NEW YORK CITY COUNCIL
FINANCE DIVISION
Tanisha Edwards, Esq.
Chief Financial Officer and
Nathan Toth
Deputy Director
Paul Scimone
Deputy Director
Raymond Majewski
Deputy Director & Chief
Economist
Andrew Wilber
Economist
Hon. Adrienne Adams
Speaker of the Council
Hon. Justin Brannan
Chair of the Committee on Finance
Report on the Fiscal 2023
Preliminary Plan for the
Office of the Comptroller
March 2, 2022
Finance Division Briefing Paper Office of the Comptroller
Table of Contents
Office of the Comptroller Fiscal 2023 Budget Snapshot and Agency Overview ............................ 1
Financial Plan Summary .............................................................................................................. 2
Contract Budget .......................................................................................................................... 3
Departmental Budgets ................................................................................................................ 4
Executive Management .......................................................................................................... 4
First Deputy Comptroller......................................................................................................... 5
Second Deputy Comptroller .................................................................................................... 7
Third Deputy Comptroller ....................................................................................................... 9
Appendices ............................................................................................................................... 11
A: Budget Actions in the Fiscal 2022 November and Fiscal 2023 Preliminary Plans ................ 11
B: Comptroller’s Fiscal 2023 Contract Budget........................................................................ 11
C: Program Areas .................................................................................................................. 12
Executive Management ..................................................................................................... 12
First Deputy Comptroller ................................................................................................... 13
Second Deputy Comptroller ............................................................................................... 14
Third Deputy Comptroller .................................................................................................. 15
D: Pensions System Asset Performance................................................................................. 16
Finance Division Briefing Paper Office of the Comptroller
1
Office of the Comptroller Fiscal 2023 Budget Snapshot and Agency Overview
The Comptroller’s Office consists of over 700 employees serving across four program areas that
contribute to the agency’s oversight role in New York City’s local government. Core elements of the
Comptroller’s responsibilities include:
Performance and financial audits of all City agencies;
Fiduciary oversight on the City’s five public pension funds, housing $275 billion in assets;
Conducting comprehensive oversight of the City’s budget and fiscal condition;
Reviewing City contracts for integrity and accountability to City procurement laws;
Resolving claims on behalf and against the City; and
Setting and enforcing prevailing wage living wage laws.
The chart below outlines the general organization structure for the agency as of the Fiscal 2023
Preliminary Plan, marking the first budget for the newly-elected Comptroller, Brad Lander.
$110.7M FY23 Budget
+$2.1M Over
FY22 Adopted Budget
+$2.8M Over
76.6M in PS Funding
for FY23
783 Budgeted
Headcount
99 Vacancies
$34.1M in OTPS
$28.7M Contract
Budget
81 Contracts
Finance Division Briefing Paper Office of the Comptroller
2
Financial Plan Summary
The Fiscal 2023 Budget for the Office of the Comptroller (Office or Comptroller) totals $110.7 million,
including $76.7 million for Personal Services
1
to fund 783 full-time positions, and $34.1 million for
Other Than Personal Services.
2
Table 1
FY20
FY22
Preliminary Plan
*Difference
Dollars in Thousands
Actual
Adopted
FY22
FY23
FY22-FY23
Spending
Personal Services
$70,636
$75,007
$74,324
$76,583
$1,575
Other Than Personal Services
33,206
33,522
33,522
34,071
550
TOTAL
$103,842
$108,529
$107,846
$110,654
$2,125
Personal Services
Full-Time Salaried - Civilian
$67,758
$72,459
$71,754
$74,034
$1,575
Additional Gross Pay
2,098
1,888
1,910
1,888
0
Unsalaried
541
316
316
316
0
Overtime - Civilian
234
345
345
345
0
P.S. Other
6
0
0
0
0
SUBTOTAL
$70,636
$75,007
$74,324
$76,583
$1,575
Other Than Personal Services
Contractual Services
$27,867
$28,686
$27,120
$28,706
$20
Other Services & Charges
3,261
3,005
3,484
3,535
530
Property & Equipment
1,468
589
1,184
589
0
Supplies & Materials
600
655
1,536
655
0
Fixed & Misc. Charges
10
587
197
587
0
SUBTOTAL
$33,206
$33,522
$33,522
$34,071
$550
TOTAL
$103,842
$108,529
$107,846
$110,654
$2,125
Funding
City Funds
$82,583
$81,873
$84,681
$2,098
Other Categorical
12,528
$12,528
$12,528
0
Capital- IFA
13,204
$13,231
$13,231
27,269
Intra City
213
212,854
212,854
0
TOTAL
$103,842
$108,529
$107,846
$110,654
$2,125
Budgeted Headcount
748
783
783
783
0
*The difference of Fiscal 2022 Adopted Budget compared to Fiscal 2023 Preliminary Budget.
The Fiscal 2023 Preliminary Plan includes only marginal changes to the Comptroller’s budget for Fiscal
2022 and Fiscal 2023. Changes to its budget in Fiscal 2022 result in a net reduction of $684,000, the
sum of a $1 million reduction for across the board PS savings, partially offset by $295,000 added for
collective bargaining with the Office of Staff Analysts (OSA), and a $22,000 increase for the Office’s
1
Personal Services, or PS, refers to budgetary funds intended to pay salaries and benefits for employees of
the agency.
2
Other Than Personal Services category, or OTPS, accounts for budgetary funding used for all other general
operating costs of the agency, including contracts.
Finance Division Briefing Paper Office of the Comptroller
3
Vaccine Incentive program. Changes in its budget for Fiscal 2023 includes just shy of $300,000 for
OSA collective bargaining.
Although the Comptroller’s budget includes only minor changes since adoption, the staff vacancy rate
grew to almost 12 percent in January 2022, compared with 5.2 percent in July 2021. The increase in
unfilled positions most likely corresponds to staff transitioning out of the agency upon the Lander
Administration’s first year in office. More than half of the 58 newly vacant positions belong to the
Bureaus of Asset Management (10 positions), Law and Adjustment (10 positions), and Audit (11
positions). It is unclear if the new administration will hire staff to fill the newly vacant positions in its
budget, or eliminate them from its budget over the next fiscal year.
The Office divides its budget across four departments. Figures 1 and 2 below outline the general uses
of the Office’s budget across its four departments, and its budgetary funding sources.
Contract Budget
New York City’s Charter mandates the preparation of a Contract Budget twice per year to identify
expenditures for the City’s wide net of contractual obligations. The Citywide Contract Budget
accounts for over 45 percent, or $19.2 billion, of the City’s $42 billion OTPS Budget. The Comptroller’s
agency-level Contract Budget accounts for $28.7 million, or 84 percent of its OTPS budget across 81
separate contracts.
Roughly half, or $13.7 million, of the Comptroller’s procurements fulfill agreements with various
financial services providers in its Bureau of Asset Management, an important bureau at the agency
that handles oversight of the City’s five pension funds. Data processing equipment accounts for the
next largest portion of the Office’s contract budget, totaling a little more than $9 million split between
the Bureau of Asset Management ($3 million) and the Bureau of Information Systems & Technology
($6 million). Combined, the financial services and data processing equipment contracts account for
almost 80 percent of the Office’s total contract budget for Fiscal 2023.
Figure 1
Figure 2
First Deputy
Comptroller
46%
Third Deputy
Comptroller
32%
Second
Deputy
Comptroller
18%
Executive
Management
4%
FY23 Departmental Budgets
City Funds
77%
Other
Categorical
11%
Capital IFA
12%
FY23 Budgetary Sources
Finance Division Briefing Paper Office of the Comptroller
4
Figure 3
Departmental Budgets
The Comptroller’s Office consists of four departments: Executive Management, First Deputy
Comptroller, Second Deputy Comptroller, and Third Deputy Comptroller. Each department holds
several distinct bureaus contributing to the Office’s role in the City’s government. The following
section provides a brief description of each department’s overall function, while detailing the role of
each bureau and corresponding budget. Appendix C provides a funding summary for each
department.
Executive Management
The Comptroller’s Executive Management (EM) department houses the Office’s executive personnel,
with a budget comprised of mostly PS funding for 34 full-time positions. The proposed budget for the
EM department totals $4.4 million for Fiscal 2023, including $4.2 million in PS funding and $150,916
in OTPS. Figure 4 provides a breakdown of the EM department’s actual PS expenditures and
headcount for Fiscal 2020-2021, as well as its PS budget and headcount from the Fiscal 2022
Preliminary and Adopted Budgets, and the Fiscal 2023 Preliminary Budget. As of January 2022, the
EM department was operating at a 23.5 percent staff vacancy rate with 26 positions filled, compared
with an 8.8 percent vacancy rate around the same time last year.
Figure 4
All Other $1,359
Professional Services $4,577
Data Processing Equipment $9,040
Investment Costs
$13,729
79 Percent of Comptroller's Fiscal 2023 Contract Budget Comprised of Investment Manager and
Data Processing Equipment Contracts
(Dollars in Thousands)
FY20 Actual FY21 Acutal FY22 Adopted FY22 Prelim FY23 Prelim
PS
3,628 3,453 3,954 3,762 4,212
Headcount
31 29 34 34 34
26
28
30
32
34
36
$0
$1,000
$2,000
$3,000
$4,000
$5,000
(Dollars in Thousands)
Executive Management PS Budget and Headcount
PS Headcount
Finance Division Briefing Paper Office of the Comptroller
5
First Deputy Comptroller
The First Deputy Comptroller (FDC) oversees several operations critical to the Office’s role in the audit
and oversight of the City’s budget and financial management. Specific bureaus under the purview of
the FDC include Accountancy, Administration, Audit, Engineering, Budget, Public Affairs, Press Office,
Information Systems & Tech, and Public Policy. The FDC’s budget totals $50.6 million for Fiscal 2023,
which includes $40.2 million in PS funding for 448 full-time positions, and $10.4 million in OTPS. The
figure below gives a breakdown of the FDC’s actual PS expenditures and headcount for Fiscal 2020-
2021, as well as its budgeted headcount from the Fiscal 2022 Preliminary and Adopted Budgets, and
the Fiscal 2023 Preliminary Budget. As of January 2022, the FDC was operating at a 9.8 percent staff
vacancy rate with 404 positions filled, compared with a 3.8 percent vacancy rate around the same
time last year.
Figure 5
Bureau of Accountancy
The Bureau of Accountancy’s budget for Fiscal 2023 totals $7.1 million to fund 92 full-time positions,
and does not include OTPS funding.
The Bureau of Accountancy sets the City’s accounting directives, and manages all aspects of the City’s
financial accounting and reporting, including systems for centralized accounting, internal control and
budgeting. It also prepares a number of annual reports on the City’s financial position, including the
Annual Comprehensive Financial Report and Popular Annual Financial Report, containing the City’s
Charter-mandated audited financial statements. Other tasks of the Bureau include reconciling more
than 100 City bank accounts, providing investment accounting for the City’s pension funds, servicing
the City’s general obligation debt, and approving vendor information.
Bureau of Administration
The Bureau of Administration’s Fiscal 2023 budget totals $7.7 million, including $4.2 million in PS
funding for 45 full-time positions, and $3.4 million in OTPS funding. The Bureau of Administration
supports the work of other bureaus, including management of the Office’s capital and operating
budgets, human resources functions, procurement and payment activity, facilities management, and
information systems support.
FY19 Actual FY20 Actual FY21 Adopted FY21 Prelim FY22 Prelim
PS
$37,959 $38,373 $39,251 $39,062 $40,177
Headcount
432 429 448 448 448
400
410
420
430
440
450
460
470
$36,500
$37,000
$37,500
$38,000
$38,500
$39,000
$39,500
$40,000
$40,500
Headcount
Dollars in Thousands
FDC's PS Budget and Headcount
Finance Division Briefing Paper Office of the Comptroller
6
Bureau of Audit
The Fiscal 2023 budget for the Bureau of Audit totals $14.5 million in PS funding for 173 full-time
employees, and no OTPS funding. Through the Bureau of Audit, the Comptroller fulfills its City
Charter mandate to audit City agencies and financial transactions.
The Bureau of Audit conducted 56 audits and special reports over the course of Fiscal 2021 on topics
such as revenue and cost savings, asset management, service delivery and program performance, and
information technology. A complete list of the Comptroller’s audits and reports can be found at
https://comptroller.nyc.gov/reports/.
Bureau of Engineering
The Bureau of Engineering’s Fiscal 2023 Budget totals $3.4 million, consisting entirely of PS funding
for 32 full-time positions. The Bureau of Engineering aids the Comptroller’s Office in technical
consulting on engineering matters. In this capacity, it holds the responsibility to negotiate and
recommend the disposition of contract disputes and claims between the City and its contractors. It
also reports on liability and damages to the Bureau of Law and Adjustment to be used in damage tort
claims.
The Fiscal 2023 Budget for the Bureau of Budget, comprised entirely of PS funding, totals $2.3 million
to support 16 full-time positions. The Bureau of Budget monitors and reports on the City’s financial
position by evaluating the City’s revenue collection, expenditures, capital program, debt capacity, and
the health of the local economy.
Bureau of Public Affairs and Press Office
The Bureau of Public Affairs and the Press Office have a budget totaling $2.4 million for Fiscal 2023
supporting 29 full-time positions. The Bureau of Public Affairs serves as the Office’s primary liaison
to the public, the Mayor’s Administration, and authorities at the State, federal, and local levels.
Through management of the Community Action Center, the Bureau fields complaints from the public
regarding inadequate government services throughout the City.
The Press Office circulates information and reports produced by the agency, fields questions from
news outlets, manages the Offices social media accounts, and prepares written communications on
behalf of the Office.
Bureau of Information Systems & Technology (IT)
The Bureau of IT’s Fiscal 2023 budget totals $12.4 million, including $5.4 million in PS funding to
support 54 full-time positions, and $7 million in OTPS funding. The Bureau of IT maintains more than
120 software applications for the Office’s internal operations.
Bureau of Public Policy
The Fiscal 2023 budget for the Bureau of Public Policy totals $848,598 in PS funding for seven positions
with no OTPS funding. The Bureau of Public Policy generates policy recommendations and initiatives
on a collection of topics critical to the City’s overall health, including education, infrastructure,
economic development, housing, healthcare, procurement, transportation, public safety, and
immigration.
Finance Division Briefing Paper Office of the Comptroller
7
Second Deputy Comptroller
The Second Deputy Comptroller (SDC) oversees several functions contributing the Office’s role in
various key areas of both internal and Citywide operations. Specific bureaus under the umbrella of
the SDC include Economic Development, Law & Adjustment, Contract Administration, General
Counsel, and Labor Law. The SDC’s budget totals $19.6 million for Fiscal 2023, which includes $15.3
million in PS funding to support 165 full-time positions, and $4.2 million in OTPS. Figure 6 gives a
breakdown of the SDC’s actual PS budget and headcount for Fiscal 2020-2021, as well as its budgeted
headcount from the Fiscal 2022 Preliminary and Adopted Budgets, and the Fiscal 2023 Preliminary
Budget. As of January 2022, the SDC was operating at a 10.3 percent staff vacancy rate with 165
positions filled, compared with a near-zero percent vacancy rate around the same time last year.
Figure 6
Bureau of Economic Development
The Fiscal 2023 budget for the Bureau of Economic Development is comprised entirely of PS funding,
totaling $724,876 for six full-time positions. The Bureau of Economic Development employs the
Office’s authority to create sustainable economic growth and development opportunities throughout
the City. The Bureau plays an important role in the oversight of the City’s agencies tasked with
generating economic development for the City and makes recommendations for economically
targeted investments.
Bureau of Law and Adjustment
The Bureau of Law and Adjustment’s Fiscal 2023 budget totals $10.8 million, including $6.5 million in
PS funding to support 75 full-time positions, and $4.2 million in OTPS funding. The City’s Charter gives
the Comptroller sole authority in settling claims on behalf or against the City before a lawsuit is filed.
The Bureau of Law and Adjustment oversees all of the Office’s resolution and settlement claims. A
large part of the Bureau’s work includes the investigation of false claims and referral of fraudulent
claims to the District Attorney.
In Fiscal 2021, the City spent $618 million on judgments and claims, with the Comptroller approving
roughly $27.4 million in affirmative settlements. Affirmative settlements refers to money paid to the
City based on claims against others. In collaboration with City agencies, the Comptroller also collected
$7.1 million from claimants who had settlements from the City and outstanding obligations to the
City for public assistance or child support. Demonstrating efforts to increase compensation from New
FY19 Actual FY20 Actual FY21 Adopted FY21 Prelim FY22 Prelim
PS
$14,288 $14,284 $15,284 $15,184 $15,143
Headcount
169 165 165 165 165
130
135
140
145
150
155
160
165
170
175
$13,600
$13,800
$14,000
$14,200
$14,400
$14,600
$14,800
$15,000
$15,200
$15,400
Headcount
Dollars in Thousands
SDC PS Budget and Headcount
Finance Division Briefing Paper Office of the Comptroller
8
Yorkers who damage City property, the Comptroller collected roughly $1.8 million from property
damage-related affirmative claims. Lastly, in collaboration with the State’s Attorney General and
Office of Victims Services, the Office office collected $1.8 million from convicted persons to flow
through to corresponding victims.
3
Bureau of Contract Administration
The Fiscal 2023 budget for the Bureau of Contract Administration totals $3.1 million for 34 full-time
positions, and nothing budgeted for OTPS. The Bureau of Contract Administration manages the
Office’s oversight role in the City’s procurement process. The Bureau registers contracts and
purchase agreements, including franchise, revocable consent, and concession agreements financed
through the City’s treasury or with money from the City’s budget. Prior to a contract with the City
receiving legal implementation, the City Charter requires the Comptroller’s Office to register the
contract within 30 days from the date it was submitted for registration. Over the course of the
Stringer Administration, the Council received complaints from agencies and providers that contracts
were often rejected at the tail end of the Comptroller’s 30-day registration period, further extending
the amount of time before providers received payment for services.
In Fiscal 2021, The Bureau of Contract Administration registered a total of 11,857 new contract
actions, down from 13,390 new contract actions in Fiscal 2020. In addition to the new contract
actions, the Bureau also registered 51,847 modifications, 821 agency master agreement task orders,
and 113,045 purchase orders.
4
Office of the General Counsel
The Fiscal 2023 budget for the General Counsel’s Office totals $1.9 million in PS funding to support
11 full-time positions. The General Counsel’s Office advises the Comptroller on legal matters related
to its mandates and operations, and provides legal guidance related to investment activity and
pension issues pursuant to the Comptrollers role as fiduciary of the City’s five public pension funds.
The General Counsel also oversees the Bureau of Labor Law’s enforcement of prevailing and living
wage requirements, and the Bureau of Law and Adjustment’s role in settling and adjusting claims.
Bureau of Labor Law
The Bureau of Labor Law’s Fiscal 2023 budget totals $2.3 million in PS funding for 29 full-time
positions. The Bureau of Labor Law sets and enforces both prevailing wage and benefit rates for
workers employed on public works projects and building/service contracts for City agencies. Each
year, the Bureau investigates regulatory violations of prevailing wage and benefit rates, and brings
enforcement proceedings to the Office of Administrative Trials and Hearings. The Bureau also
conducts outreach and distributes educational materials specific to compliance with prevailing wage
and benefits rates regulation.
In Fiscal 2021, the Bureau of Labor Law assessed more than $5.6 million in underpayments and
interest against City contractors and assessed over $138,000 in civil penalties against those
contractors. Additionally, the Bureau opened 50 new cases, resolved 51 cases, and debarred three
contractors from New York State and City public works for egregious conduct.
5
3
Annual Comprehensive Financial Report of the Comptroller for the Year ended June 30, 2021.
4
New York City Office of the Comptroller. Annual Summary Contracts Report for the City of New York.” 30 January
2021, https://comptroller.nyc.gov/reports/annual-contracts-report/.
5
Annual Comprehensive Financial Report of the Comptroller for the Year ended June 30, 2021.
Finance Division Briefing Paper Office of the Comptroller
9
Third Deputy Comptroller
The Third Deputy Comptrollers (TDC) department houses the Asset Management function of the
Comptroller’s Office. The TDC’s budget totals $36.1 million for Fiscal 2023, which includes $16.8
million in PS funding to support 136 full-time positions, and $19.3 million in OTPS. The figure below
gives a breakdown of the TDC’s actual PS budget and headcount for Fiscal 2020-2021, as well as its
budgeted headcount from the Fiscal 2022 Preliminary and Adopted Budgets, and the Fiscal 2023
Preliminary Budget. As of January 2022, the TDC was operating at a 17.6 percent staff vacancy rate
with 112 positions filled, compared with an 11 percent vacancy rate around the same time last year.
Figure 7
Bureau of Asset Management
The City’s pension system consists of five separate pension funds the New York City Employees’
Retirement System, the Teachers’ Retirement System, the New York City Board of Education
Retirement System, the New York City Police Pension Fund, and the New York City Fire Pension Fund
all of which offer a defined benefit plan for the City’s workforce. Through the Bureau of Asset
Management (BAM), the Comptroller employs a considerable portion of its custodial mandate of the
City’s pension system. Notably, BAM engages with the board of each of the five pension funds to
provide advisory on investment strategy and the performance of almost $275 billion in pension assets
managed by a network of more than 300 contracted investment managers. Figure 8 on the next page
details the portfolio allocation of pension assets as of December, 2021.
Over the course of Fiscal 2021, portfolio assets in the pension system returned an astounding 25.8
percent compared with 4.4 percent the year before. Since the actuary assumes an annual return of
6.8 percent per year in its funding plan, the Fiscal 2021 asset gains greatly reduces the amount
required for the City to fund the statutorily required pension contribution across the Financial Plan.
Refer to Appendix D for performance information by asset class against corresponding benchmarks.
FY19 Actual FY20 Actual FY21 Adopted FY21 Prelim FY22 Prelim
PS
$14,764 $15,344 $16,651 $16,598 $16,846
Headcount
120 117 136 136 136
90
95
100
105
110
115
120
125
130
135
140
$13,500
$14,000
$14,500
$15,000
$15,500
$16,000
$16,500
$17,000
$17,500
Headcount
Dollars in Thousands
TDC PS Budget and Headcount
Finance Division Briefing Paper Office of the Comptroller
10
Figure 8
*All other contains hedge funds, infrastructure, cash, real estate investment trusts, international fund of funds, and global
equity
0 10,000 20,000 30,000 40,000 50,000 60,000 70,000 80,000 90,000
*All Other
Private Real Estate
Emerging Markets
Private Equity
Alternative Credit
WORLD ex USA
Fixed Income
U.S. Equity
More Than 56 Percent of the New York City Retirement System Portfolio Comprised of US
Equities and Fixed Income
Finance Division Briefing Paper Office of the Comptroller
11
Appendices
A: Budget Actions in the Fiscal 2022 November and Fiscal 2023 Preliminary Plans
Dollars in Thousands
FY 2022
FY 2023
City
Non-City
Total
City
Non-City
Total
Comptroller's Budget as of the Adopted 2022 Budget
$82,584
$25,946
$108,530
$84,409
$25,946
$110,355
Fiscal 2023 Preliminary Plan Actions
Vaccine Incentive (New Needs)
22
0
22
0
0
0
PS Savings (PEG)
(1,000)
0
(1,000)
0
0
0
Subtotal Other Adjustments
($979)
$0
($979)
$0
$0
$0
Fiscal 2022 November Plan Actions
OSA Collective Bargaining
268
27
295
273
27
299
Subtotal - Other Adjustments
$268
$27
$295
$273
$27
$299
TOTAL, All Changes
($711)
$27
($684)
$273
$27
$299
Comptroller's Budget as of the Preliminary 2023 Budget
$81,874
$25,973
$107,846
$84,682
$25,973
$110,654
B: Comptroller’s Fiscal 2023 Contract Budget
Dollars in Thousands
Category
FY22
Adopted
Number of
Contracts
FY23
Preliminary
Number of
Contracts
Investment Costs
13,729,258
41
13,729,258
41
Data Processing Equipment Maintenance
9,039,573
5
9,039,573
5
Prof. Services - Other
3,553,000
2
3,553,000
2
Prof. Services - Computer Services
1,024,354
2
1,024,354
2
Printing Services
480,530
5
480,530
5
Contractual Services - General
434,137
4
434,137
4
Training Program for City Employees
190,336
3
190,336
3
Temporary Services
89,817
5
109,817
6
Office Equipment Maintenance
50,998
3
50,998
3
Cleaning Services
36,635
2
36,635
2
Telecommunications Maintenance
25,000
2
25,000
2
Security Services
24,227
3
24,227
3
Maintenance and Repairs - General
4,500
2
4,500
2
Maintenance and Repairs - Motor Vehicle Equip
3,203
1
3,203
1
Prof. Services - Legal Services
0
0
0
0
TOTAL
28,685,568
80
28,705,568
81
Finance Division Briefing Paper Office of the Comptroller
12
C: Program Areas
Executive Management
FY20
FY21
FY22
Preliminary Plan
*Difference
Dollars in Thousands
Actual
Actual
Adopted
FY22
FY23
FY22-FY23
Spending
Personal Services
Full-Time Salaried - Civilian
$3,403
$3,277
$3,845
$3,653
$4,103
$258
Additional Gross Pay
113
8
10
11
10
0
Unsalaried
113
168
67
67
67
0
Overtime - Civilian
0
0
32
32
32
0
Subtotal
$3,628
$3,453
$3,954
$3,762
$4,212
$258
Other Than Personal Services
Contractual Services
65
54
45
68
65
20
Property & Equipment
46
39
40
41
40
0
Supplies & Materials
25
2
35
32
35
0
Other Services & Charges
7
2
11
10
11
0
Subtotal
143
97
131
151
151
20
TOTAL
$3,771
$3,550
$4,085
$3,913
$4,363
$278
Funding Source
City Funds
$4,085
$3,913
$4,363
$278
Budgeted Headcount
31
29
34
34
34
0
*The difference of Fiscal 2022 Adopted Budget compared to Fiscal 2023 Preliminary Budget.
Finance Division Briefing Paper Office of the Comptroller
13
First Deputy Comptroller
FY20
FY21
FY22
Preliminary Plan
*Difference
Dollars in Thousands
Actual
Actual
Adopted
FY22
FY23
FY22-FY23
Spending
Personal Services
Full-Time Salaried - Civilian
$36,060
$36,186
$37,352
$37,149
$38,278
$926
Additional Gross Pay
1,328
1,405
1,508
1,521
1,508
0
Unsalaried
368
589
197
197
197
0
Overtime - Civilian
145
137
185
185
185
0
Other Salaried
53
54
10
10
10
0
P.S. Other
6
2
0
0
0
0
Subtotal
$37,959
$38,373
$39,251
$39,062
$40,177
$926
Other Than Personal Services
Contractual Services
6,564
6,387
6,845
6,058
6,845
0
Other Services & Charges
2,325
1,856
2,411
2,298
2,407
(4)
Contractual Services - Professional
Services
1,060
560
497
397
497
0
Property & Equipment
1,028
404
251
382
251
0
Supplies & Materials
540
907
448
1,297
448
0
Fixed & Misc. Charges
8
13
0
0
0
Subtotal
$11,524
$10,126
$10,451
$10,431
$10,447
($4)
TOTAL
$49,484
$48,499
$49,703
$49,493
$50,625
$922
Funding
City Funds
40,748
40,528
41,660
912
Capital- IFA
8,742
8,752
8,752
10
Intra City
213
213
213
0
TOTAL
$49,484
$48,499
$49,703
$49,493
$50,625
$922
Budgeted Headcount
Full-Time Positions
432
429
448
448
448
0
*The difference of Fiscal 2022 Adopted Budget compared to Fiscal 2023 Preliminary Budget.
Finance Division Briefing Paper Office of the Comptroller
14
Second Deputy Comptroller
FY20
FY21
FY22
Preliminary Plan
*Difference
Dollars in Thousands
Actual
Actual
Adopted
FY22
FY23
FY22-FY23
Spending
Personal Services
Additional Gross Pay
$281
$335
$210
$215
$210
$0
Full-Time Salaried - Civilian
13,897
14,128
14,894
14,641
15,091
197
Overtime - Civilian
76
28
35
35
35
0
Unsalaried
30
157
12
12
12
0
Subtotal
$14,284
$14,649
$15,150
$14,902
$15,347
$197
Other Than Personal Services
Contractual Services - Professional Services
3,187
3,501
3,353
3,529
3,353
0
Contractual Services
139
629
127
186
127
0
Property & Equipment
66
76
68
119
68
0
Other Services & Charges
33
27
(116)
44
18
134
Supplies & Materials
6
2
65
8
65
0
Fixed & Misc. Charges
2
2
2
2
2
0
Fixed & Misc. Charges - Judgments & Claims
0
0
585
195
585
0
Subtotal
3,432
4,237
4,083
4,083
4,217
134
TOTAL
$17,717
$18,886
$19,234
$18,985
$19,565
$331
Funding
City Funds
14,771
14,506
15,085
314
Capital- IFA
4,463
4,479
4,480
17
TOTAL
$0
$0
$19,234
$18,985
$19,565
$331
Budgeted Headcount
Full-Time Positions - Civilian
165
167
165
165
165
0
*The difference of Fiscal 2022 Adopted Budget compared to Fiscal 2023 Preliminary Budget.
Finance Division Briefing Paper Office of the Comptroller
15
Third Deputy Comptroller
FY20
FY21
FY22
Preliminary Plan
*Difference
Dollars in Thousands
Actual
Actual
Adopted
FY22
FY23
FY22-FY23
Spending
Personal Services
Full-Time Salaried - Civilian
$14,345
$14,909
$16,357
$16,302
$16,552
$195
Additional Gross Pay
376
340
161
164
161
0
Unsalaried
30
90
40
40
40
0
Overtime - Civilian
13
4
93
93
93
0
Subtotal
$14,764
$15,344
$16,651
$16,598
$16,846
$195
Other Than Personal Services
Contractual Services - Financing
16,140
13,640
13,729
13,729
13,729
0
Other Services & Charges
897
822
700
1,132
1,100
400
Contractual Services
496
667
3,362
2,425
3,362
0
Property & Equipment
329
602
229
642
229
0
Contractual Services - Professional Services
216
111
728
728
728
Supplies & Materials
29
24
108
200
108
0
Subtotal
18,106
15,866
18,856
18,856
19,256
400
TOTAL
$32,870
$31,210
$35,507
$35,454
$36,102
$595
Funding
City Funds
22,978
22,926
23,573
595
Other Categorical
12,528
12,528
12,528
0
TOTAL
$0
$0
$35,507
$35,454
$36,102
$595
Budgeted Headcount
120
117
136
136
136
0
*The difference of Fiscal 2022 Adopted Budget compared to Fiscal 2023 Preliminary Budget.
Finance Division Briefing Paper Office of the Comptroller
16
D: Pensions System Asset Performance
Asset Class
Return
Benchmark
Benchmark Index
US Equity
44.1%
44.2%
Russell 3000
REITS
0
0
Dow Jones US Select Real Estate Securities
World ex-US Equity
40.1%
34.8%
MSCI World ex-USA Investable Market Net
Dividends
Emerging Markets Equity
47.8
40.9%
MSCI Emerging Markets
International Fund of Funds/Emerging
Managers
39%
37.2%
MSCI ACWI ex USA IMI Net Dividend
Global Equity
42.1%
39.3%
MSCI ACWI
Fixed Income
Core Fixed Income
(1.7%)
(1.9%)
Bloomberg Barclays Aggregate
Treasury Inflation-Protected Securities
6.4%
6.5%
Bloomberg Barclays Capital US TIPS
Convertible Bonds
22.9%
48.0%
Bank of America Merrill Lynch All U.S.
Convertibles ex-Mandatory
Fixed Income Developing Managers
1.9%
(0.3%)
Bloomberg Barclays Aggregate
Economically Targeted Investments
0.68%
(0.33%)
Bloomberg Barclays Aggregate
Alternative Credit
High-Yield Bonds
15.6%
15.3%
Barclays US High Yield 2% Issuer-Capped
Opportunistic Fixed Income
22.0%
14.0%
JP Morgan Global High Yield and Credit
Suisse US Leveraged Loan
Private Equity (IRR)
11.5%
14.7%
Russell 3000 + 300 basis points
Real Estate (Since inception IRR)
8.1%
9.0%
Russell 3000 and Barclays U.S. Aggregate
Hedge Funds
Police
11.4%
19.4%
HFRI Fund of Hedge funds index +1%
Fire
11.5%
19.4%
HFRI Fund of Hedge funds index +1%
Infrastructure (Since inception IRR)
12.0%
10.6%
Russell 3000 and Barclays U.S. Aggregate
*Returns through July 30, 2021