NYC 9/11 Public Portal Document
FINANCIAL PLAN UPDATE
($ in Millions)
2001 2002 2003 2004 '2005
FY 2001 Adopted Budget
(Gap)/Surplus - Restated $1,236 $(2,652) $(2,374) $(1,752) $(1,752)
1 j
Revenue Changes
Tax Revenue Forecast....... $1,367! $676 $811 $985 $2,207
Delay of Airport Arbitration 175 210
Other Revenues ,............... 152 ; (103)
Total Revenue Changes .... $1,519! $285 $670 $1,057 $2,267
Collective Bargaining .. $(389) $(505), $(744) $(802) $(902)
Expenditure Changes
Pension Funding Changes $(79) $(287) / $(463' $(630) $(825)
Police....... . .................. (166 076 / (46 (59) (56
Debt Service .. .............. (20) 150 ' (80' (39) (224)
S' Campaign Finance Board
Other Spending.............
Prior Payables ...............
(2^)
264
(W 72 (1^8) (4^)
General Reserve ......... . •i 158
Total dther Expenditure Changes....................... $(132) $(521) $(517) $(896) $(1,603)
Prepayments
$(2,761) $2,761 $- $- $-
FY2002 (345) 345
Total Budget Stabilization & Prepayments ..... $(2,761) $2;4ir $345 $_ $-
piE
iSSf Gap to Be Closed - Executive Budget....... . $(527) $(977) $(2,620) $(2,393) $(1,990)
Gap Closing Program
Agency Programs ............. . ..................... . .'.. $527 $846 $408 $386 $383
Privatization of 0TB......... . .................. 250
Reimbursement of Landfill Closure Costs ...... 225
State and federal Actions ....... .............. {......... —J40 150
Total Gap {Closing Program .. . ............ 1' $527 $1,471 $568 $536 $533
Surplus/(Gap) Prior to New Tax Reduction Plan $— $494 $(2,062) $(1,857) $(1,457)
f ' • ' ;
Tax Reduction Program ................... ). ............ $(494) $(719) $(1,041) $(1,264)
Remaining (Gap) .. ............ ............ ?................ $- Izz $(2,898) $(2,721)
i j Out-Year Gap Closing Actions
Agency Programs .......... $- $— $1,681 \ $1,798 $1,621
State Actions........... . 450 ' 450 450
Federal Actions....... . 550 550 550
Roll General Reserve ........... 100 100 100
s Total Out-Year Gap Closing Plan .. $— $- $^,781 $2,898 {$2,721
Remaining Surplus Out-Year (Gap)/Surplus ... $— $- $- $- $-
if'
7
NYC-WTC_000195504
OCR can misread numbers and units. Confirm readings against the page image before using them.