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
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856735
Publication Date
20220426
Agency Number
856
Report Sort
856735
Agency Name
Dept of Citywide Admin Srvces
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
563616
Year 1 Executive Bud
2165
Year 1 Actual
0
Year 1 Forecast
143245
Year 2 Estimate
2147
Year 3 Estimate
2147
Year 4 Estimate
2147
Year 5 Estimate
2147
D.O.I.T.T.
Publication Date: 20220426 • Agency Number: 858 • Report Sort: 858719
Publication Date
20220426
Agency Number
858
Report Sort
858719
Agency Name
D.O.I.T.T.
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
808585
Year 1 Executive Bud
531887
Year 1 Actual
616593
Year 1 Forecast
826823
Year 2 Estimate
540367
Year 3 Estimate
549225
Year 4 Estimate
554319
Year 5 Estimate
554301
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856716
Publication Date
20220426
Agency Number
856
Report Sort
856716
Agency Name
Dept of Citywide Admin Srvces
Line Number
716
Line Number Description
Public Assistance
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37736
Publication Date
20220426
Agency Number
037
Report Sort
37736
Agency Name
New York Public Library
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2022
Prior Year Actual
3906
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
5063
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856717
Publication Date
20220426
Agency Number
856
Report Sort
856717
Agency Name
Dept of Citywide Admin Srvces
Line Number
717
Line Number Description
Medical Assistance
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Brooklyn Public Library
Publication Date: 20220426 • Agency Number: 038 • Report Sort: 38704
Publication Date
20220426
Agency Number
038
Report Sort
38704
Agency Name
Brooklyn Public Library
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2022
Prior Year Actual
118246
Year 1 Executive Bud
111000
Year 1 Actual
79026
Year 1 Forecast
117237
Year 2 Estimate
115168
Year 3 Estimate
115168
Year 4 Estimate
115168
Year 5 Estimate
115168
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37735
Publication Date
20220426
Agency Number
037
Report Sort
37735
Agency Name
New York Public Library
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856715
Publication Date
20220426
Agency Number
856
Report Sort
856715
Agency Name
Dept of Citywide Admin Srvces
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2022
Prior Year Actual
5439
Year 1 Executive Bud
6851
Year 1 Actual
0
Year 1 Forecast
6850
Year 2 Estimate
7396
Year 3 Estimate
6903
Year 4 Estimate
6896
Year 5 Estimate
6896
D.O.I.T.T.
Publication Date: 20220426 • Agency Number: 858 • Report Sort: 858730
Publication Date
20220426
Agency Number
858
Report Sort
858730
Agency Name
D.O.I.T.T.
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2022
Prior Year Actual
3200
Year 1 Executive Bud
3030
Year 1 Actual
0
Year 1 Forecast
17740
Year 2 Estimate
6650
Year 3 Estimate
2650
Year 4 Estimate
2650
Year 5 Estimate
2650
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856712
Publication Date
20220426
Agency Number
856
Report Sort
856712
Agency Name
Dept of Citywide Admin Srvces
Line Number
712
Line Number Description
Federal - JTPA
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37733
Publication Date
20220426
Agency Number
037
Report Sort
37733
Agency Name
New York Public Library
Line Number
733
Line Number Description
Federal - JTPA
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856713
Publication Date
20220426
Agency Number
856
Report Sort
856713
Agency Name
Dept of Citywide Admin Srvces
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2022
Prior Year Actual
155
Year 1 Executive Bud
105
Year 1 Actual
0
Year 1 Forecast
105
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37734
Publication Date
20220426
Agency Number
037
Report Sort
37734
Agency Name
New York Public Library
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37732
Publication Date
20220426
Agency Number
037
Report Sort
37732
Agency Name
New York Public Library
Line Number
732
Line Number Description
State
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Brooklyn Public Library
Publication Date: 20220426 • Agency Number: 038 • Report Sort: 38705
Publication Date
20220426
Agency Number
038
Report Sort
38705
Agency Name
Brooklyn Public Library
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856714
Publication Date
20220426
Agency Number
856
Report Sort
856714
Agency Name
Dept of Citywide Admin Srvces
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
4446
Year 1 Executive Bud
2147
Year 1 Actual
0
Year 1 Forecast
59770
Year 2 Estimate
2147
Year 3 Estimate
2147
Year 4 Estimate
2147
Year 5 Estimate
2147
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856718
Publication Date
20220426
Agency Number
856
Report Sort
856718
Agency Name
Dept of Citywide Admin Srvces
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
1460175
Year 1 Executive Bud
1129105
Year 1 Actual
1020720
Year 1 Forecast
1404243
Year 2 Estimate
1286123
Year 3 Estimate
1259653
Year 4 Estimate
1259443
Year 5 Estimate
1260288
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856708
Publication Date
20220426
Agency Number
856
Report Sort
856708
Agency Name
Dept of Citywide Admin Srvces
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
150584
Year 1 Executive Bud
161780
Year 1 Actual
136768
Year 1 Forecast
94258
Year 2 Estimate
149657
Year 3 Estimate
149686
Year 4 Estimate
149441
Year 5 Estimate
149441
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37729
Publication Date
20220426
Agency Number
037
Report Sort
37729
Agency Name
New York Public Library
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
154571
Year 1 Executive Bud
148858
Year 1 Actual
152225
Year 1 Forecast
154391
Year 2 Estimate
153484
Year 3 Estimate
153484
Year 4 Estimate
153484
Year 5 Estimate
153484
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856709
Publication Date
20220426
Agency Number
856
Report Sort
856709
Agency Name
Dept of Citywide Admin Srvces
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2022
Prior Year Actual
577
Year 1 Executive Bud
315
Year 1 Actual
0
Year 1 Forecast
504
Year 2 Estimate
331
Year 3 Estimate
331
Year 4 Estimate
331
Year 5 Estimate
331
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37730
Publication Date
20220426
Agency Number
037
Report Sort
37730
Agency Name
New York Public Library
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2022
Prior Year Actual
21
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
86
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37728
Publication Date
20220426
Agency Number
037
Report Sort
37728
Agency Name
New York Public Library
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2022
Prior Year Actual
158498
Year 1 Executive Bud
148858
Year 1 Actual
152225
Year 1 Forecast
159540
Year 2 Estimate
153484
Year 3 Estimate
153484
Year 4 Estimate
153484
Year 5 Estimate
153484
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856707
Publication Date
20220426
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
2022
Prior Year Actual
207103
Year 1 Executive Bud
224024
Year 1 Actual
136768
Year 1 Forecast
216433
Year 2 Estimate
212836
Year 3 Estimate
212416
Year 4 Estimate
212089
Year 5 Estimate
212089
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856710
Publication Date
20220426
Agency Number
856
Report Sort
856710
Agency Name
Dept of Citywide Admin Srvces
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2022
Prior Year Actual
1426
Year 1 Executive Bud
1416
Year 1 Actual
0
Year 1 Forecast
1416
Year 2 Estimate
1416
Year 3 Estimate
1416
Year 4 Estimate
1416
Year 5 Estimate
1416
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37725
Publication Date
20220426
Agency Number
037
Report Sort
37725
Agency Name
New York Public Library
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37726
Publication Date
20220426
Agency Number
037
Report Sort
37726
Agency Name
New York Public Library
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856705
Publication Date
20220426
Agency Number
856
Report Sort
856705
Agency Name
Dept of Citywide Admin Srvces
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2022
Prior Year Actual
203674
Year 1 Executive Bud
221769
Year 1 Actual
134700
Year 1 Forecast
214178
Year 2 Estimate
210581
Year 3 Estimate
210161
Year 4 Estimate
209834
Year 5 Estimate
209834
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37731
Publication Date
20220426
Agency Number
037
Report Sort
37731
Agency Name
New York Public Library
Line Number
731
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37727
Publication Date
20220426
Agency Number
037
Report Sort
37727
Agency Name
New York Public Library
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2022
Prior Year Actual
3906
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
5063
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Brooklyn Public Library
Publication Date: 20220426 • Agency Number: 038 • Report Sort: 38706
Publication Date
20220426
Agency Number
038
Report Sort
38706
Agency Name
Brooklyn Public Library
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856706
Publication Date
20220426
Agency Number
856
Report Sort
856706
Agency Name
Dept of Citywide Admin Srvces
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2022
Prior Year Actual
3429
Year 1 Executive Bud
2255
Year 1 Actual
2068
Year 1 Forecast
2255
Year 2 Estimate
2255
Year 3 Estimate
2255
Year 4 Estimate
2255
Year 5 Estimate
2255
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856711
Publication Date
20220426
Agency Number
856
Report Sort
856711
Agency Name
Dept of Citywide Admin Srvces
Line Number
711
Line Number Description
State
Fiscal Year 1
2022
Prior Year Actual
44476
Year 1 Executive Bud
51410
Year 1 Actual
0
Year 1 Forecast
53530
Year 2 Estimate
51889
Year 3 Estimate
51933
Year 4 Estimate
51858
Year 5 Estimate
51858
Dept of Citywide Admin Srvces
Publication Date: 20220426 • Agency Number: 856 • Report Sort: 856719
Publication Date
20220426
Agency Number
856
Report Sort
856719
Agency Name
Dept of Citywide Admin Srvces
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
1460175
Year 1 Executive Bud
1129105
Year 1 Actual
1020720
Year 1 Forecast
1404243
Year 2 Estimate
1286123
Year 3 Estimate
1259653
Year 4 Estimate
1259443
Year 5 Estimate
1260288
Dept. of Design & Construction
Publication Date: 20220426 • Agency Number: 850 • Report Sort: 850733
Publication Date
20220426
Agency Number
850
Report Sort
850733
Agency Name
Dept. of Design & Construction
Line Number
733
Line Number Description
Federal - JTPA
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37721
Publication Date
20220426
Agency Number
037
Report Sort
37721
Agency Name
New York Public Library
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2022
Prior Year Actual
21
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
86
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Dept. of Design & Construction
Publication Date: 20220426 • Agency Number: 850 • Report Sort: 850734
Publication Date
20220426
Agency Number
850
Report Sort
850734
Agency Name
Dept. of Design & Construction
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2022
Prior Year Actual
104013
Year 1 Executive Bud
2270
Year 1 Actual
0
Year 1 Forecast
8796
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37722
Publication Date
20220426
Agency Number
037
Report Sort
37722
Agency Name
New York Public Library
Line Number
722
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37720
Publication Date
20220426
Agency Number
037
Report Sort
37720
Agency Name
New York Public Library
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
154571
Year 1 Executive Bud
148858
Year 1 Actual
152225
Year 1 Forecast
154391
Year 2 Estimate
153484
Year 3 Estimate
153484
Year 4 Estimate
153484
Year 5 Estimate
153484
Dept. of Design & Construction
Publication Date: 20220426 • Agency Number: 850 • Report Sort: 850732
Publication Date
20220426
Agency Number
850
Report Sort
850732
Agency Name
Dept. of Design & Construction
Line Number
732
Line Number Description
State
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Dept. of Design & Construction
Publication Date: 20220426 • Agency Number: 850 • Report Sort: 850735
Publication Date
20220426
Agency Number
850
Report Sort
850735
Agency Name
Dept. of Design & Construction
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
34658
Year 1 Executive Bud
1900
Year 1 Actual
0
Year 1 Forecast
80915
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Dept. of Design & Construction
Publication Date: 20220426 • Agency Number: 850 • Report Sort: 850729
Publication Date
20220426
Agency Number
850
Report Sort
850729
Agency Name
Dept. of Design & Construction
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
79790
Year 1 Executive Bud
76032
Year 1 Actual
147327
Year 1 Forecast
52508
Year 2 Estimate
46130
Year 3 Estimate
21293
Year 4 Estimate
22372
Year 5 Estimate
22372
Dept. of Design & Construction
Publication Date: 20220426 • Agency Number: 850 • Report Sort: 850730
Publication Date
20220426
Agency Number
850
Report Sort
850730
Agency Name
Dept. of Design & Construction
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2022
Prior Year Actual
5176
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
372
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37719
Publication Date
20220426
Agency Number
037
Report Sort
37719
Agency Name
New York Public Library
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
158498
Year 1 Executive Bud
148858
Year 1 Actual
152225
Year 1 Forecast
159540
Year 2 Estimate
153484
Year 3 Estimate
153484
Year 4 Estimate
153484
Year 5 Estimate
153484
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37718
Publication Date
20220426
Agency Number
037
Report Sort
37718
Agency Name
New York Public Library
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
158498
Year 1 Executive Bud
148858
Year 1 Actual
152225
Year 1 Forecast
159540
Year 2 Estimate
153484
Year 3 Estimate
153484
Year 4 Estimate
153484
Year 5 Estimate
153484
New York Public Library
Publication Date: 20220426 • Agency Number: 037 • Report Sort: 37723
Publication Date
20220426
Agency Number
037
Report Sort
37723
Agency Name
New York Public Library
Line Number
723
Line Number Description
State
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Dept. of Design & Construction
Publication Date: 20220426 • Agency Number: 850 • Report Sort: 850731
Publication Date
20220426
Agency Number
850
Report Sort
850731
Agency Name
Dept. of Design & Construction
Line Number
731
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2022
Prior Year Actual
121112
Year 1 Executive Bud
133702
Year 1 Actual
0
Year 1 Forecast
125059
Year 2 Estimate
136474
Year 3 Estimate
136483
Year 4 Estimate
136450
Year 5 Estimate
136381
Dept. of Design & Construction
Publication Date: 20220426 • Agency Number: 850 • Report Sort: 850736
Publication Date
20220426
Agency Number
850
Report Sort
850736
Agency Name
Dept. of Design & Construction
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2022
Prior Year Actual
5089
Year 1 Executive Bud
11
Year 1 Actual
0
Year 1 Forecast
6271
Year 2 Estimate
91
Year 3 Estimate
11
Year 4 Estimate
11
Year 5 Estimate
11
Dept. of Design & Construction
Publication Date: 20220426 • Agency Number: 850 • Report Sort: 850725
Publication Date
20220426
Agency Number
850
Report Sort
850725
Agency Name
Dept. of Design & Construction
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2022
Prior Year Actual
100973
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
6526
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Dept. of Design & Construction
Publication Date: 20220426 • Agency Number: 850 • Report Sort: 850726
Publication Date
20220426
Agency Number
850
Report Sort
850726
Agency Name
Dept. of Design & Construction
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
33662
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
79015
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Dept. of Design & Construction
Publication Date: 20220426 • Agency Number: 850 • Report Sort: 850728
Publication Date
20220426
Agency Number
850
Report Sort
850728
Agency Name
Dept. of Design & Construction
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2022
Prior Year Actual
349838
Year 1 Executive Bud
213915
Year 1 Actual
147327
Year 1 Forecast
273921
Year 2 Estimate
182695
Year 3 Estimate
157787
Year 4 Estimate
158833
Year 5 Estimate
158764