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
Energy Adjustment
Publication Date: 20220426 • Agency Number: 995 • Report Sort: 995714
Publication Date
20220426
Agency Number
995
Report Sort
995714
Agency Name
Energy 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: 995710
Publication Date
20220426
Agency Number
995
Report Sort
995710
Agency Name
Energy Adjustment
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
Energy Adjustment
Publication Date: 20220426 • Agency Number: 995 • Report Sort: 995722
Publication Date
20220426
Agency Number
995
Report Sort
995722
Agency Name
Energy Adjustment
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
Dept of Records & Info Serv.
Publication Date: 20220426 • Agency Number: 860 • Report Sort: 860717
Publication Date
20220426
Agency Number
860
Report Sort
860717
Agency Name
Dept of Records & Info Serv.
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
Energy Adjustment
Publication Date: 20220426 • Agency Number: 995 • Report Sort: 995704
Publication Date
20220426
Agency Number
995
Report Sort
995704
Agency Name
Energy Adjustment
Line Number
704
Line Number Description
Total Department
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
10446
Year 4 Estimate
7100
Year 5 Estimate
98870
Energy Adjustment
Publication Date: 20220426 • Agency Number: 995 • Report Sort: 995705
Publication Date
20220426
Agency Number
995
Report Sort
995705
Agency Name
Energy Adjustment
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992736
Publication Date
20220426
Agency Number
992
Report Sort
992736
Agency Name
Citywide Savings Initiatives
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
Dept of Records & Info Serv.
Publication Date: 20220426 • Agency Number: 860 • Report Sort: 860721
Publication Date
20220426
Agency Number
860
Report Sort
860721
Agency Name
Dept of Records & Info Serv.
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
74
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: 992734
Publication Date
20220426
Agency Number
992
Report Sort
992734
Agency Name
Citywide Savings Initiatives
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: 992735
Publication Date
20220426
Agency Number
992
Report Sort
992735
Agency Name
Citywide Savings Initiatives
Line Number
735
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: 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
Dept of Records & Info Serv.
Publication Date: 20220426 • Agency Number: 860 • Report Sort: 860725
Publication Date
20220426
Agency Number
860
Report Sort
860725
Agency Name
Dept of Records & Info Serv.
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
Energy Adjustment
Publication Date: 20220426 • Agency Number: 995 • Report Sort: 995706
Publication Date
20220426
Agency Number
995
Report Sort
995706
Agency Name
Energy Adjustment
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992730
Publication Date
20220426
Agency Number
992
Report Sort
992730
Agency Name
Citywide Savings Initiatives
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992728
Publication Date
20220426
Agency Number
992
Report Sort
992728
Agency Name
Citywide Savings Initiatives
Line Number
728
Line Number Description
Total Dept. (704 Above)
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: 992729
Publication Date
20220426
Agency Number
992
Report Sort
992729
Agency Name
Citywide Savings Initiatives
Line Number
729
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
-105148
Year 3 Estimate
-106509
Year 4 Estimate
-107894
Year 5 Estimate
-109769
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992731
Publication Date
20220426
Agency Number
992
Report Sort
992731
Agency Name
Citywide Savings Initiatives
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
Energy Adjustment
Publication Date: 20220426 • Agency Number: 995 • Report Sort: 995723
Publication Date
20220426
Agency Number
995
Report Sort
995723
Agency Name
Energy Adjustment
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992726
Publication Date
20220426
Agency Number
992
Report Sort
992726
Agency Name
Citywide Savings Initiatives
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 Records & Info Serv.
Publication Date: 20220426 • Agency Number: 860 • Report Sort: 860733
Publication Date
20220426
Agency Number
860
Report Sort
860733
Agency Name
Dept of Records & Info Serv.
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
Lease Adjustment
Publication Date: 20220426 • Agency Number: 996 • Report Sort: 996722
Publication Date
20220426
Agency Number
996
Report Sort
996722
Agency Name
Lease Adjustment
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: 992732
Publication Date
20220426
Agency Number
992
Report Sort
992732
Agency Name
Citywide Savings Initiatives
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
Citywide Savings Initiatives
Publication Date: 20220426 • Agency Number: 992 • Report Sort: 992727
Publication Date
20220426
Agency Number
992
Report Sort
992727
Agency Name
Citywide Savings Initiatives
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
Dept. Cnsmr. & Wkr. Prot.
Publication Date: 20220426 • Agency Number: 866 • Report Sort: 866704
Publication Date
20220426
Agency Number
866
Report Sort
866704
Agency Name
Dept. Cnsmr. & Wkr. Prot.
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2022
Prior Year Actual
42517
Year 1 Executive Bud
46322
Year 1 Actual
31473
Year 1 Forecast
60525
Year 2 Estimate
69462
Year 3 Estimate
67667
Year 4 Estimate
67667
Year 5 Estimate
67667
Energy Adjustment
Publication Date: 20220426 • Agency Number: 995 • Report Sort: 995707
Publication Date
20220426
Agency Number
995
Report Sort
995707
Agency Name
Energy Adjustment
Line Number
707
Line Number Description
Total Personal Service
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: 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
Dept. Cnsmr. & Wkr. Prot.
Publication Date: 20220426 • Agency Number: 866 • Report Sort: 866708
Publication Date
20220426
Agency Number
866
Report Sort
866708
Agency Name
Dept. Cnsmr. & Wkr. Prot.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
23125
Year 1 Executive Bud
27382
Year 1 Actual
17443
Year 1 Forecast
21812
Year 2 Estimate
29099
Year 3 Estimate
29166
Year 4 Estimate
29166
Year 5 Estimate
29166
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
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: 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
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: 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: 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: 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: 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: 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: 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
Dept. Cnsmr. & Wkr. Prot.
Publication Date: 20220426 • Agency Number: 866 • Report Sort: 866720
Publication Date
20220426
Agency Number
866
Report Sort
866720
Agency Name
Dept. Cnsmr. & Wkr. Prot.
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2022
Prior Year Actual
15324
Year 1 Executive Bud
15059
Year 1 Actual
14030
Year 1 Forecast
32195
Year 2 Estimate
34905
Year 3 Estimate
33043
Year 4 Estimate
33043
Year 5 Estimate
33043
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: 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
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
Dept. Cnsmr. & Wkr. Prot.
Publication Date: 20220426 • Agency Number: 866 • Report Sort: 866724
Publication Date
20220426
Agency Number
866
Report Sort
866724
Agency Name
Dept. Cnsmr. & Wkr. Prot.
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: 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
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: 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
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
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