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: 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
Dept. Cnsmr. & Wkr. Prot.
Publication Date: 20220426 • Agency Number: 866 • Report Sort: 866732
Publication Date
20220426
Agency Number
866
Report Sort
866732
Agency Name
Dept. Cnsmr. & Wkr. Prot.
Line Number
732
Line Number Description
State
Fiscal Year 1
2022
Prior Year Actual
1996
Year 1 Executive Bud
1931
Year 1 Actual
0
Year 1 Forecast
1931
Year 2 Estimate
1931
Year 3 Estimate
1931
Year 4 Estimate
1931
Year 5 Estimate
1931
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
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
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
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
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
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
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
District Attorney - N.Y.
Publication Date: 20220426 • Agency Number: 901 • Report Sort: 901707
Publication Date
20220426
Agency Number
901
Report Sort
901707
Agency Name
District Attorney - N.Y.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2022
Prior Year Actual
122183
Year 1 Executive Bud
113095
Year 1 Actual
90893
Year 1 Forecast
136690
Year 2 Estimate
131320
Year 3 Estimate
131320
Year 4 Estimate
131320
Year 5 Estimate
131320
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
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: 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: 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
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: 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: 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
District Attorney - N.Y.
Publication Date: 20220426 • Agency Number: 901 • Report Sort: 901715
Publication Date
20220426
Agency Number
901
Report Sort
901715
Agency Name
District Attorney - N.Y.
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2022
Prior Year Actual
747
Year 1 Executive Bud
1093
Year 1 Actual
0
Year 1 Forecast
1105
Year 2 Estimate
1105
Year 3 Estimate
1105
Year 4 Estimate
1105
Year 5 Estimate
1105
Energy Adjustment
Publication Date: 20220426 • Agency Number: 995 • Report Sort: 995708
Publication Date
20220426
Agency Number
995
Report Sort
995708
Agency Name
Energy Adjustment
Line Number
708
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
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
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
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
District Attorney - N.Y.
Publication Date: 20220426 • Agency Number: 901 • Report Sort: 901719
Publication Date
20220426
Agency Number
901
Report Sort
901719
Agency Name
District Attorney - N.Y.
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2022
Prior Year Actual
12812
Year 1 Executive Bud
13317
Year 1 Actual
13212
Year 1 Forecast
27974
Year 2 Estimate
14861
Year 3 Estimate
14861
Year 4 Estimate
14861
Year 5 Estimate
14861
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: 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: 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
District Attorney - N.Y.
Publication Date: 20220426 • Agency Number: 901 • Report Sort: 901723
Publication Date
20220426
Agency Number
901
Report Sort
901723
Agency Name
District Attorney - N.Y.
Line Number
723
Line Number Description
State
Fiscal Year 1
2022
Prior Year Actual
1861
Year 1 Executive Bud
480
Year 1 Actual
0
Year 1 Forecast
7810
Year 2 Estimate
480
Year 3 Estimate
480
Year 4 Estimate
480
Year 5 Estimate
480
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: 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: 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: 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
District Attorney - N.Y.
Publication Date: 20220426 • Agency Number: 901 • Report Sort: 901731
Publication Date
20220426
Agency Number
901
Report Sort
901731
Agency Name
District Attorney - N.Y.
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: 995709
Publication Date
20220426
Agency Number
995
Report Sort
995709
Agency Name
Energy Adjustment
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: 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: 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
District Attorney - N.Y.
Publication Date: 20220426 • Agency Number: 901 • Report Sort: 901735
Publication Date
20220426
Agency Number
901
Report Sort
901735
Agency Name
District Attorney - N.Y.
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2022
Prior Year Actual
866
Year 1 Executive Bud
58
Year 1 Actual
0
Year 1 Forecast
3926
Year 2 Estimate
58
Year 3 Estimate
58
Year 4 Estimate
58
Year 5 Estimate
58
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
Lease Adjustment
Publication Date: 20220426 • Agency Number: 996 • Report Sort: 996708
Publication Date
20220426
Agency Number
996
Report Sort
996708
Agency Name
Lease Adjustment
Line Number
708
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
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
District Attorney - Bronx
Publication Date: 20220426 • Agency Number: 902 • Report Sort: 902706
Publication Date
20220426
Agency Number
902
Report Sort
902706
Agency Name
District Attorney - Bronx
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2022
Prior Year Actual
25
Year 1 Executive Bud
38
Year 1 Actual
23
Year 1 Forecast
38
Year 2 Estimate
38
Year 3 Estimate
38
Year 4 Estimate
38
Year 5 Estimate
38
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
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