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 Veterans' Services
Publication Date: 20220426 • Agency Number: 063 • Report Sort: 63735
Publication Date
20220426
Agency Number
063
Report Sort
63735
Agency Name
Dept. of Veterans' Services
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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68705
Publication Date
20220426
Agency Number
068
Report Sort
68705
Agency Name
Admin. for Children Services
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2022
Prior Year Actual
536100
Year 1 Executive Bud
536646
Year 1 Actual
378601
Year 1 Forecast
514925
Year 2 Estimate
515506
Year 3 Estimate
515779
Year 4 Estimate
515779
Year 5 Estimate
515779
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68704
Publication Date
20220426
Agency Number
068
Report Sort
68704
Agency Name
Admin. for Children Services
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2022
Prior Year Actual
2534108
Year 1 Executive Bud
2686146
Year 1 Actual
1787060
Year 1 Forecast
2755345
Year 2 Estimate
2736554
Year 3 Estimate
2734152
Year 4 Estimate
2725346
Year 5 Estimate
2704550
Dept. of Veterans' Services
Publication Date: 20220426 • Agency Number: 063 • Report Sort: 63736
Publication Date
20220426
Agency Number
063
Report Sort
63736
Agency Name
Dept. of Veterans' Services
Line Number
736
Line Number Description
Intra-City 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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68709
Publication Date
20220426
Agency Number
068
Report Sort
68709
Agency Name
Admin. for Children Services
Line Number
709
Line Number Description
Other Categorical
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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68714
Publication Date
20220426
Agency Number
068
Report Sort
68714
Agency Name
Admin. for Children Services
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
201552
Year 1 Executive Bud
199441
Year 1 Actual
0
Year 1 Forecast
197631
Year 2 Estimate
196913
Year 3 Estimate
196947
Year 4 Estimate
196947
Year 5 Estimate
196947
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68708
Publication Date
20220426
Agency Number
068
Report Sort
68708
Agency Name
Admin. for Children Services
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
117516
Year 1 Executive Bud
130233
Year 1 Actual
378840
Year 1 Forecast
121691
Year 2 Estimate
122484
Year 3 Estimate
122595
Year 4 Estimate
122595
Year 5 Estimate
122595
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991719
Publication Date
20220426
Agency Number
991
Report Sort
991719
Agency Name
General Reserve
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
300000
Year 1 Actual
0
Year 1 Forecast
50000
Year 2 Estimate
1055000
Year 3 Estimate
1000000
Year 4 Estimate
1000000
Year 5 Estimate
1000000
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68710
Publication Date
20220426
Agency Number
068
Report Sort
68710
Agency Name
Admin. for Children Services
Line Number
710
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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68713
Publication Date
20220426
Agency Number
068
Report Sort
68713
Agency Name
Admin. for Children Services
Line Number
713
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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68712
Publication Date
20220426
Agency Number
068
Report Sort
68712
Agency Name
Admin. for Children Services
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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68711
Publication Date
20220426
Agency Number
068
Report Sort
68711
Agency Name
Admin. for Children Services
Line Number
711
Line Number Description
State
Fiscal Year 1
2022
Prior Year Actual
217287
Year 1 Executive Bud
206973
Year 1 Actual
0
Year 1 Forecast
195702
Year 2 Estimate
196110
Year 3 Estimate
196238
Year 4 Estimate
196238
Year 5 Estimate
196238
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68717
Publication Date
20220426
Agency Number
068
Report Sort
68717
Agency Name
Admin. for Children Services
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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68722
Publication Date
20220426
Agency Number
068
Report Sort
68722
Agency Name
Admin. for Children Services
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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68716
Publication Date
20220426
Agency Number
068
Report Sort
68716
Agency Name
Admin. for Children Services
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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68715
Publication Date
20220426
Agency Number
068
Report Sort
68715
Agency Name
Admin. for Children Services
Line Number
715
Line Number Description
Intra-City 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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68718
Publication Date
20220426
Agency Number
068
Report Sort
68718
Agency Name
Admin. for Children Services
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
1997753
Year 1 Executive Bud
2149499
Year 1 Actual
1408220
Year 1 Forecast
2240321
Year 2 Estimate
2221047
Year 3 Estimate
2218372
Year 4 Estimate
2209566
Year 5 Estimate
2188770
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68721
Publication Date
20220426
Agency Number
068
Report Sort
68721
Agency Name
Admin. for Children Services
Line Number
721
Line Number Description
Other Categorical
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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68720
Publication Date
20220426
Agency Number
068
Report Sort
68720
Agency Name
Admin. for Children Services
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
700824
Year 1 Executive Bud
853466
Year 1 Actual
1408220
Year 1 Forecast
866398
Year 2 Estimate
827560
Year 3 Estimate
769955
Year 4 Estimate
770036
Year 5 Estimate
768947
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68719
Publication Date
20220426
Agency Number
068
Report Sort
68719
Agency Name
Admin. for Children Services
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
1997753
Year 1 Executive Bud
2149499
Year 1 Actual
1408220
Year 1 Forecast
2240321
Year 2 Estimate
2221047
Year 3 Estimate
2218372
Year 4 Estimate
2209566
Year 5 Estimate
2188770
Dept. Cnsmr. & Wkr. Prot.
Publication Date: 20220426 • Agency Number: 866 • Report Sort: 866736
Publication Date
20220426
Agency Number
866
Report Sort
866736
Agency Name
Dept. Cnsmr. & Wkr. Prot.
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2022
Prior Year Actual
1950
Year 1 Executive Bud
1950
Year 1 Actual
0
Year 1 Forecast
1991
Year 2 Estimate
3527
Year 3 Estimate
3527
Year 4 Estimate
3527
Year 5 Estimate
3527
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69706
Publication Date
20220426
Agency Number
069
Report Sort
69706
Agency Name
Department of Social Services
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2022
Prior Year Actual
688
Year 1 Executive Bud
913
Year 1 Actual
308
Year 1 Forecast
913
Year 2 Estimate
913
Year 3 Estimate
913
Year 4 Estimate
913
Year 5 Estimate
913
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69721
Publication Date
20220426
Agency Number
069
Report Sort
69721
Agency Name
Department of Social Services
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2022
Prior Year Actual
439
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
172
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69722
Publication Date
20220426
Agency Number
069
Report Sort
69722
Agency Name
Department of Social Services
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992706
Publication Date
20220426
Agency Number
992
Report Sort
992706
Agency Name
Citywide Savings Initiatives
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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68729
Publication Date
20220426
Agency Number
068
Report Sort
68729
Agency Name
Admin. for Children Services
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
818340
Year 1 Executive Bud
983699
Year 1 Actual
1787060
Year 1 Forecast
988089
Year 2 Estimate
950044
Year 3 Estimate
892550
Year 4 Estimate
892631
Year 5 Estimate
891542
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68728
Publication Date
20220426
Agency Number
068
Report Sort
68728
Agency Name
Admin. for Children Services
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2022
Prior Year Actual
2534108
Year 1 Executive Bud
2686146
Year 1 Actual
1787060
Year 1 Forecast
2755345
Year 2 Estimate
2736554
Year 3 Estimate
2734152
Year 4 Estimate
2725346
Year 5 Estimate
2704550
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68727
Publication Date
20220426
Agency Number
068
Report Sort
68727
Agency Name
Admin. for Children Services
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2022
Prior Year Actual
3864
Year 1 Executive Bud
343
Year 1 Actual
0
Year 1 Forecast
6983
Year 2 Estimate
6397
Year 3 Estimate
3370
Year 4 Estimate
343
Year 5 Estimate
343
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68733
Publication Date
20220426
Agency Number
068
Report Sort
68733
Agency Name
Admin. for Children Services
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
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69705
Publication Date
20220426
Agency Number
069
Report Sort
69705
Agency Name
Department of Social Services
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2022
Prior Year Actual
835773
Year 1 Executive Bud
876809
Year 1 Actual
565778
Year 1 Forecast
890548
Year 2 Estimate
885939
Year 3 Estimate
885273
Year 4 Estimate
885273
Year 5 Estimate
883998
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68732
Publication Date
20220426
Agency Number
068
Report Sort
68732
Agency Name
Admin. for Children Services
Line Number
732
Line Number Description
State
Fiscal Year 1
2022
Prior Year Actual
821408
Year 1 Executive Bud
671832
Year 1 Actual
0
Year 1 Forecast
729955
Year 2 Estimate
757874
Year 3 Estimate
756566
Year 4 Estimate
752473
Year 5 Estimate
745370
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68731
Publication Date
20220426
Agency Number
068
Report Sort
68731
Agency Name
Admin. for Children Services
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
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68734
Publication Date
20220426
Agency Number
068
Report Sort
68734
Agency Name
Admin. for Children Services
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
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69704
Publication Date
20220426
Agency Number
069
Report Sort
69704
Agency Name
Department of Social Services
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2022
Prior Year Actual
10093485
Year 1 Executive Bud
11017465
Year 1 Actual
7845794
Year 1 Forecast
11356139
Year 2 Estimate
10874591
Year 3 Estimate
10696327
Year 4 Estimate
10666009
Year 5 Estimate
10640734
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68736
Publication Date
20220426
Agency Number
068
Report Sort
68736
Agency Name
Admin. for Children Services
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2022
Prior Year Actual
3864
Year 1 Executive Bud
343
Year 1 Actual
0
Year 1 Forecast
6983
Year 2 Estimate
6397
Year 3 Estimate
3370
Year 4 Estimate
343
Year 5 Estimate
343
Admin. for Children Services
Publication Date: 20220426 • Agency Number: 068 • Report Sort: 68735
Publication Date
20220426
Agency Number
068
Report Sort
68735
Agency Name
Admin. for Children Services
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
890496
Year 1 Executive Bud
1030272
Year 1 Actual
0
Year 1 Forecast
1030318
Year 2 Estimate
1022239
Year 3 Estimate
1081666
Year 4 Estimate
1079899
Year 5 Estimate
1067295
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69708
Publication Date
20220426
Agency Number
069
Report Sort
69708
Agency Name
Department of Social Services
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
275900
Year 1 Executive Bud
294483
Year 1 Actual
566086
Year 1 Forecast
299208
Year 2 Estimate
303465
Year 3 Estimate
304076
Year 4 Estimate
302801
Year 5 Estimate
302801
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69713
Publication Date
20220426
Agency Number
069
Report Sort
69713
Agency Name
Department of Social Services
Line Number
713
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
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69707
Publication Date
20220426
Agency Number
069
Report Sort
69707
Agency Name
Department of Social Services
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2022
Prior Year Actual
836461
Year 1 Executive Bud
877722
Year 1 Actual
566086
Year 1 Forecast
891461
Year 2 Estimate
886852
Year 3 Estimate
886186
Year 4 Estimate
886186
Year 5 Estimate
884911
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992718
Publication Date
20220426
Agency Number
992
Report Sort
992718
Agency Name
Citywide Savings Initiatives
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
0
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
-26700
Year 3 Estimate
-26700
Year 4 Estimate
-26700
Year 5 Estimate
-29172
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69709
Publication Date
20220426
Agency Number
069
Report Sort
69709
Agency Name
Department of Social Services
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2022
Prior Year Actual
23
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
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69712
Publication Date
20220426
Agency Number
069
Report Sort
69712
Agency Name
Department of Social Services
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
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69711
Publication Date
20220426
Agency Number
069
Report Sort
69711
Agency Name
Department of Social Services
Line Number
711
Line Number Description
State
Fiscal Year 1
2022
Prior Year Actual
149894
Year 1 Executive Bud
163908
Year 1 Actual
0
Year 1 Forecast
163545
Year 2 Estimate
163551
Year 3 Estimate
163550
Year 4 Estimate
163550
Year 5 Estimate
163550
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69710
Publication Date
20220426
Agency Number
069
Report Sort
69710
Agency Name
Department of Social Services
Line Number
710
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
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69716
Publication Date
20220426
Agency Number
069
Report Sort
69716
Agency Name
Department of Social Services
Line Number
716
Line Number Description
Public Assistance
Fiscal Year 1
2022
Prior Year Actual
1542703
Year 1 Executive Bud
1650650
Year 1 Actual
1004682
Year 1 Forecast
1650650
Year 2 Estimate
1650350
Year 3 Estimate
1650350
Year 4 Estimate
1650350
Year 5 Estimate
1650350
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69718
Publication Date
20220426
Agency Number
069
Report Sort
69718
Agency Name
Department of Social Services
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
1901921
Year 1 Executive Bud
2070840
Year 1 Actual
1596707
Year 1 Forecast
2341075
Year 2 Estimate
1952736
Year 3 Estimate
1775138
Year 4 Estimate
1744820
Year 5 Estimate
1720820
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69715
Publication Date
20220426
Agency Number
069
Report Sort
69715
Agency Name
Department of Social Services
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2022
Prior Year Actual
3002
Year 1 Executive Bud
4618
Year 1 Actual
0
Year 1 Forecast
4618
Year 2 Estimate
4618
Year 3 Estimate
4618
Year 4 Estimate
4618
Year 5 Estimate
4618
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69714
Publication Date
20220426
Agency Number
069
Report Sort
69714
Agency Name
Department of Social Services
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
407642
Year 1 Executive Bud
414713
Year 1 Actual
0
Year 1 Forecast
424090
Year 2 Estimate
415218
Year 3 Estimate
413942
Year 4 Estimate
415217
Year 5 Estimate
413942
Department of Social Services
Publication Date: 20220426 • Agency Number: 069 • Report Sort: 69717
Publication Date
20220426
Agency Number
069
Report Sort
69717
Agency Name
Department of Social Services
Line Number
717
Line Number Description
Medical Assistance
Fiscal Year 1
2022
Prior Year Actual
5812400
Year 1 Executive Bud
6418253
Year 1 Actual
4678319
Year 1 Forecast
6472953
Year 2 Estimate
6384653
Year 3 Estimate
6384653
Year 4 Estimate
6384653
Year 5 Estimate
6384653
Law Department
Publication Date: 20220426 • Agency Number: 025 • Report Sort: 25727
Publication Date
20220426
Agency Number
025
Report Sort
25727
Agency Name
Law Department
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2022
Prior Year Actual
2626
Year 1 Executive Bud
313
Year 1 Actual
0
Year 1 Forecast
3756
Year 2 Estimate
313
Year 3 Estimate
313
Year 4 Estimate
313
Year 5 Estimate
313