Expense Financial Plan - Exec

This dataset contains agency summary level data for PS, OTPS and Total by type of funds. The dollar amount fields are rounded to the thousands. The Executive Budget report, published in April or May, contains previous fiscal year actuals, the current fiscal year Executive budget, eight month actuals and forecast plus four out years of data which coincide with the release of the published financial plan.

City Government Mayor’s Office of Management & Budget (OMB) Dataset x5tk-fa54 15 fields
DOWNLOAD CSV
Dataset fields
Showing 50 real records
Board of Elections
Publication Date: 20230426 • Agency Number: 003 • Report Sort: 3708
Publication Date
20230426
Agency Number
003
Report Sort
3708
Agency Name
Board of Elections
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
61129
Year 1 Forecast
97439
Year 2 Estimate
61129
Year 3 Estimate
61129
Year 4 Estimate
61129
Year 5 Estimate
61129
Public Administrator - Queens
Publication Date: 20230426 • Agency Number: 944 • Report Sort: 944707
Publication Date
20230426
Agency Number
944
Report Sort
944707
Agency Name
Public Administrator - Queens
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
587
Year 1 Executive Bud
659
Year 1 Actual
343
Year 1 Forecast
659
Year 2 Estimate
684
Year 3 Estimate
693
Year 4 Estimate
702
Year 5 Estimate
702
Office of the Comptroller
Publication Date: 20230426 • Agency Number: 015 • Report Sort: 15708
Publication Date
20230426
Agency Number
015
Report Sort
15708
Agency Name
Office of the Comptroller
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
53205
Year 1 Forecast
53585
Year 2 Estimate
54872
Year 3 Estimate
55449
Year 4 Estimate
56025
Year 5 Estimate
56025
District Attorney - Kings
Publication Date: 20230426 • Agency Number: 903 • Report Sort: 903707
Publication Date
20230426
Agency Number
903
Report Sort
903707
Agency Name
District Attorney - Kings
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
98561
Year 1 Executive Bud
98867
Year 1 Actual
65203
Year 1 Forecast
106781
Year 2 Estimate
102926
Year 3 Estimate
103794
Year 4 Estimate
104659
Year 5 Estimate
104659
District Attorney - Queens
Publication Date: 20230426 • Agency Number: 904 • Report Sort: 904707
Publication Date
20230426
Agency Number
904
Report Sort
904707
Agency Name
District Attorney - Queens
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
74462
Year 1 Executive Bud
72468
Year 1 Actual
50177
Year 1 Forecast
78350
Year 2 Estimate
75234
Year 3 Estimate
75801
Year 4 Estimate
76368
Year 5 Estimate
76368
Independent Budget Office
Publication Date: 20230426 • Agency Number: 132 • Report Sort: 132708
Publication Date
20230426
Agency Number
132
Report Sort
132708
Agency Name
Independent Budget Office
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
5412
Year 1 Forecast
5440
Year 2 Estimate
5614
Year 3 Estimate
5568
Year 4 Estimate
5528
Year 5 Estimate
5163
District Attorney - N.Y.
Publication Date: 20230426 • Agency Number: 901 • Report Sort: 901707
Publication Date
20230426
Agency Number
901
Report Sort
901707
Agency Name
District Attorney - N.Y.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
134162
Year 1 Executive Bud
131320
Year 1 Actual
91886
Year 1 Forecast
141649
Year 2 Estimate
138901
Year 3 Estimate
140460
Year 4 Estimate
142016
Year 5 Estimate
142016
District Attorney - Bronx
Publication Date: 20230426 • Agency Number: 902 • Report Sort: 902707
Publication Date
20230426
Agency Number
902
Report Sort
902707
Agency Name
District Attorney - Bronx
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
90500
Year 1 Executive Bud
91191
Year 1 Actual
61360
Year 1 Forecast
96109
Year 2 Estimate
95280
Year 3 Estimate
96238
Year 4 Estimate
97193
Year 5 Estimate
97193
Dept. Cnsmr. & Wkr. Prot.
Publication Date: 20230426 • Agency Number: 866 • Report Sort: 866707
Publication Date
20230426
Agency Number
866
Report Sort
866707
Agency Name
Dept. Cnsmr. & Wkr. Prot.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
27244
Year 1 Executive Bud
33918
Year 1 Actual
19687
Year 1 Forecast
32227
Year 2 Estimate
31443
Year 3 Estimate
31963
Year 4 Estimate
32481
Year 5 Estimate
32481
Commission on Racial Equity
Publication Date: 20230426 • Agency Number: 215 • Report Sort: 215708
Publication Date
20230426
Agency Number
215
Report Sort
215708
Agency Name
Commission on Racial Equity
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2023
Year 2 Estimate
905
Year 3 Estimate
1300
Year 4 Estimate
1300
Year 5 Estimate
1300
District Attorney - Richmond
Publication Date: 20230426 • Agency Number: 905 • Report Sort: 905707
Publication Date
20230426
Agency Number
905
Report Sort
905707
Agency Name
District Attorney - Richmond
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
19288
Year 1 Executive Bud
17729
Year 1 Actual
12154
Year 1 Forecast
19404
Year 2 Estimate
18417
Year 3 Estimate
18655
Year 4 Estimate
18892
Year 5 Estimate
18892
Dept of Citywide Admin Srvces
Publication Date: 20230426 • Agency Number: 856 • Report Sort: 856707
Publication Date
20230426
Agency Number
856
Report Sort
856707
Agency Name
Dept of Citywide Admin Srvces
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
203427
Year 1 Executive Bud
212836
Year 1 Actual
133859
Year 1 Forecast
219109
Year 2 Estimate
214122
Year 3 Estimate
216038
Year 4 Estimate
217625
Year 5 Estimate
217625
D.O.I.T.T.
Publication Date: 20230426 • Agency Number: 858 • Report Sort: 858707
Publication Date
20230426
Agency Number
858
Report Sort
858707
Agency Name
D.O.I.T.T.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
161339
Year 1 Executive Bud
176165
Year 1 Actual
101394
Year 1 Forecast
166145
Year 2 Estimate
166598
Year 3 Estimate
176199
Year 4 Estimate
179145
Year 5 Estimate
179145
Dept. of Design & Construction
Publication Date: 20230426 • Agency Number: 850 • Report Sort: 850707
Publication Date
20230426
Agency Number
850
Report Sort
850707
Agency Name
Dept. of Design & Construction
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
113947
Year 1 Executive Bud
124723
Year 1 Actual
70402
Year 1 Forecast
113544
Year 2 Estimate
119878
Year 3 Estimate
121928
Year 4 Estimate
124073
Year 5 Estimate
124073
Department of Finance
Publication Date: 20230426 • Agency Number: 836 • Report Sort: 836707
Publication Date
20230426
Agency Number
836
Report Sort
836707
Agency Name
Department of Finance
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
164739
Year 1 Executive Bud
183465
Year 1 Actual
103425
Year 1 Forecast
168891
Year 2 Estimate
180980
Year 3 Estimate
178972
Year 4 Estimate
181497
Year 5 Estimate
181497
Department of Transportation
Publication Date: 20230426 • Agency Number: 841 • Report Sort: 841707
Publication Date
20230426
Agency Number
841
Report Sort
841707
Agency Name
Department of Transportation
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
545851
Year 1 Executive Bud
605693
Year 1 Actual
353928
Year 1 Forecast
614925
Year 2 Estimate
591877
Year 3 Estimate
603040
Year 4 Estimate
596159
Year 5 Estimate
596159
Dept of Records & Info Serv.
Publication Date: 20230426 • Agency Number: 860 • Report Sort: 860707
Publication Date
20230426
Agency Number
860
Report Sort
860707
Agency Name
Dept of Records & Info Serv.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
4243
Year 1 Executive Bud
4836
Year 1 Actual
2767
Year 1 Forecast
5341
Year 2 Estimate
4608
Year 3 Estimate
4669
Year 4 Estimate
4731
Year 5 Estimate
4731
Dept of Parks and Recreation
Publication Date: 20230426 • Agency Number: 846 • Report Sort: 846707
Publication Date
20230426
Agency Number
846
Report Sort
846707
Agency Name
Dept of Parks and Recreation
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
458317
Year 1 Executive Bud
450397
Year 1 Actual
282527
Year 1 Forecast
473207
Year 2 Estimate
461459
Year 3 Estimate
469512
Year 4 Estimate
478694
Year 5 Estimate
478664
Off. of Prosec. & Spec. Narc.
Publication Date: 20230426 • Agency Number: 906 • Report Sort: 906707
Publication Date
20230426
Agency Number
906
Report Sort
906707
Agency Name
Off. of Prosec. & Spec. Narc.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
24173
Year 1 Executive Bud
24604
Year 1 Actual
14937
Year 1 Forecast
25167
Year 2 Estimate
25127
Year 3 Estimate
25308
Year 4 Estimate
25488
Year 5 Estimate
25488
Office Admin Trials & Hearings
Publication Date: 20230426 • Agency Number: 820 • Report Sort: 820707
Publication Date
20230426
Agency Number
820
Report Sort
820707
Agency Name
Office Admin Trials & Hearings
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
34277
Year 1 Executive Bud
47283
Year 1 Actual
25612
Year 1 Forecast
47769
Year 2 Estimate
49974
Year 3 Estimate
50217
Year 4 Estimate
50459
Year 5 Estimate
50459
Dept of Environmental Prot.
Publication Date: 20230426 • Agency Number: 826 • Report Sort: 826707
Publication Date
20230426
Agency Number
826
Report Sort
826707
Agency Name
Dept of Environmental Prot.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
577728
Year 1 Executive Bud
626038
Year 1 Actual
374301
Year 1 Forecast
637992
Year 2 Estimate
637165
Year 3 Estimate
643685
Year 4 Estimate
650233
Year 5 Estimate
650233
Dept Health & Mental Hygiene
Publication Date: 20230426 • Agency Number: 816 • Report Sort: 816707
Publication Date
20230426
Agency Number
816
Report Sort
816707
Agency Name
Dept Health & Mental Hygiene
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
539652
Year 1 Executive Bud
589490
Year 1 Actual
346200
Year 1 Forecast
638300
Year 2 Estimate
587961
Year 3 Estimate
587853
Year 4 Estimate
594633
Year 5 Estimate
594633
Housing Preservation & Dev.
Publication Date: 20230426 • Agency Number: 806 • Report Sort: 806707
Publication Date
20230426
Agency Number
806
Report Sort
806707
Agency Name
Housing Preservation & Dev.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
177645
Year 1 Executive Bud
201937
Year 1 Actual
115899
Year 1 Forecast
208087
Year 2 Estimate
212591
Year 3 Estimate
215798
Year 4 Estimate
219043
Year 5 Estimate
219043
Department of Buildings
Publication Date: 20230426 • Agency Number: 810 • Report Sort: 810707
Publication Date
20230426
Agency Number
810
Report Sort
810707
Agency Name
Department of Buildings
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
134373
Year 1 Executive Bud
172864
Year 1 Actual
87073
Year 1 Forecast
142207
Year 2 Estimate
159216
Year 3 Estimate
161034
Year 4 Estimate
162675
Year 5 Estimate
162675
Dept. Small Business Services
Publication Date: 20230426 • Agency Number: 801 • Report Sort: 801707
Publication Date
20230426
Agency Number
801
Report Sort
801707
Agency Name
Dept. Small Business Services
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
24296
Year 1 Executive Bud
32548
Year 1 Actual
14888
Year 1 Forecast
31024
Year 2 Estimate
31962
Year 3 Estimate
31863
Year 4 Estimate
31856
Year 5 Estimate
31856
Department of Transportation
Publication Date: 20230426 • Agency Number: 841 • Report Sort: 841708
Publication Date
20230426
Agency Number
841
Report Sort
841708
Agency Name
Department of Transportation
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
293960
Year 1 Forecast
301753
Year 2 Estimate
266051
Year 3 Estimate
300207
Year 4 Estimate
307100
Year 5 Estimate
315350
Department of Sanitation
Publication Date: 20230426 • Agency Number: 827 • Report Sort: 827707
Publication Date
20230426
Agency Number
827
Report Sort
827707
Agency Name
Department of Sanitation
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
1267109
Year 1 Executive Bud
1058397
Year 1 Actual
740567
Year 1 Forecast
1143035
Year 2 Estimate
1082999
Year 3 Estimate
1080444
Year 4 Estimate
1076491
Year 5 Estimate
1089847
Office of Collective Barg.
Publication Date: 20230426 • Agency Number: 313 • Report Sort: 313707
Publication Date
20230426
Agency Number
313
Report Sort
313707
Agency Name
Office of Collective Barg.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
2113
Year 1 Executive Bud
2147
Year 1 Actual
1424
Year 1 Forecast
2184
Year 2 Estimate
2183
Year 3 Estimate
2185
Year 4 Estimate
2187
Year 5 Estimate
2187
Community Boards (All)
Publication Date: 20230426 • Agency Number: 499 • Report Sort: 499707
Publication Date
20230426
Agency Number
499
Report Sort
499707
Agency Name
Community Boards (All)
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
11968
Year 1 Executive Bud
14066
Year 1 Actual
7399
Year 1 Forecast
14217
Year 2 Estimate
14539
Year 3 Estimate
14741
Year 4 Estimate
14908
Year 5 Estimate
14908
Conflicts of Interest Board
Publication Date: 20230426 • Agency Number: 312 • Report Sort: 312707
Publication Date
20230426
Agency Number
312
Report Sort
312707
Agency Name
Conflicts of Interest Board
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
2359
Year 1 Executive Bud
2552
Year 1 Actual
1621
Year 1 Forecast
2487
Year 2 Estimate
2342
Year 3 Estimate
2351
Year 4 Estimate
2360
Year 5 Estimate
2360
Commission on Racial Equity
Publication Date: 20230426 • Agency Number: 215 • Report Sort: 215707
Publication Date
20230426
Agency Number
215
Report Sort
215707
Agency Name
Commission on Racial Equity
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Year 2 Estimate
905
Year 3 Estimate
1300
Year 4 Estimate
1300
Year 5 Estimate
1300
Commission on Human Rights
Publication Date: 20230426 • Agency Number: 226 • Report Sort: 226707
Publication Date
20230426
Agency Number
226
Report Sort
226707
Agency Name
Commission on Human Rights
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
9174
Year 1 Executive Bud
12751
Year 1 Actual
5600
Year 1 Forecast
9214
Year 2 Estimate
11581
Year 3 Estimate
11720
Year 4 Estimate
11857
Year 5 Estimate
11857
Public Administrator - N.Y.
Publication Date: 20230426 • Agency Number: 941 • Report Sort: 941707
Publication Date
20230426
Agency Number
941
Report Sort
941707
Agency Name
Public Administrator - N.Y.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
735
Year 1 Executive Bud
898
Year 1 Actual
535
Year 1 Forecast
895
Year 2 Estimate
943
Year 3 Estimate
958
Year 4 Estimate
974
Year 5 Estimate
974
Department of Probation
Publication Date: 20230426 • Agency Number: 781 • Report Sort: 781707
Publication Date
20230426
Agency Number
781
Report Sort
781707
Agency Name
Department of Probation
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
72187
Year 1 Executive Bud
81453
Year 1 Actual
45857
Year 1 Forecast
75263
Year 2 Estimate
75084
Year 3 Estimate
73905
Year 4 Estimate
74003
Year 5 Estimate
74003
Youth & Community Development
Publication Date: 20230426 • Agency Number: 260 • Report Sort: 260707
Publication Date
20230426
Agency Number
260
Report Sort
260707
Agency Name
Youth & Community Development
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
44074
Year 1 Executive Bud
44913
Year 1 Actual
28423
Year 1 Forecast
49409
Year 2 Estimate
49801
Year 3 Estimate
52423
Year 4 Estimate
56854
Year 5 Estimate
56854
Business Integrity Commission
Publication Date: 20230426 • Agency Number: 829 • Report Sort: 829707
Publication Date
20230426
Agency Number
829
Report Sort
829707
Agency Name
Business Integrity Commission
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
6082
Year 1 Executive Bud
6545
Year 1 Actual
3898
Year 1 Forecast
6400
Year 2 Estimate
5832
Year 3 Estimate
5934
Year 4 Estimate
6036
Year 5 Estimate
6036
Department of Correction
Publication Date: 20230426 • Agency Number: 072 • Report Sort: 72708
Publication Date
20230426
Agency Number
072
Report Sort
72708
Agency Name
Department of Correction
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
1108511
Year 1 Forecast
1123947
Year 2 Estimate
975328
Year 3 Estimate
977187
Year 4 Estimate
1008766
Year 5 Estimate
1008766
Equal Employment Practices Com
Publication Date: 20230426 • Agency Number: 133 • Report Sort: 133707
Publication Date
20230426
Agency Number
133
Report Sort
133707
Agency Name
Equal Employment Practices Com
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
977
Year 1 Executive Bud
1258
Year 1 Actual
724
Year 1 Forecast
1226
Year 2 Estimate
1185
Year 3 Estimate
1209
Year 4 Estimate
1232
Year 5 Estimate
1232
Civil Service Commission
Publication Date: 20230426 • Agency Number: 134 • Report Sort: 134707
Publication Date
20230426
Agency Number
134
Report Sort
134707
Agency Name
Civil Service Commission
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
941
Year 1 Executive Bud
1101
Year 1 Actual
640
Year 1 Forecast
1085
Year 2 Estimate
1028
Year 3 Estimate
1033
Year 4 Estimate
1039
Year 5 Estimate
1039
Independent Budget Office
Publication Date: 20230426 • Agency Number: 132 • Report Sort: 132707
Publication Date
20230426
Agency Number
132
Report Sort
132707
Agency Name
Independent Budget Office
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
4103
Year 1 Executive Bud
5412
Year 1 Actual
2544
Year 1 Forecast
5440
Year 2 Estimate
5614
Year 3 Estimate
5568
Year 4 Estimate
5528
Year 5 Estimate
5163
Office of Payroll Admin.
Publication Date: 20230426 • Agency Number: 131 • Report Sort: 131707
Publication Date
20230426
Agency Number
131
Report Sort
131707
Agency Name
Office of Payroll Admin.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
13998
Year 1 Executive Bud
13351
Year 1 Actual
9370
Year 1 Forecast
14654
Year 2 Estimate
13770
Year 3 Estimate
13933
Year 4 Estimate
14095
Year 5 Estimate
14095
Public Administrator- Brooklyn
Publication Date: 20230426 • Agency Number: 943 • Report Sort: 943708
Publication Date
20230426
Agency Number
943
Report Sort
943708
Agency Name
Public Administrator- Brooklyn
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
861
Year 1 Forecast
1022
Year 2 Estimate
908
Year 3 Estimate
924
Year 4 Estimate
940
Year 5 Estimate
940
Financial Info. Serv. Agency
Publication Date: 20230426 • Agency Number: 127 • Report Sort: 127707
Publication Date
20230426
Agency Number
127
Report Sort
127707
Agency Name
Financial Info. Serv. Agency
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
50207
Year 1 Executive Bud
47399
Year 1 Actual
32251
Year 1 Forecast
51435
Year 2 Estimate
50669
Year 3 Estimate
51822
Year 4 Estimate
52972
Year 5 Estimate
52972
Landmarks Preservation Comm.
Publication Date: 20230426 • Agency Number: 136 • Report Sort: 136707
Publication Date
20230426
Agency Number
136
Report Sort
136707
Agency Name
Landmarks Preservation Comm.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
5747
Year 1 Executive Bud
6324
Year 1 Actual
3814
Year 1 Forecast
6414
Year 2 Estimate
6404
Year 3 Estimate
6510
Year 4 Estimate
6615
Year 5 Estimate
6615
City Clerk
Publication Date: 20230426 • Agency Number: 103 • Report Sort: 103707
Publication Date
20230426
Agency Number
103
Report Sort
103707
Agency Name
City Clerk
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
4101
Year 1 Executive Bud
4722
Year 1 Actual
2795
Year 1 Forecast
4670
Year 2 Estimate
4372
Year 3 Estimate
4323
Year 4 Estimate
4386
Year 5 Estimate
4386
Department for the Aging
Publication Date: 20230426 • Agency Number: 125 • Report Sort: 125707
Publication Date
20230426
Agency Number
125
Report Sort
125707
Agency Name
Department for the Aging
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
29406
Year 1 Executive Bud
31481
Year 1 Actual
17363
Year 1 Forecast
30458
Year 2 Estimate
29986
Year 3 Estimate
30404
Year 4 Estimate
30392
Year 5 Estimate
30392
City Council
Publication Date: 20230426 • Agency Number: 102 • Report Sort: 102707
Publication Date
20230426
Agency Number
102
Report Sort
102707
Agency Name
City Council
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
61569
Year 1 Executive Bud
75700
Year 1 Actual
41827
Year 1 Forecast
75400
Year 2 Estimate
75700
Year 3 Estimate
60700
Year 4 Estimate
60700
Year 5 Estimate
60700
Citywide Pension Contributions
Publication Date: 20230426 • Agency Number: 095 • Report Sort: 95707
Publication Date
20230426
Agency Number
095
Report Sort
95707
Agency Name
Citywide Pension Contributions
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
9711376
Year 1 Executive Bud
9664758
Year 1 Actual
6078827
Year 1 Forecast
9413649
Year 2 Estimate
9634446
Year 3 Estimate
10415332
Year 4 Estimate
10877708
Year 5 Estimate
11059998
Miscellaneous
Publication Date: 20230426 • Agency Number: 098 • Report Sort: 98707
Publication Date
20230426
Agency Number
098
Report Sort
98707
Agency Name
Miscellaneous
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
9598353
Year 1 Executive Bud
8370557
Year 1 Actual
3427319
Year 1 Forecast
10044224
Year 2 Estimate
11331159
Year 3 Estimate
13087703
Year 4 Estimate
14660052
Year 5 Estimate
16238420
Department of Cultural Affairs
Publication Date: 20230426 • Agency Number: 126 • Report Sort: 126707
Publication Date
20230426
Agency Number
126
Report Sort
126707
Agency Name
Department of Cultural Affairs
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2023
Prior Year Actual
5271
Year 1 Executive Bud
5133
Year 1 Actual
3595
Year 1 Forecast
5848
Year 2 Estimate
5673
Year 3 Estimate
5756
Year 4 Estimate
5838
Year 5 Estimate
5838