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: 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
Department of Transportation
Publication Date: 20220426 • Agency Number: 841 • Report Sort: 841711
Publication Date
20220426
Agency Number
841
Report Sort
841711
Agency Name
Department of Transportation
Line Number
711
Line Number Description
State
Fiscal Year 1
2022
Prior Year Actual
79756
Year 1 Executive Bud
78144
Year 1 Actual
0
Year 1 Forecast
79143
Year 2 Estimate
94322
Year 3 Estimate
77325
Year 4 Estimate
77325
Year 5 Estimate
77325
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
Energy Adjustment
Publication Date: 20220426 • Agency Number: 995 • Report Sort: 995716
Publication Date
20220426
Agency Number
995
Report Sort
995716
Agency Name
Energy Adjustment
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992725
Publication Date
20220426
Agency Number
992
Report Sort
992725
Agency Name
Citywide Savings Initiatives
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
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992733
Publication Date
20220426
Agency Number
992
Report Sort
992733
Agency Name
Citywide Savings Initiatives
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
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
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
Department of Transportation
Publication Date: 20220426 • Agency Number: 841 • Report Sort: 841719
Publication Date
20220426
Agency Number
841
Report Sort
841719
Agency Name
Department of Transportation
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
601924
Year 1 Executive Bud
691561
Year 1 Actual
512466
Year 1 Forecast
742771
Year 2 Estimate
824253
Year 3 Estimate
826240
Year 4 Estimate
815569
Year 5 Estimate
803069
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: 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
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
Department of Transportation
Publication Date: 20220426 • Agency Number: 841 • Report Sort: 841723
Publication Date
20220426
Agency Number
841
Report Sort
841723
Agency Name
Department of Transportation
Line Number
723
Line Number Description
State
Fiscal Year 1
2022
Prior Year Actual
52927
Year 1 Executive Bud
36767
Year 1 Actual
0
Year 1 Forecast
36897
Year 2 Estimate
37367
Year 3 Estimate
37367
Year 4 Estimate
36117
Year 5 Estimate
36117
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: 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
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
Department of Transportation
Publication Date: 20220426 • Agency Number: 841 • Report Sort: 841727
Publication Date
20220426
Agency Number
841
Report Sort
841727
Agency Name
Department of Transportation
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2022
Prior Year Actual
1453
Year 1 Executive Bud
1420
Year 1 Actual
0
Year 1 Forecast
4026
Year 2 Estimate
1420
Year 3 Estimate
1420
Year 4 Estimate
1420
Year 5 Estimate
1420
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
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
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992709
Publication Date
20220426
Agency Number
992
Report Sort
992709
Agency Name
Citywide Savings Initiatives
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
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
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
Department of Transportation
Publication Date: 20220426 • Agency Number: 841 • Report Sort: 841735
Publication Date
20220426
Agency Number
841
Report Sort
841735
Agency Name
Department of Transportation
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
91367
Year 1 Executive Bud
81046
Year 1 Actual
0
Year 1 Forecast
155471
Year 2 Estimate
126890
Year 3 Estimate
111105
Year 4 Estimate
108141
Year 5 Estimate
67051
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
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
Dept of Parks and Recreation
Publication Date: 20220426 • Agency Number: 846 • Report Sort: 846706
Publication Date
20220426
Agency Number
846
Report Sort
846706
Agency Name
Dept of Parks and Recreation
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2022
Prior Year Actual
2804
Year 1 Executive Bud
3251
Year 1 Actual
1889
Year 1 Forecast
6830
Year 2 Estimate
3165
Year 3 Estimate
3158
Year 4 Estimate
3140
Year 5 Estimate
3140
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: 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
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
Dept of Parks and Recreation
Publication Date: 20220426 • Agency Number: 846 • Report Sort: 846710
Publication Date
20220426
Agency Number
846
Report Sort
846710
Agency Name
Dept of Parks and Recreation
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2022
Prior Year Actual
49330
Year 1 Executive Bud
52341
Year 1 Actual
0
Year 1 Forecast
48670
Year 2 Estimate
52472
Year 3 Estimate
52472
Year 4 Estimate
52472
Year 5 Estimate
52472
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: 991724
Publication Date
20220426
Agency Number
991
Report Sort
991724
Agency Name
General Reserve
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
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991723
Publication Date
20220426
Agency Number
991
Report Sort
991723
Agency Name
General Reserve
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
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991725
Publication Date
20220426
Agency Number
991
Report Sort
991725
Agency Name
General Reserve
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
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991721
Publication Date
20220426
Agency Number
991
Report Sort
991721
Agency Name
General Reserve
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
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991722
Publication Date
20220426
Agency Number
991
Report Sort
991722
Agency Name
General Reserve
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
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991726
Publication Date
20220426
Agency Number
991
Report Sort
991726
Agency Name
General Reserve
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 Parks and Recreation
Publication Date: 20220426 • Agency Number: 846 • Report Sort: 846718
Publication Date
20220426
Agency Number
846
Report Sort
846718
Agency Name
Dept of Parks and Recreation
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
118480
Year 1 Executive Bud
130139
Year 1 Actual
86195
Year 1 Forecast
163578
Year 2 Estimate
151015
Year 3 Estimate
145738
Year 4 Estimate
143752
Year 5 Estimate
144752
OTPS Inflation Adjustment
Publication Date: 20220426 • Agency Number: 998 • Report Sort: 998714
Publication Date
20220426
Agency Number
998
Report Sort
998714
Agency Name
OTPS Inflation Adjustment
Line Number
714
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
Energy Adjustment
Publication Date: 20220426 • Agency Number: 995 • Report Sort: 995717
Publication Date
20220426
Agency Number
995
Report Sort
995717
Agency Name
Energy Adjustment
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: 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
Dept of Parks and Recreation
Publication Date: 20220426 • Agency Number: 846 • Report Sort: 846722
Publication Date
20220426
Agency Number
846
Report Sort
846722
Agency Name
Dept of Parks and Recreation
Line Number
722
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2022
Prior Year Actual
2088
Year 1 Executive Bud
2392
Year 1 Actual
0
Year 1 Forecast
2292
Year 2 Estimate
2588
Year 3 Estimate
2588
Year 4 Estimate
2588
Year 5 Estimate
2588
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991727
Publication Date
20220426
Agency Number
991
Report Sort
991727
Agency Name
General Reserve
Line Number
727
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: 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
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991712
Publication Date
20220426
Agency Number
991
Report Sort
991712
Agency Name
General Reserve
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
General Reserve
Publication Date: 20220426 • Agency Number: 991 • Report Sort: 991713
Publication Date
20220426
Agency Number
991
Report Sort
991713
Agency Name
General Reserve
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