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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992721
Publication Date
20220426
Agency Number
992
Report Sort
992721
Agency Name
Citywide Savings Initiatives
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
Financial Info. Serv. Agency
Publication Date: 20220426 • Agency Number: 127 • Report Sort: 127722
Publication Date
20220426
Agency Number
127
Report Sort
127722
Agency Name
Financial Info. Serv. Agency
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
Mayoralty
Publication Date: 20220426 • Agency Number: 002 • Report Sort: 2714
Publication Date
20220426
Agency Number
002
Report Sort
2714
Agency Name
Mayoralty
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
3959
Year 1 Executive Bud
2460
Year 1 Actual
0
Year 1 Forecast
8894
Year 2 Estimate
3745
Year 3 Estimate
2460
Year 4 Estimate
2460
Year 5 Estimate
2460
Mayoralty
Publication Date: 20220426 • Agency Number: 002 • Report Sort: 2711
Publication Date
20220426
Agency Number
002
Report Sort
2711
Agency Name
Mayoralty
Line Number
711
Line Number Description
State
Fiscal Year 1
2022
Prior Year Actual
289
Year 1 Executive Bud
293
Year 1 Actual
0
Year 1 Forecast
300
Year 2 Estimate
293
Year 3 Estimate
293
Year 4 Estimate
293
Year 5 Estimate
293
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992720
Publication Date
20220426
Agency Number
992
Report Sort
992720
Agency Name
Citywide Savings Initiatives
Line Number
720
Line Number Description
City Funds
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992722
Publication Date
20220426
Agency Number
992
Report Sort
992722
Agency Name
Citywide Savings Initiatives
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
Mayoralty
Publication Date: 20220426 • Agency Number: 002 • Report Sort: 2708
Publication Date
20220426
Agency Number
002
Report Sort
2708
Agency Name
Mayoralty
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
77650
Year 1 Executive Bud
94799
Year 1 Actual
74190
Year 1 Forecast
89384
Year 2 Estimate
109362
Year 3 Estimate
109313
Year 4 Estimate
109313
Year 5 Estimate
109313
Mayoralty
Publication Date: 20220426 • Agency Number: 002 • Report Sort: 2709
Publication Date
20220426
Agency Number
002
Report Sort
2709
Agency Name
Mayoralty
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2022
Prior Year Actual
6306
Year 1 Executive Bud
5114
Year 1 Actual
0
Year 1 Forecast
5441
Year 2 Estimate
5129
Year 3 Estimate
5129
Year 4 Estimate
5129
Year 5 Estimate
5129
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
Financial Info. Serv. Agency
Publication Date: 20220426 • Agency Number: 127 • Report Sort: 127730
Publication Date
20220426
Agency Number
127
Report Sort
127730
Agency Name
Financial Info. Serv. Agency
Line Number
730
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
Mayoralty
Publication Date: 20220426 • Agency Number: 002 • Report Sort: 2715
Publication Date
20220426
Agency Number
002
Report Sort
2715
Agency Name
Mayoralty
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2022
Prior Year Actual
5640
Year 1 Executive Bud
5838
Year 1 Actual
0
Year 1 Forecast
6638
Year 2 Estimate
6638
Year 3 Estimate
6638
Year 4 Estimate
5838
Year 5 Estimate
5838
Mayoralty
Publication Date: 20220426 • Agency Number: 002 • Report Sort: 2710
Publication Date
20220426
Agency Number
002
Report Sort
2710
Agency Name
Mayoralty
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2022
Prior Year Actual
12496
Year 1 Executive Bud
13120
Year 1 Actual
0
Year 1 Forecast
13184
Year 2 Estimate
13249
Year 3 Estimate
13249
Year 4 Estimate
13249
Year 5 Estimate
13249
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992717
Publication Date
20220426
Agency Number
992
Report Sort
992717
Agency Name
Citywide Savings Initiatives
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
Financial Info. Serv. Agency
Publication Date: 20220426 • Agency Number: 127 • Report Sort: 127734
Publication Date
20220426
Agency Number
127
Report Sort
127734
Agency Name
Financial Info. Serv. Agency
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992719
Publication Date
20220426
Agency Number
992
Report Sort
992719
Agency Name
Citywide Savings Initiatives
Line Number
719
Line Number Description
Total 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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992723
Publication Date
20220426
Agency Number
992
Report Sort
992723
Agency Name
Citywide Savings Initiatives
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
Mayoralty
Publication Date: 20220426 • Agency Number: 002 • Report Sort: 2704
Publication Date
20220426
Agency Number
002
Report Sort
2704
Agency Name
Mayoralty
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2022
Prior Year Actual
149520
Year 1 Executive Bud
161423
Year 1 Actual
93142
Year 1 Forecast
183956
Year 2 Estimate
204071
Year 3 Estimate
177844
Year 4 Estimate
176896
Year 5 Estimate
176444
Office of Payroll Admin.
Publication Date: 20220426 • Agency Number: 131 • Report Sort: 131705
Publication Date
20220426
Agency Number
131
Report Sort
131705
Agency Name
Office of Payroll Admin.
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2022
Prior Year Actual
13925
Year 1 Executive Bud
13521
Year 1 Actual
9761
Year 1 Forecast
14308
Year 2 Estimate
13351
Year 3 Estimate
13301
Year 4 Estimate
13301
Year 5 Estimate
13301
Mayoralty
Publication Date: 20220426 • Agency Number: 002 • Report Sort: 2705
Publication Date
20220426
Agency Number
002
Report Sort
2705
Agency Name
Mayoralty
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2022
Prior Year Actual
116347
Year 1 Executive Bud
127648
Year 1 Actual
74190
Year 1 Forecast
131066
Year 2 Estimate
139877
Year 3 Estimate
138543
Year 4 Estimate
137743
Year 5 Estimate
137743
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992714
Publication Date
20220426
Agency Number
992
Report Sort
992714
Agency Name
Citywide Savings Initiatives
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
37938
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Mayoralty
Publication Date: 20220426 • Agency Number: 002 • Report Sort: 2706
Publication Date
20220426
Agency Number
002
Report Sort
2706
Agency Name
Mayoralty
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
176
Year 1 Actual
0
Year 1 Forecast
176
Year 2 Estimate
176
Year 3 Estimate
176
Year 4 Estimate
176
Year 5 Estimate
176
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992713
Publication Date
20220426
Agency Number
992
Report Sort
992713
Agency Name
Citywide Savings Initiatives
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992715
Publication Date
20220426
Agency Number
992
Report Sort
992715
Agency Name
Citywide Savings Initiatives
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992710
Publication Date
20220426
Agency Number
992
Report Sort
992710
Agency Name
Citywide Savings Initiatives
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992711
Publication Date
20220426
Agency Number
992
Report Sort
992711
Agency Name
Citywide Savings Initiatives
Line Number
711
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
Office of Payroll Admin.
Publication Date: 20220426 • Agency Number: 131 • Report Sort: 131713
Publication Date
20220426
Agency Number
131
Report Sort
131713
Agency Name
Office of Payroll Admin.
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992716
Publication Date
20220426
Agency Number
992
Report Sort
992716
Agency Name
Citywide Savings Initiatives
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
Mayoralty
Publication Date: 20220426 • Agency Number: 002 • Report Sort: 2707
Publication Date
20220426
Agency Number
002
Report Sort
2707
Agency Name
Mayoralty
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2022
Prior Year Actual
116347
Year 1 Executive Bud
127824
Year 1 Actual
74190
Year 1 Forecast
131242
Year 2 Estimate
140053
Year 3 Estimate
138719
Year 4 Estimate
137919
Year 5 Estimate
137919
Mayoralty
Publication Date: 20220426 • Agency Number: 002 • Report Sort: 2716
Publication Date
20220426
Agency Number
002
Report Sort
2716
Agency Name
Mayoralty
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
Office of Payroll Admin.
Publication Date: 20220426 • Agency Number: 131 • Report Sort: 131717
Publication Date
20220426
Agency Number
131
Report Sort
131717
Agency Name
Office of Payroll Admin.
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992712
Publication Date
20220426
Agency Number
992
Report Sort
992712
Agency Name
Citywide Savings Initiatives
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992724
Publication Date
20220426
Agency Number
992
Report Sort
992724
Agency Name
Citywide Savings Initiatives
Line Number
724
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
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
Office of Payroll Admin.
Publication Date: 20220426 • Agency Number: 131 • Report Sort: 131721
Publication Date
20220426
Agency Number
131
Report Sort
131721
Agency Name
Office of Payroll Admin.
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992707
Publication Date
20220426
Agency Number
992
Report Sort
992707
Agency Name
Citywide Savings Initiatives
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
-254150
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
-78448
Year 3 Estimate
-79809
Year 4 Estimate
-81194
Year 5 Estimate
-80597
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992705
Publication Date
20220426
Agency Number
992
Report Sort
992705
Agency Name
Citywide Savings Initiatives
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
-254150
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
-78448
Year 3 Estimate
-79809
Year 4 Estimate
-81194
Year 5 Estimate
-80597
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991736
Publication Date
20220426
Agency Number
991
Report Sort
991736
Agency Name
General Reserve
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992704
Publication Date
20220426
Agency Number
992
Report Sort
992704
Agency Name
Citywide Savings Initiatives
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
-254150
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
-105148
Year 3 Estimate
-106509
Year 4 Estimate
-107894
Year 5 Estimate
-109769
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991735
Publication Date
20220426
Agency Number
991
Report Sort
991735
Agency Name
General Reserve
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992708
Publication Date
20220426
Agency Number
992
Report Sort
992708
Agency Name
Citywide Savings Initiatives
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
0
Year 1 Executive Bud
-292088
Year 1 Actual
0
Year 1 Forecast
0
Year 2 Estimate
-78448
Year 3 Estimate
-79809
Year 4 Estimate
-81194
Year 5 Estimate
-80597
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991732
Publication Date
20220426
Agency Number
991
Report Sort
991732
Agency Name
General Reserve
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
Office of Payroll Admin.
Publication Date: 20220426 • Agency Number: 131 • Report Sort: 131729
Publication Date
20220426
Agency Number
131
Report Sort
131729
Agency Name
Office of Payroll Admin.
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
13673
Year 1 Executive Bud
15111
Year 1 Actual
11136
Year 1 Forecast
14805
Year 2 Estimate
14941
Year 3 Estimate
14941
Year 4 Estimate
14941
Year 5 Estimate
14941
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991733
Publication Date
20220426
Agency Number
991
Report Sort
991733
Agency Name
General Reserve
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
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991731
Publication Date
20220426
Agency Number
991
Report Sort
991731
Agency Name
General Reserve
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
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991728
Publication Date
20220426
Agency Number
991
Report Sort
991728
Agency Name
General Reserve
Line Number
728
Line Number Description
Total Dept. (704 Above)
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
Office of Payroll Admin.
Publication Date: 20220426 • Agency Number: 131 • Report Sort: 131733
Publication Date
20220426
Agency Number
131
Report Sort
131733
Agency Name
Office of Payroll Admin.
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
Mayoralty
Publication Date: 20220426 • Agency Number: 002 • Report Sort: 2717
Publication Date
20220426
Agency Number
002
Report Sort
2717
Agency Name
Mayoralty
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
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991729
Publication Date
20220426
Agency Number
991
Report Sort
991729
Agency Name
General Reserve
Line Number
729
Line Number Description
City Funds
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
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991734
Publication Date
20220426
Agency Number
991
Report Sort
991734
Agency Name
General Reserve
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
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991730
Publication Date
20220426
Agency Number
991
Report Sort
991730
Agency Name
General Reserve
Line Number
730
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