Expenditure Summary

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

FY2014 Estimates 4,506,712 $

FY2015 Budget Expenditures 4,788,603 $


Incremental Increase/(Decrease) 281,891 $
6.3%
FY2014 Estimates 2,085,337 $
FY2015 Budget Expenditures 2,256,344 $
Incremental Increase/(Decrease) 171,007 $
8.2%
Compensation Increases:
Municipal Pay Increases 9,323 $
Classified Pay Increases* 30,159 $
Health Benefits Increases* 2,063 $
Pension Increases* 45,836 $
Subtotal 87,380 $
Significant Increase/(Decrease):
Debt Service 29,187 $
Chapter 380 Agreement - Pass Through 14,556 $
Captured revenue to DDSRF 10,400 $
EMS Related Cost 4,194 $
Fire Agreement - Clothing Allowance 3,644 $
Limited Purpose Annexation Payment - Pass Through 2,628 $
Maintenance Replacement & Renewals 2,500 $
BARC funding 2,500 $
O&M Costs for new facilities 2,127 $
Work Demands Analysis 2,000 $
42% TX1115 Waiver Payment to State - Pass Through 1,608 $
CSMART Contract 1,538 $
Payment for Arts 19.3% HOT Tax - Pass Through 1,195 $
Transfer to Forensic LGC 1,159 $
Others 4,392 $
Subtotal 83,626 $
Net Change 171,007 $
* Includes funding for HFD's 2% pay raises effective March 1st
City of Houston
FY2015 General, Special, Enterprise Fund Budget Expenditures
($ in thousands)
FY2015 General Fund Budget Expenditures
($ in thousands)

You might also like