Office of the Mayor
Source: PDF pp. 80-82 ↗ · raw: 80 · 81 · 82
Breadcrumb: Office of the Mayor > Office of the Mayor
Office of the Mayor
Office of the Mayor
Office of the Mayor
$GG&XUUHQW6HUYLFHV
0<0D\RU VVWDIILQJDGGLWLRQSHU-DQXDU\RUGLQDQFH
7KLVSDFNDJHDGGVIXQGLQJIRU)7(ZLWKLQWKH0D\RU V2IILFH'HSXW\&KLHIRI6WDII0D\RU V6HQLRU$LGHDQG0D\RU V$LGH
7KHSULRU0D\RU V2IILFHKDGDQRQJRLQJ'HSXW\&KLHIRI6WDIISRVLWLRQ7KLVSRVLWLRQZLOOEHXWLOL]HGDORQJZLWKWKHFUHDWLRQRI
RQJRLQJ)7(ZLWKLQWKLVGHFLVLRQSDFNDJH
5HGXFWLRQ
0<5HGXFWLRQLQ0D\RU V6HFXULW\,QWHUDJHQF
5HGXFH0D\RU VVHFXULW\LQWHUDJHQF\WRSUHDSSURYHGOHYHO
76 City of Portland, Oregon - FY 2025-26 Proposed Budget
| Actuals FY 2022-23 | Actuals FY 2023-24 | Revised FY 2024-25 | Requested FY 2025-26 | Proposed FY 2025-26 | |
|---|---|---|---|---|---|
| Resources | |||||
| Internal Revenues | |||||
| General Fund Discretionary | 1,969,381 | 1,827,733 | 1,625,426 | 1,743,539 | 1,529,512 |
| General Fund Overhead | 2,342,059 | 2,725,262 | 2,219,081 | 2,246,844 | 1,974,447 |
| Internal Revenues Total | 4,311,440 | 4,552,995 | 3,844,507 | 3,990,383 | 3,503,959 |
| Beginning Fund Balance | 11,798 | 11,798 | 0 | 0 | 0 |
| Total | 4,323,238 | 4,564,793 | 3,844,507 | 3,990,383 | 3,503,959 |
| Requirements | |||||
| Bureau Expenditures | |||||
| Personnel Services | 2,865,651 | 3,066,781 | 2,143,440 | 1,993,440 | 1,999,329 |
| External Materials and Services | 300,419 | 188,210 | 218,750 | 368,340 | 368,340 |
| Internal Materials and Services | 1,145,370 | 1,298,004 | 1,482,317 | 1,628,603 | 1,136,290 |
| Bureau Expenditures Total | 4,311,440 | 4,552,995 | 3,844,507 | 3,990,383 | 3,503,959 |
| Ending Fund Balance | 11,798 | 11,798 | 0 | 0 | 0 |
| Total | 4,323,238 | 4,564,793 | 3,844,507 | 3,990,383 | 3,503,959 |
| Programs | |||||
| Administration & Support | 4,299,977 | 4,554,303 | 3,844,507 | 3,990,383 | 3,503,959 |
| Youth Violence Prevention | 11,463 | (1,308) | — | — | — |
| Total Programs | 4,311,440 | 4,552,995 | 3,844,507 | 3,990,383 | 3,503,959 |
City of Portland, Oregon - FY 2025-26 Proposed Budget 77
| Class Title | Salary Range Min | Salary Range Max | Revised FY 2024-25 No. | Revised FY 2024-25 Amount | Requested FY 2025-26 No. | Requested FY 2025-26 Amount | Proposed FY 2025-26 No. | Proposed FY 2025-26 Amount |
|---|---|---|---|---|---|---|---|---|
| 30000004 Commissioner's Admin Support | 51,251 | 78,936 | 2.00 | 130,188 | 1.00 | 65,094 | 1.00 | 65,094 |
| 30002511 Commissioner's Senior Staff Rep | 84,635 | 128,419 | 2.00 | 243,589 | 0.00 | 0 | 0.00 | 0 |
| 30000005 Commissioner's Staff Rep | 65,042 | 118,934 | 14.00 | 1,348,619 | 0.00 | 0 | 0.00 | 0 |
| 30000001 Mayor | 0 | 175,448 | 1.00 | 175,448 | 1.00 | 175,448 | 1.00 | 175,448 |
| 30004200 Mayor's Aide | 65,042 | 118,934 | 2.00 | 91,988 | 3.00 | 306,976 | 3.00 | 306,976 |
| 30004103 Mayor's Aide, Senior | 92,976 | 139,443 | 1.00 | 118,934 | 2.00 | 251,934 | 2.00 | 251,934 |
| 30000008 Mayor's Chief of Staff | 125,944 | 157,456 | 1.00 | 168,708 | 1.00 | 168,708 | 1.00 | 168,708 |
| 30000007 Mayor's Deputy Chief of Staff | 104,603 | 130,790 | 1.00 | 133,120 | 1.00 | 133,120 | 1.00 | 133,120 |
| Total Full-Time Positions | 24.00 | 2,410,594 | 9.00 | 1,101,280 | 9.00 | 1,101,280 | ||
| Grand Total | 24.00 | 2,410,594 | 9.00 | 1,101,280 | 9.00 | 1,101,280 |
78 City of Portland, Oregon - FY 2025-26 Proposed Budget
Parent: Office of the Mayor · PDF: pp. 80-82 ↗