 $36,942 $80,099 $78,308 $56,782

(1) Includes subsidies to the MTA, General Reserve, Capital Stabilization Reserve, Judgments and Claims, Indigent Defense Services and Other Contractual Services.(2) Excludes the impact of prepayments and debt defeasances.

57

Page 53: FY 2016 Executive Budget Summary, Fiscal Years 2015-2019

ExecFY16

Five Year Financial Plan Revenues and ExpendituresMay 2015 Financial Plan

(All Funds - $ in Millions)

Revenues FY 2015 FY 2016 FY 2017 FY 2018 FY 2019Taxes

General Property Tax $21,270 $22,240 $23,267 $24,272 $25,336 Other Taxes 28,801 29,077 29,804 30,666 31,628 Tax Audit Revenue 982 711 711 711 711 Subtotal: Taxes $51,053 $52,028 $53,782 $55,649 $57,675

Miscellaneous Revenues 8,188 6,560 6,715 6,815 6,875 Unrestricted Intergovernmental Aid - - - - - - - - - - - - - - -Less: Intra-City Revenue (2,003) (1,791) (1,794) (1,805) (1,800)Disallowances Against Categorical Grants (15) (15) (15) (15) (15)

Subtotal: City Funds $57,223 $56,782 $58,688 $60,644 $62,735 Other Categorical Grants 888 831 839 844 841 Inter-Fund Revenues 559 575 546 548 548 Federal Categorical Grants 8,412 7,127 6,832 6,401 6,300 State Categorical Grants 12,569 12,993 13,364 13,771 14,102

Total Revenues $79,651 $78,308 $80,269 $82,208 $84,526 ExpendituresPersonal Service

Salaries and Wages $24,149 $25,152 $25,275 $26,619 $28,129 Pensions 8,621 8,755 8,719 8,725 8,823 Fringe Benefits 8,697 9,250 9,737 10,306 11,097 Retiree Health Benefits Trust 280 - - - - - - - - - - - -Subtotal: Personal Service $41,747 $43,157 $43,731 $45,650 $48,049

Other Than Personal ServiceMedical Assistance 6,455 6,424 6,424 6,424 6,424 Public Assistance 1,472 1,481 1,464 1,464 1,464 All Other 25,044 24,040 24,196 24,269 24,563 Subtotal: Other Than Personal Service $32,971 $31,945 $32,084 $32,157 $32,451

Debt Service (1),(2),(3) 5,954 6,637 6,820 7,173 7,707 Debt Defeasances (1) (99) (103) - - - - - - - - -FY 2014 Budget Stabilization (2) (2,006) - - - - - - - - - - - -FY 2015 Budget Stabilization (3) 3,037 (3,037) - - - - - - - - -Capital Stabilization Reserve - - - 500 - - - - - - - - -General Reserve 50 1,000 1,000 1,000 1,000

Subtotal $81,654 $80,099 $83,635 $85,980 $89,207 Less: Intra-City Expenses (2,003) (1,791) (1,794) (1,805) (1,800)

Total Expenditures $79,651 $78,308 $81,841 $84,175 $87,407

Gap To Be Closed $ - - - $ - - - ($1,572) ($1,967) ($2,881)(1) Includes Debt Defeasances of TFA in Fiscal Year 2013 of $196 million impacting Fiscal Year 2014 through Fiscal Year 2016.(2) Fiscal Year 2014 Budget Stabilization totals $2.006 billion, including GO of $621 million, TFA of $1.362 billion, and net equity contribution in bond refunding of $23 million.(3) Fiscal Year 2015 Budget Stabilization totals $3.037 billion, including GO of $1.459 billion and TFA of $1.578 billion.

58