Comments on New York City’s Fiscal Year 2018 Executive Budget
I. Executive Summary
Economic Outlook Remains Positive But Slower Growth Ahead
The U.S. and NYC economies are expected to grow moderately over the forecast horizon, with a small bump up in the near term (2017-2018) and slower growth in the outyears (2019 to 2021). This slowdown is the result of a national economy operating at full employment and the moderating effect of wage increases demanded by increasingly scarce employees. Consistent with the moderate growth forecast scenario, we expect to see jobs growth slow and to see wages and salaries grow at levels slightly above the local inflation rate.
Consistent with our moderate economic growth forecast, the Comptroller projects total tax revenue to rise 2.6 percent in FY 2017 and 3.1 percent in FY 2018, slightly faster than the Administration’s 2.3 percent and 3.0 percent growth forecasts. The difference is mostly due to the Comptroller’s higher forecast for personal income tax (PIT) and property tax collections in the near term and from property taxes in the outyears. The Comptroller’s Office forecast is above the Administration’s by $181 million in the current year, rising to $550 million in FY 2020. Over the entire Plan period, FY 2017 to FY 2021, the net annual average growth in tax revenues of 4.1 percent equals that of the Administration’s forecast.
The FY 2018 Executive Budget
The FY 2018 Executive Budget totals $84.9 billion, an increase of $192 million from the Preliminary Budget. The City-funds portion of the budget totals $61.1 billion, 72 percent of the budget. Tax revenues total $56.4 billion, a decrease of $567 million from the Preliminary Budget primarily from revisions to PIT, real estate-related, and sales tax revenue projections. Adjusted for prepayments and reserves, the FY 2018 budget increases by $1.5 billion over FY 2017, or 1.7 percent.
City-funds agency spending in the Executive Budget increased by $866 million. Three agencies, the Department of Homeless Services (DHS), the Department of Education (DOE), and the Administration for Children’s Services (ACS) account for almost one-third of the increase.
The April Financial Plan included another round of the Citywide Savings Program (CSP), which is estimated to generate savings of almost $2 billion in FY 2017 through FY 2021. The new round of CSP brings the total savings in FY 2017 through FY 2021 to $6.2 billion.
Despite higher City-funds agency spending and lower City-funds revenues, the 2018 Executive Budget remains balanced, due to a reduction in pension contributions and decreases in debt service and retiree pay-as-you-go health insurance expenses as a result of additional prepayments in FY 2017. The additional prepayments bring the total prepayments of FY 2018 expenses to $3.727 billion. If the City does not add to the prepayments or reserves in the upcoming June Financial Plan, it will begin FY 2018 with a budget cushion of $9.3 billion, 10.7 percent of FY 2018 expenditures adjusted for prepayments and reserves. The City began FY 2017 with a cushion of $9.6 billion, 11.1 percent of adjusted FY 2017 expenditures.
Outyear Gaps Are Higher
Outyear gaps in the current financial plan are projected to be $3.59 billion in FY 2019, $2.98 billion in FY 2020, and $2.32 billion in FY 2021. The outyear gaps are between $277 million to $526 million larger than the January Plan gaps, despite additional savings from the new round of CSP. The increases are driven by both lower revenue and higher expenditure estimates. As in FY 2018, the lower outyear revenue projections reflect primarily downward revision to tax revenues, particularly PIT and real estate-related tax revenues. Spending increases reflect new needs, including spending on pre-K for three-year-olds, homeless shelters, and access to counsel in Housing Courts.
Comptroller’s Risks and Offsets
The Comptroller’s Office’s analysis indicates that the outyear gaps could be larger than projected due primarily to higher expenditure estimates. The Comptroller’s Office estimates that, on net, expenditures could be above the City’s projections by $415 million in FY 2018, $391 million in FY 2019, $344 million in FY 2020, and $326 million in FY 2021. The higher expenditure estimates are driven by higher projections for overtime, homeless shelter expenditures, and support for New York City Health + Hospitals. The Comptroller’s Office also expects lower Medicaid reimbursement for special education students resulting in higher City-funds expenditures to make up for the shortfall.
Offsetting some of the expenditure risks to the Financial Plan is the Comptroller’s higher revenue forecast. The Comptroller’s Office projects that revenues will exceed the Plan projection in each year of the Plan, due primarily to higher tax revenue forecast. Offsetting some of the higher tax revenue forecast in FY 2019 through FY 2021 is the Comptroller’s Office assumption that taxi medallion sales totaling $731 million over this period will not materialize. Overall, the Comptroller’s Office projects net risks of $415 million in FY 2018, $391 million in FY 2019, $13 million in FY 2020, and $280 million in FY 2021.
Federal Budget Risks Loom
For now, the outyear gaps remain manageable by historical measure. However, the budget is particularly vulnerable to Federal budget cuts. Cuts in President Trump’s proposed budget would reduce the City’s FY 2018 Federal grants by as much as $1 billion. The bulk of the cuts are in grants that support services to the City’s most vulnerable populations and to other critical programs. Many of the President’s proposed cuts would have deep impacts beyond the City budget, including to public housing, nutrition assistance, and health services, that state and local governments will be under pressure to maintain. To the extent that the City will need to make up for cuts in Federal funding to maintain and replace services, the outyear gaps would increase significantly. In this climate of uncertainty, prudent spending choices are needed and greater operational efficiencies need to be pursued.
Table 1. FY 2017 – FY 2021 Financial Plan
($ in millions) | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | Change FYs 2017 – 2021 Dollar Percent |
|
Revenues | |||||||
Taxes: | |||||||
General Property Tax | $24,606 | $25,831 | $27,492 | $28,816 | $30,125 | $5,519 | 22.4% |
Other Taxes | $28,989 | $29,787 | $31,037 | $32,255 | $33,489 | $4,500 | 15.5% |
Tax Audit Revenues | $1,251 | $850 | $721 | $721 | $721 | ($530) | (42.4%) |
Subtotal: Taxes | $54,846 | $56,468 | $59,250 | $61,792 | $64,335 | $9,489 | 17.3% |
Miscellaneous Revenues | $7,011 | $6,480 | $6,640 | $6,854 | $6,841 | ($170) | (2.4%) |
Unrestricted Intergovernmental Aid | $57 | $0 | $0 | $0 | $0 | ($57) | (100.0%) |
Less: Intra-City Revenues | ($2,065) | ($1,815) | ($1,737) | ($1,739) | ($1,744) | $321 | (15.5%) |
Disallowances Against Categorical Grants | $613 | ($15) | ($15) | ($15) | ($15) | ($628) | (102.4%) |
Subtotal: City-Funds | $60,462 | $61,118 | $64,138 | $66,892 | $69,417 | $8,955 | 14.8% |
Other Categorical Grants | $976 | $880 | $868 | $859 | $856 | ($120) | (12.3%) |
Inter-Fund Revenues | $641 | $667 | $662 | $599 | $597 | ($44) | (6.9%) |
Federal Categorical Grants | $8,937 | $7,799 | $7,002 | $6,897 | $6,879 | ($2,058) | (23.0%) |
State Categorical Grants | $14,437 | $14,396 | $14,849 | $15,347 | $15,702 | $1,265 | 8.8% |
Total Revenues | $85,453 | $84,860 | $87,519 | $90,594 | $93,451 | $7,998 | 9.4% |
Expenditures | |||||||
Personal Service | |||||||
Salaries and Wages | $25,759 | $27,306 | $28,625 | $29,425 | $30,064 | $4,305 | 16.7% |
Pensions | $9,395 | $9,572 | $9,866 | $9,936 | $10,001 | $606 | 6.5% |
Fringe Benefits | $9,456 | $10,119 | $10,795 | $11,694 | $12,483 | $3,027 | 32.0% |
Subtotal-PS | $44,610 | $46,997 | $49,286 | $51,055 | $52,548 | $7,938 | 17.8% |
Other Than Personal Service | |||||||
Medical Assistance | $5,915 | $5,915 | $5,915 | $5,915 | $5,915 | $0 | 0.0% |
Public Assistance | $1,584 | $1,594 | $1,605 | $1,617 | $1,617 | $33 | 2.1% |
All Other | $29,138 | $28,118 | $27,565 | $27,571 | $27,789 | ($1,349) | (4.6%) |
Subtotal-OTPS | $36,637 | $35,627 | $35,085 | $35,103 | $35,321 | ($1,316) | (3.6%) |
Debt Service | |||||||
Principal | $2,175 | $2,194 | $2,163 | $2,293 | $2,243 | $68 | 3.1% |
Interest & Offsets | $1,925 | $2,133 | $2,232 | $2,494 | $2,748 | $822 | 42.7% |
Subtotal Debt Service | $4,100 | $4,327 | $4,395 | $4,787 | $4,991 | $890 | 21.7% |
FY 2016 BSA & Discretionary Transfers | ($4,038) | $0 | $0 | $0 | $0 | $4,038 | (100.0%) |
FY 2017 BSA | $3,727 | ($3,727) | $0 | $0 | $0 | ($3,727) | (100.0%) |
TFA Debt Service | |||||||
Principal | $826 | $980 | $1,329 | $1,305 | $1,348 | $522 | 63.2% |
Interest & Offsets | $1,356 | $1,221 | $1,501 | $1,817 | $2,057 | $701 | 51.7% |
Subtotal TFA | $2,182 | $2,201 | $2,830 | $3,122 | $3,405 | $1,223 | 56.1% |
Capital Stabilization Reserve | $0 | $250 | $250 | $250 | $250 | $250 | NA |
General Reserve | $300 | $1,000 | $1,000 | $1,000 | $1,000 | $700 | 233.3% |
$87,518 | $86,675 | $92,846 | $95,316 | $97,515 | $9,997 | 11.4% | |
Less: Intra-City Expenses | ($2,065) | ($1,815) | ($1,737) | ($1,739) | ($1,744) | $321 | (15.5%) |
Total Expenditures | $85,453 | $84,860 | $91,109 | $93,577 | $95,771 | $10,318 | 12.1% |
Gap To Be Closed | $0 | $0 | ($3,590) | ($2,983) | ($2,320) | ($2,320) | NA |
Table 2. Plan-to-Plan Changes April 2017 Plan vs. January 2017 Plan
($ in millions) |
FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 |
Revenues | |||||
Taxes: | |||||
General Property Tax | $206 | $0 | $0 | $0 | $0 |
Other Taxes | ($453) | ($567) | ($475) | ($626) | ($523) |
Tax Audit Revenues | $210 | $0 | $0 | $0 | $0 |
Subtotal: Taxes | ($37) | ($567) | ($475) | ($626) | ($523) |
Miscellaneous Revenues | $176 | $118 | $38 | $50 | $34 |
Unrestricted Intergovernmental Aid | $0 | $0 | $0 | $0 | $0 |
Less: Intra-City Revenues | ($26) | ($29) | $44 | $48 | $43 |
Disallowances Against Categorical Grants | $413 | $0 | $0 | $0 | $0 |
Subtotal: City-Funds | $526 | ($478) | ($393) | ($528) | ($446) |
Other Categorical Grants | ($4) | $24 | $21 | $22 | $23 |
Inter-Fund Revenues | ($14) | $9 | $4 | $4 | $4 |
Federal Categorical Grants | $111 | $787 | $191 | $88 | $98 |
State Categorical Grants | $20 | ($150) | ($159) | ($57) | ($16) |
Total Revenues | $639 | $192 | ($336) | ($471) | ($337) |
Expenditures | |||||
Personal Service | |||||
Salaries and Wages | ($70) | ($10) | ($171) | ($209) | ($158) |
Pensions | ($18) | ($247) | ($234) | ($216) | ($169) |
Fringe Benefits | ($150) | ($139) | ($186) | ($226) | ($218) |
Subtotal-PS | ($238) | ($396) | ($591) | ($651) | ($545) |
Other Than Personal Service | |||||
Medical Assistance | $0 | $0 | $0 | $0 | $0 |
Public Assistance | $0 | $0 | $0 | $0 | $0 |
All Other | $337 | $1,342 | $564 | $657 | $668 |
Subtotal-OTPS | $337 | $1,342 | $564 | $657 | $668 |
Debt Service | |||||
Principal | $0 | ($22) | ($23) | ($26) | ($28) |
Interest & Offsets | ($101) | ($8) | ($35) | ($20) | $27 |
Subtotal Debt Service | ($101) | ($30) | ($58) | ($46) | ($1) |
FY 2016 BSA and Discretionary Transfers | $0 | $0 | $0 | $0 | $0 |
FY 2017 BSA | $672 | ($672) | $0 | $0 | $0 |
TFA | |||||
Principal | ($3) | ($17) | $25 | ($7) | ($7) |
Interest & Offsets | ($2) | ($6) | ($43) | $2 | $31 |
Subtotal TFA | ($5) | ($23) | ($18) | ($5) | $24 |
Capital Stabilization Reserve | $0 | $0 | $0 | $0 | $0 |
General Reserve | $0 | $0 | $0 | $0 | $0 |
$665 | $221 | ($103) | ($45) | $146 | |
Less: Intra-City Expenses | ($26) | ($29) | $44 | $48 | $43 |
Total Expenditures | $639 | $192 | ($59) | $3 | $189 |
Gap To Be Closed | $0 | $0 | ($277) | ($474) | ($526) |
Table 3. Plan-to-Plan Changes April 2017 Plan vs. June 2016 Plan
($ in millions) | FY 2017 | FY 2018 | FY 2019 | FY 2020 |
Revenues | ||||
Taxes: | ||||
General Property Tax | $377 | $219 | $372 | $427 |
Other Taxes | ($711) | ($1,103) | ($844) | ($729) |
Tax Audit Revenues | $537 | $136 | $7 | $7 |
Subtotal: Taxes | $203 | ($748) | ($465) | ($295) |
Miscellaneous Revenues | $604 | $46 | ($38) | $77 |
Unrestricted Intergovernmental Aid | $57 | $0 | $0 | $0 |
Less: Intra-City Revenues | ($301) | ($51) | $22 | $26 |
Disallowances Against Categorical Grants | $628 | $0 | $0 | $0 |
Subtotal: City-Funds | $1,191 | ($753) | ($481) | ($192) |
Other Categorical Grants | $123 | $43 | $33 | $28 |
Inter-Fund Revenues | ($5) | $23 | $80 | $18 |
Federal Categorical Grants | $1,264 | $988 | $322 | $279 |
State Categorical Grants | $764 | $103 | $86 | $98 |
Total Revenues | $3,337 | $404 | $40 | $231 |
Expenditures | ||||
Personal Service | ||||
Salaries and Wages | $14 | $93 | ($124) | ($157) |
Pensions | ($27) | ($138) | $14 | $153 |
Fringe Benefits | ($223) | ($135) | ($137) | ($185) |
Subtotal-PS | ($236) | ($180) | ($247) | ($189) |
Other Than Personal Service | $0 | $0 | $0 | $0 |
Medical Assistance | $0 | $0 | $0 | $0 |
Public Assistance | $0 | ($8) | ($8) | ($7) |
All Other | $1,688 | $1,725 | $899 | $1,015 |
Subtotal-OTPS | $1,688 | $1,717 | $891 | $1,008 |
Debt Service | ||||
Principal | $0 | ($22) | $24 | $23 |
Interest & Offsets | ($256) | ($111) | ($184) | ($177) |
Subtotal Debt Service | ($256) | ($133) | ($160) | ($154) |
FY 2016 BSA and Discretionary Transfers | ($44) | $0 | $0 | $0 |
FY 2017 BSA | $3,727 | ($3,727) | $0 | $0 |
TFA | ||||
Principal | ($3) | $9 | $77 | $46 |
Interest & Offsets | ($38) | ($297) | ($148) | ($98) |
Subtotal TFA | ($41) | ($288) | ($71) | ($52) |
Capital Stabilization Reserve | ($500) | $250 | $250 | $250 |
General Reserve | ($700) | $0 | $0 | $0 |
$3,638 | ($2,361) | $663 | $862 | |
Less: Intra-City Expenses | ($301) | ($51) | $22 | $26 |
Total Expenditures | $3,337 | ($2,412) | $685 | $888 |
Gap To Be Closed | $0 | $2,816 | ($645) | ($657) |
Table 4. Risks and Offsets to the April Financial Plan (Positive numbers reduce the gap and negative numbers increase the gap)
FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | |
City Stated Gap | $0 | $0 | ($3,590) | ($2,983) | ($2,320) |
Tax Revenues | |||||
Property Tax | $0 | $34 | $285 | $572 | $673 |
Personal Income Tax | 122 | 280 | 146 | 48 | (65) |
Business Taxes | 0 | 33 | 69 | 128 | 49 |
Sales Tax | 0 | 32 | (32) | (118) | (201) |
State Sales Tax Intercept | 0 | (50) | (150) | 0 | 0 |
Real Estate-Related Taxes | 59 | (74) | (76) | (80) | (81) |
Subtotal Tax Revenues | $181 | $255 | $242 | $550 | $375 |
Non-Tax Revenues | |||||
ECB Fines | $5 | $30 | $30 | $30 | $30 |
Late Filing/No Permit Penalties | 0 | 5 | 5 | 5 | 5 |
Motor Vehicle Fines | 0 | 5 | 5 | 3 | 3 |
Taxi Medallion Sales | 0 | 0 | (107) | (257) | (367) |
Subtotal Non-Tax Revenues | $5 | $40 | ($67) | ($219) | ($329) |
Total Revenues | $186 | $295 | $175 | $331 | $46 |
Expenditures | |||||
Overtime | (170) | (174) | (150) | (150) | (150) |
DOE Medicaid Reimbursement | (20) | (70) | (70) | (70) | (70) |
Homeless Shelters | 0 | (121) | (121) | (121) | (121) |
NYC Health + Hospitals | 0 | (165) | (165) | (165) | (165) |
Public Assistance | 20 | 15 | 15 | 15 | 15 |
HYIC Interest Support Payments | 0 | 0 | 0 | 47 | 65 |
VRDB Interest Savings | 40 | 100 | 100 | 100 | 100 |
General Reserve | 300 | 0 | 0 | 0 | 0 |
Subtotal | $170 | ($415) | ($391) | ($344) | ($326) |
Total (Risks)/Offsets | $356 | ($120) | ($216) | ($13) | ($280) |
Restated (Gap)/Surplus | $356 | ($120) | ($3,806) | ($2,996) | ($2,600) |
Read the full report here.