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
Landmarks Preservation Comm.
Publication Date: 20260512 • Agency Number: 136 • Report Sort: 136719
Publication Date
20260512
Agency Number
136
Report Sort
136719
Agency Name
Landmarks Preservation Comm.
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1028
Year 1 Executive Bud
865
Year 1 Actual
777
Year 1 Forecast
1698
Year 2 Estimate
951
Year 3 Estimate
951
Year 4 Estimate
951
Year 5 Estimate
951
Landmarks Preservation Comm.
Publication Date: 20260512 • Agency Number: 136 • Report Sort: 136720
Publication Date
20260512
Agency Number
136
Report Sort
136720
Agency Name
Landmarks Preservation Comm.
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
742
Year 1 Forecast
756
Year 2 Estimate
828
Year 3 Estimate
828
Year 4 Estimate
828
Year 5 Estimate
828
Landmarks Preservation Comm.
Publication Date: 20260512 • Agency Number: 136 • Report Sort: 136725
Publication Date
20260512
Agency Number
136
Report Sort
136725
Agency Name
Landmarks Preservation Comm.
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
123
Year 1 Forecast
501
Year 2 Estimate
123
Year 3 Estimate
123
Year 4 Estimate
123
Year 5 Estimate
123
Landmarks Preservation Comm.
Publication Date: 20260512 • Agency Number: 136 • Report Sort: 136726
Publication Date
20260512
Agency Number
136
Report Sort
136726
Agency Name
Landmarks Preservation Comm.
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Forecast
327
Landmarks Preservation Comm.
Publication Date: 20260512 • Agency Number: 136 • Report Sort: 136734
Publication Date
20260512
Agency Number
136
Report Sort
136734
Agency Name
Landmarks Preservation Comm.
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
698
Year 1 Forecast
1076
Year 2 Estimate
698
Year 3 Estimate
698
Year 4 Estimate
698
Year 5 Estimate
698
Landmarks Preservation Comm.
Publication Date: 20260512 • Agency Number: 136 • Report Sort: 136735
Publication Date
20260512
Agency Number
136
Report Sort
136735
Agency Name
Landmarks Preservation Comm.
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Forecast
327
Taxi & Limousine Commission
Publication Date: 20260512 • Agency Number: 156 • Report Sort: 156705
Publication Date
20260512
Agency Number
156
Report Sort
156705
Agency Name
Taxi & Limousine Commission
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
36286
Year 1 Executive Bud
44943
Year 1 Actual
25760
Year 1 Forecast
41471
Year 2 Estimate
43170
Year 3 Estimate
43170
Year 4 Estimate
43170
Year 5 Estimate
43170
Taxi & Limousine Commission
Publication Date: 20260512 • Agency Number: 156 • Report Sort: 156706
Publication Date
20260512
Agency Number
156
Report Sort
156706
Agency Name
Taxi & Limousine Commission
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Prior Year Actual
218
Year 1 Executive Bud
145
Year 1 Actual
218
Year 1 Forecast
145
Year 2 Estimate
145
Year 3 Estimate
145
Year 4 Estimate
145
Year 5 Estimate
145
Taxi & Limousine Commission
Publication Date: 20260512 • Agency Number: 156 • Report Sort: 156718
Publication Date
20260512
Agency Number
156
Report Sort
156718
Agency Name
Taxi & Limousine Commission
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
17205
Year 1 Executive Bud
13046
Year 1 Actual
12090
Year 1 Forecast
20790
Year 2 Estimate
26326
Year 3 Estimate
25686
Year 4 Estimate
13861
Year 5 Estimate
13956
Taxi & Limousine Commission
Publication Date: 20260512 • Agency Number: 156 • Report Sort: 156719
Publication Date
20260512
Agency Number
156
Report Sort
156719
Agency Name
Taxi & Limousine Commission
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
17205
Year 1 Executive Bud
13046
Year 1 Actual
12090
Year 1 Forecast
20790
Year 2 Estimate
26326
Year 3 Estimate
25686
Year 4 Estimate
13861
Year 5 Estimate
13956
Taxi & Limousine Commission
Publication Date: 20260512 • Agency Number: 156 • Report Sort: 156728
Publication Date
20260512
Agency Number
156
Report Sort
156728
Agency Name
Taxi & Limousine Commission
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
53709
Year 1 Executive Bud
58134
Year 1 Actual
38068
Year 1 Forecast
62406
Year 2 Estimate
69641
Year 3 Estimate
69001
Year 4 Estimate
57176
Year 5 Estimate
57271
Taxi & Limousine Commission
Publication Date: 20260512 • Agency Number: 156 • Report Sort: 156729
Publication Date
20260512
Agency Number
156
Report Sort
156729
Agency Name
Taxi & Limousine Commission
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
58134
Year 1 Forecast
62406
Year 2 Estimate
69641
Year 3 Estimate
69001
Year 4 Estimate
57176
Year 5 Estimate
57271
Office of Racial Equity
Publication Date: 20260512 • Agency Number: 213 • Report Sort: 213719
Publication Date
20260512
Agency Number
213
Report Sort
213719
Agency Name
Office of Racial Equity
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
164
Year 1 Executive Bud
4344
Year 1 Actual
100
Year 1 Forecast
1470
Year 2 Estimate
4839
Year 3 Estimate
4839
Year 4 Estimate
4839
Year 5 Estimate
4839
Office of Racial Equity
Publication Date: 20260512 • Agency Number: 213 • Report Sort: 213720
Publication Date
20260512
Agency Number
213
Report Sort
213720
Agency Name
Office of Racial Equity
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
4344
Year 1 Forecast
1470
Year 2 Estimate
4839
Year 3 Estimate
4839
Year 4 Estimate
4839
Year 5 Estimate
4839
Office of Racial Equity
Publication Date: 20260512 • Agency Number: 213 • Report Sort: 213729
Publication Date
20260512
Agency Number
213
Report Sort
213729
Agency Name
Office of Racial Equity
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
8967
Year 1 Forecast
5321
Year 2 Estimate
9572
Year 3 Estimate
9572
Year 4 Estimate
9572
Year 5 Estimate
9572
Commission on Racial Equity
Publication Date: 20260512 • Agency Number: 215 • Report Sort: 215704
Publication Date
20260512
Agency Number
215
Report Sort
215704
Agency Name
Commission on Racial Equity
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
1670
Year 1 Executive Bud
4828
Year 1 Actual
1925
Year 1 Forecast
5038
Year 2 Estimate
4627
Year 3 Estimate
2827
Year 4 Estimate
2827
Year 5 Estimate
2827
Commission on Racial Equity
Publication Date: 20260512 • Agency Number: 215 • Report Sort: 215708
Publication Date
20260512
Agency Number
215
Report Sort
215708
Agency Name
Commission on Racial Equity
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1765
Year 1 Forecast
1581
Year 2 Estimate
1769
Year 3 Estimate
1769
Year 4 Estimate
1769
Year 5 Estimate
1769
Commission on Racial Equity
Publication Date: 20260512 • Agency Number: 215 • Report Sort: 215718
Publication Date
20260512
Agency Number
215
Report Sort
215718
Agency Name
Commission on Racial Equity
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
556
Year 1 Executive Bud
3063
Year 1 Actual
972
Year 1 Forecast
3457
Year 2 Estimate
2858
Year 3 Estimate
1058
Year 4 Estimate
1058
Year 5 Estimate
1058
Commission on Racial Equity
Publication Date: 20260512 • Agency Number: 215 • Report Sort: 215720
Publication Date
20260512
Agency Number
215
Report Sort
215720
Agency Name
Commission on Racial Equity
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
3063
Year 1 Forecast
3457
Year 2 Estimate
2858
Year 3 Estimate
1058
Year 4 Estimate
1058
Year 5 Estimate
1058
Commission on Racial Equity
Publication Date: 20260512 • Agency Number: 215 • Report Sort: 215728
Publication Date
20260512
Agency Number
215
Report Sort
215728
Agency Name
Commission on Racial Equity
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
1670
Year 1 Executive Bud
4828
Year 1 Actual
1925
Year 1 Forecast
5038
Year 2 Estimate
4627
Year 3 Estimate
2827
Year 4 Estimate
2827
Year 5 Estimate
2827
Commission on Human Rights
Publication Date: 20260512 • Agency Number: 226 • Report Sort: 226707
Publication Date
20260512
Agency Number
226
Report Sort
226707
Agency Name
Commission on Human Rights
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
10266
Year 1 Executive Bud
13021
Year 1 Actual
6606
Year 1 Forecast
10544
Year 2 Estimate
11447
Year 3 Estimate
11447
Year 4 Estimate
11447
Year 5 Estimate
11447
Commission on Human Rights
Publication Date: 20260512 • Agency Number: 226 • Report Sort: 226708
Publication Date
20260512
Agency Number
226
Report Sort
226708
Agency Name
Commission on Human Rights
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
13021
Year 1 Forecast
10544
Year 2 Estimate
11447
Year 3 Estimate
11447
Year 4 Estimate
11447
Year 5 Estimate
11447
Commission on Human Rights
Publication Date: 20260512 • Agency Number: 226 • Report Sort: 226719
Publication Date
20260512
Agency Number
226
Report Sort
226719
Agency Name
Commission on Human Rights
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1988
Year 1 Executive Bud
1924
Year 1 Actual
1350
Year 1 Forecast
3225
Year 2 Estimate
1950
Year 3 Estimate
1950
Year 4 Estimate
1950
Year 5 Estimate
1950
Commission on Human Rights
Publication Date: 20260512 • Agency Number: 226 • Report Sort: 226720
Publication Date
20260512
Agency Number
226
Report Sort
226720
Agency Name
Commission on Human Rights
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1233
Year 1 Forecast
2149
Year 2 Estimate
1950
Year 3 Estimate
1950
Year 4 Estimate
1950
Year 5 Estimate
1950
Commission on Human Rights
Publication Date: 20260512 • Agency Number: 226 • Report Sort: 226727
Publication Date
20260512
Agency Number
226
Report Sort
226727
Agency Name
Commission on Human Rights
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Forecast
310
Commission on Human Rights
Publication Date: 20260512 • Agency Number: 226 • Report Sort: 226728
Publication Date
20260512
Agency Number
226
Report Sort
226728
Agency Name
Commission on Human Rights
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
12254
Year 1 Executive Bud
14945
Year 1 Actual
7956
Year 1 Forecast
13769
Year 2 Estimate
13397
Year 3 Estimate
13397
Year 4 Estimate
13397
Year 5 Estimate
13397
Commission on Human Rights
Publication Date: 20260512 • Agency Number: 226 • Report Sort: 226732
Publication Date
20260512
Agency Number
226
Report Sort
226732
Agency Name
Commission on Human Rights
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
75
Commission on Human Rights
Publication Date: 20260512 • Agency Number: 226 • Report Sort: 226735
Publication Date
20260512
Agency Number
226
Report Sort
226735
Agency Name
Commission on Human Rights
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
691
Year 1 Forecast
691
Youth & Community Development
Publication Date: 20260512 • Agency Number: 260 • Report Sort: 260708
Publication Date
20260512
Agency Number
260
Report Sort
260708
Agency Name
Youth & Community Development
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
52450
Year 1 Forecast
56040
Year 2 Estimate
58170
Year 3 Estimate
55809
Year 4 Estimate
55809
Year 5 Estimate
55809
Youth & Community Development
Publication Date: 20260512 • Agency Number: 260 • Report Sort: 260711
Publication Date
20260512
Agency Number
260
Report Sort
260711
Agency Name
Youth & Community Development
Line Number
711
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
143
Year 2 Estimate
48
Year 3 Estimate
48
Year 4 Estimate
426
Year 5 Estimate
426
Youth & Community Development
Publication Date: 20260512 • Agency Number: 260 • Report Sort: 260714
Publication Date
20260512
Agency Number
260
Report Sort
260714
Agency Name
Youth & Community Development
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
7934
Year 1 Forecast
7934
Year 2 Estimate
7934
Year 3 Estimate
7934
Year 4 Estimate
7934
Year 5 Estimate
7934
Youth & Community Development
Publication Date: 20260512 • Agency Number: 260 • Report Sort: 260718
Publication Date
20260512
Agency Number
260
Report Sort
260718
Agency Name
Youth & Community Development
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1289757
Year 1 Executive Bud
1243212
Year 1 Actual
1227065
Year 1 Forecast
1473099
Year 2 Estimate
1553146
Year 3 Estimate
1442212
Year 4 Estimate
1437831
Year 5 Estimate
1437831
Youth & Community Development
Publication Date: 20260512 • Agency Number: 260 • Report Sort: 260721
Publication Date
20260512
Agency Number
260
Report Sort
260721
Agency Name
Youth & Community Development
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
55
Year 1 Forecast
319
Year 2 Estimate
272
Year 3 Estimate
280
Youth & Community Development
Publication Date: 20260512 • Agency Number: 260 • Report Sort: 260723
Publication Date
20260512
Agency Number
260
Report Sort
260723
Agency Name
Youth & Community Development
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
14660
Year 1 Forecast
22208
Year 2 Estimate
18309
Year 3 Estimate
16571
Year 4 Estimate
12624
Year 5 Estimate
12624
Youth & Community Development
Publication Date: 20260512 • Agency Number: 260 • Report Sort: 260726
Publication Date
20260512
Agency Number
260
Report Sort
260726
Agency Name
Youth & Community Development
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
89810
Year 1 Forecast
92265
Year 2 Estimate
90304
Year 3 Estimate
89830
Year 4 Estimate
89676
Year 5 Estimate
89676
Youth & Community Development
Publication Date: 20260512 • Agency Number: 260 • Report Sort: 260727
Publication Date
20260512
Agency Number
260
Report Sort
260727
Agency Name
Youth & Community Development
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
2012
Year 1 Forecast
6352
Year 2 Estimate
5156
Year 3 Estimate
5156
Year 4 Estimate
5156
Year 5 Estimate
5156
Youth & Community Development
Publication Date: 20260512 • Agency Number: 260 • Report Sort: 260732
Publication Date
20260512
Agency Number
260
Report Sort
260732
Agency Name
Youth & Community Development
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
14660
Year 1 Forecast
22351
Year 2 Estimate
18357
Year 3 Estimate
16619
Year 4 Estimate
13050
Year 5 Estimate
13050
Youth & Community Development
Publication Date: 20260512 • Agency Number: 260 • Report Sort: 260734
Publication Date
20260512
Agency Number
260
Report Sort
260734
Agency Name
Youth & Community Development
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
7165
Year 1 Forecast
7540
Year 2 Estimate
7165
Year 3 Estimate
7165
Year 4 Estimate
7165
Year 5 Estimate
7165
Youth & Community Development
Publication Date: 20260512 • Agency Number: 260 • Report Sort: 260736
Publication Date
20260512
Agency Number
260
Report Sort
260736
Agency Name
Youth & Community Development
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
2012
Year 1 Forecast
6352
Year 2 Estimate
5156
Year 3 Estimate
5156
Year 4 Estimate
5156
Year 5 Estimate
5156
Conflicts of Interest Board
Publication Date: 20260512 • Agency Number: 312 • Report Sort: 312704
Publication Date
20260512
Agency Number
312
Report Sort
312704
Agency Name
Conflicts of Interest Board
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
2783
Year 1 Executive Bud
2860
Year 1 Actual
1795
Year 1 Forecast
2860
Year 2 Estimate
3011
Year 3 Estimate
3011
Year 4 Estimate
3011
Year 5 Estimate
3011
Conflicts of Interest Board
Publication Date: 20260512 • Agency Number: 312 • Report Sort: 312708
Publication Date
20260512
Agency Number
312
Report Sort
312708
Agency Name
Conflicts of Interest Board
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
2717
Year 1 Forecast
2709
Year 2 Estimate
2868
Year 3 Estimate
2868
Year 4 Estimate
2868
Year 5 Estimate
2868
Conflicts of Interest Board
Publication Date: 20260512 • Agency Number: 312 • Report Sort: 312718
Publication Date
20260512
Agency Number
312
Report Sort
312718
Agency Name
Conflicts of Interest Board
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
156
Year 1 Executive Bud
143
Year 1 Actual
104
Year 1 Forecast
151
Year 2 Estimate
143
Year 3 Estimate
143
Year 4 Estimate
143
Year 5 Estimate
143
Conflicts of Interest Board
Publication Date: 20260512 • Agency Number: 312 • Report Sort: 312720
Publication Date
20260512
Agency Number
312
Report Sort
312720
Agency Name
Conflicts of Interest Board
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
143
Year 1 Forecast
151
Year 2 Estimate
143
Year 3 Estimate
143
Year 4 Estimate
143
Year 5 Estimate
143
Conflicts of Interest Board
Publication Date: 20260512 • Agency Number: 312 • Report Sort: 312728
Publication Date
20260512
Agency Number
312
Report Sort
312728
Agency Name
Conflicts of Interest Board
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
2783
Year 1 Executive Bud
2860
Year 1 Actual
1795
Year 1 Forecast
2860
Year 2 Estimate
3011
Year 3 Estimate
3011
Year 4 Estimate
3011
Year 5 Estimate
3011
Office of Collective Barg.
Publication Date: 20260512 • Agency Number: 313 • Report Sort: 313719
Publication Date
20260512
Agency Number
313
Report Sort
313719
Agency Name
Office of Collective Barg.
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
252
Year 1 Executive Bud
282
Year 1 Actual
319
Year 1 Forecast
332
Year 2 Estimate
282
Year 3 Estimate
282
Year 4 Estimate
282
Year 5 Estimate
282
Office of Collective Barg.
Publication Date: 20260512 • Agency Number: 313 • Report Sort: 313720
Publication Date
20260512
Agency Number
313
Report Sort
313720
Agency Name
Office of Collective Barg.
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
253
Year 1 Forecast
303
Year 2 Estimate
253
Year 3 Estimate
253
Year 4 Estimate
253
Year 5 Estimate
253
Office of Collective Barg.
Publication Date: 20260512 • Agency Number: 313 • Report Sort: 313728
Publication Date
20260512
Agency Number
313
Report Sort
313728
Agency Name
Office of Collective Barg.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
2712
Year 1 Executive Bud
2825
Year 1 Actual
1842
Year 1 Forecast
2787
Year 2 Estimate
2825
Year 3 Estimate
2825
Year 4 Estimate
2825
Year 5 Estimate
2825
Office of Collective Barg.
Publication Date: 20260512 • Agency Number: 313 • Report Sort: 313729
Publication Date
20260512
Agency Number
313
Report Sort
313729
Agency Name
Office of Collective Barg.
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
2556
Year 1 Forecast
2518
Year 2 Estimate
2556
Year 3 Estimate
2556
Year 4 Estimate
2556
Year 5 Estimate
2556
Community Boards (All)
Publication Date: 20260512 • Agency Number: 499 • Report Sort: 499705
Publication Date
20260512
Agency Number
499
Report Sort
499705
Agency Name
Community Boards (All)
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
12983
Year 1 Executive Bud
15899
Year 1 Actual
8648
Year 1 Forecast
15301
Year 2 Estimate
15886
Year 3 Estimate
15886
Year 4 Estimate
15886
Year 5 Estimate
15886
Health and Hospitals Corp.
Publication Date: 20260512 • Agency Number: 819 • Report Sort: 819730
Publication Date
20260512
Agency Number
819
Report Sort
819730
Agency Name
Health and Hospitals Corp.
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
20300
Year 1 Forecast
20300
Year 2 Estimate
22300
Year 3 Estimate
22300
Year 4 Estimate
22300
Year 5 Estimate
22300