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
Office of the Comptroller
Publication Date: 20250501 • Agency Number: 015 • Report Sort: 15708
Publication Date
20250501
Agency Number
015
Report Sort
15708
Agency Name
Office of the Comptroller
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
59560
Year 1 Forecast
56363
Year 2 Estimate
61182
Year 3 Estimate
61301
Year 4 Estimate
61301
Year 5 Estimate
61301
President,Borough of S.I.
Publication Date: 20250501 • Agency Number: 014 • Report Sort: 14729
Publication Date
20250501
Agency Number
014
Report Sort
14729
Agency Name
President,Borough of S.I.
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
5120
Year 1 Forecast
5519
Year 2 Estimate
5207
Year 3 Estimate
4909
Year 4 Estimate
4909
Year 5 Estimate
4909
President,Borough of S.I.
Publication Date: 20250501 • Agency Number: 014 • Report Sort: 14728
Publication Date
20250501
Agency Number
014
Report Sort
14728
Agency Name
President,Borough of S.I.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
4966
Year 1 Executive Bud
5120
Year 1 Actual
2017
Year 1 Forecast
5519
Year 2 Estimate
5207
Year 3 Estimate
4909
Year 4 Estimate
4909
Year 5 Estimate
4909
Office of the Comptroller
Publication Date: 20250501 • Agency Number: 015 • Report Sort: 15704
Publication Date
20250501
Agency Number
015
Report Sort
15704
Agency Name
Office of the Comptroller
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
110589
Year 1 Executive Bud
123019
Year 1 Actual
72231
Year 1 Forecast
125624
Year 2 Estimate
127029
Year 3 Estimate
127735
Year 4 Estimate
128184
Year 5 Estimate
127951
Office of the Comptroller
Publication Date: 20250501 • Agency Number: 015 • Report Sort: 15709
Publication Date
20250501
Agency Number
015
Report Sort
15709
Agency Name
Office of the Comptroller
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
11130
Year 1 Forecast
11130
Year 2 Estimate
11406
Year 3 Estimate
11406
Year 4 Estimate
11406
Year 5 Estimate
11406
President,Borough of S.I.
Publication Date: 20250501 • Agency Number: 014 • Report Sort: 14718
Publication Date
20250501
Agency Number
014
Report Sort
14718
Agency Name
President,Borough of S.I.
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
2004
Year 1 Executive Bud
962
Year 1 Actual
199
Year 1 Forecast
2521
Year 2 Estimate
973
Year 3 Estimate
675
Year 4 Estimate
675
Year 5 Estimate
675
President,Borough of S.I.
Publication Date: 20250501 • Agency Number: 014 • Report Sort: 14708
Publication Date
20250501
Agency Number
014
Report Sort
14708
Agency Name
President,Borough of S.I.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
4158
Year 1 Forecast
2998
Year 2 Estimate
4234
Year 3 Estimate
4234
Year 4 Estimate
4234
Year 5 Estimate
4234
President,Borough of S.I.
Publication Date: 20250501 • Agency Number: 014 • Report Sort: 14719
Publication Date
20250501
Agency Number
014
Report Sort
14719
Agency Name
President,Borough of S.I.
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
2004
Year 1 Executive Bud
962
Year 1 Actual
199
Year 1 Forecast
2521
Year 2 Estimate
973
Year 3 Estimate
675
Year 4 Estimate
675
Year 5 Estimate
675
President,Borough of S.I.
Publication Date: 20250501 • Agency Number: 014 • Report Sort: 14705
Publication Date
20250501
Agency Number
014
Report Sort
14705
Agency Name
President,Borough of S.I.
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
2962
Year 1 Executive Bud
4158
Year 1 Actual
1818
Year 1 Forecast
2998
Year 2 Estimate
4234
Year 3 Estimate
4234
Year 4 Estimate
4234
Year 5 Estimate
4234
President,Borough of S.I.
Publication Date: 20250501 • Agency Number: 014 • Report Sort: 14704
Publication Date
20250501
Agency Number
014
Report Sort
14704
Agency Name
President,Borough of S.I.
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
4966
Year 1 Executive Bud
5120
Year 1 Actual
2017
Year 1 Forecast
5519
Year 2 Estimate
5207
Year 3 Estimate
4909
Year 4 Estimate
4909
Year 5 Estimate
4909
President,Borough of S.I.
Publication Date: 20250501 • Agency Number: 014 • Report Sort: 14707
Publication Date
20250501
Agency Number
014
Report Sort
14707
Agency Name
President,Borough of S.I.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
2962
Year 1 Executive Bud
4158
Year 1 Actual
1818
Year 1 Forecast
2998
Year 2 Estimate
4234
Year 3 Estimate
4234
Year 4 Estimate
4234
Year 5 Estimate
4234
President,Borough of S.I.
Publication Date: 20250501 • Agency Number: 014 • Report Sort: 14720
Publication Date
20250501
Agency Number
014
Report Sort
14720
Agency Name
President,Borough of S.I.
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
962
Year 1 Forecast
2521
Year 2 Estimate
973
Year 3 Estimate
675
Year 4 Estimate
675
Year 5 Estimate
675
Office of the Comptroller
Publication Date: 20250501 • Agency Number: 015 • Report Sort: 15710
Publication Date
20250501
Agency Number
015
Report Sort
15710
Agency Name
Office of the Comptroller
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2025
Year 1 Executive Bud
15237
Year 1 Forecast
15237
Year 2 Estimate
15552
Year 3 Estimate
15683
Year 4 Estimate
15683
Year 5 Estimate
15683
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13728
Publication Date
20250501
Agency Number
013
Report Sort
13728
Agency Name
President,Borough of Queens
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
6495
Year 1 Executive Bud
6520
Year 1 Actual
4054
Year 1 Forecast
7142
Year 2 Estimate
6684
Year 3 Estimate
5838
Year 4 Estimate
5838
Year 5 Estimate
5838
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13726
Publication Date
20250501
Agency Number
013
Report Sort
13726
Agency Name
President,Borough of Queens
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Forecast
20
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13729
Publication Date
20250501
Agency Number
013
Report Sort
13729
Agency Name
President,Borough of Queens
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
6520
Year 1 Forecast
7002
Year 2 Estimate
6684
Year 3 Estimate
5838
Year 4 Estimate
5838
Year 5 Estimate
5838
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13720
Publication Date
20250501
Agency Number
013
Report Sort
13720
Agency Name
President,Borough of Queens
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
1607
Year 1 Forecast
1208
Year 2 Estimate
1618
Year 3 Estimate
768
Year 4 Estimate
768
Year 5 Estimate
768
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13719
Publication Date
20250501
Agency Number
013
Report Sort
13719
Agency Name
President,Borough of Queens
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
881
Year 1 Executive Bud
1607
Year 1 Actual
458
Year 1 Forecast
1348
Year 2 Estimate
1618
Year 3 Estimate
768
Year 4 Estimate
768
Year 5 Estimate
768
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13721
Publication Date
20250501
Agency Number
013
Report Sort
13721
Agency Name
President,Borough of Queens
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Forecast
120
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13730
Publication Date
20250501
Agency Number
013
Report Sort
13730
Agency Name
President,Borough of Queens
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Forecast
120
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13707
Publication Date
20250501
Agency Number
013
Report Sort
13707
Agency Name
President,Borough of Queens
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
5614
Year 1 Executive Bud
4913
Year 1 Actual
3596
Year 1 Forecast
5794
Year 2 Estimate
5066
Year 3 Estimate
5070
Year 4 Estimate
5070
Year 5 Estimate
5070
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13705
Publication Date
20250501
Agency Number
013
Report Sort
13705
Agency Name
President,Borough of Queens
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
5614
Year 1 Executive Bud
4913
Year 1 Actual
3596
Year 1 Forecast
5794
Year 2 Estimate
5066
Year 3 Estimate
5070
Year 4 Estimate
5070
Year 5 Estimate
5070
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13708
Publication Date
20250501
Agency Number
013
Report Sort
13708
Agency Name
President,Borough of Queens
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
4913
Year 1 Forecast
5794
Year 2 Estimate
5066
Year 3 Estimate
5070
Year 4 Estimate
5070
Year 5 Estimate
5070
President,Borough of Brooklyn
Publication Date: 20250501 • Agency Number: 012 • Report Sort: 12732
Publication Date
20250501
Agency Number
012
Report Sort
12732
Agency Name
President,Borough of Brooklyn
Line Number
732
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
48
President,Borough of Brooklyn
Publication Date: 20250501 • Agency Number: 012 • Report Sort: 12729
Publication Date
20250501
Agency Number
012
Report Sort
12729
Agency Name
President,Borough of Brooklyn
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
7655
Year 1 Forecast
8220
Year 2 Estimate
7736
Year 3 Estimate
6866
Year 4 Estimate
6866
Year 5 Estimate
6866
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13704
Publication Date
20250501
Agency Number
013
Report Sort
13704
Agency Name
President,Borough of Queens
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
6495
Year 1 Executive Bud
6520
Year 1 Actual
4054
Year 1 Forecast
7142
Year 2 Estimate
6684
Year 3 Estimate
5838
Year 4 Estimate
5838
Year 5 Estimate
5838
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13718
Publication Date
20250501
Agency Number
013
Report Sort
13718
Agency Name
President,Borough of Queens
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
881
Year 1 Executive Bud
1607
Year 1 Actual
458
Year 1 Forecast
1348
Year 2 Estimate
1618
Year 3 Estimate
768
Year 4 Estimate
768
Year 5 Estimate
768
President,Borough of Queens
Publication Date: 20250501 • Agency Number: 013 • Report Sort: 13735
Publication Date
20250501
Agency Number
013
Report Sort
13735
Agency Name
President,Borough of Queens
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Forecast
20
Office of the Comptroller
Publication Date: 20250501 • Agency Number: 015 • Report Sort: 15718
Publication Date
20250501
Agency Number
015
Report Sort
15718
Agency Name
Office of the Comptroller
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
35684
Year 1 Executive Bud
37092
Year 1 Actual
23206
Year 1 Forecast
42894
Year 2 Estimate
38889
Year 3 Estimate
39345
Year 4 Estimate
39794
Year 5 Estimate
39561
President,Borough of Brooklyn
Publication Date: 20250501 • Agency Number: 012 • Report Sort: 12718
Publication Date
20250501
Agency Number
012
Report Sort
12718
Agency Name
President,Borough of Brooklyn
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
1405
Year 1 Executive Bud
1386
Year 1 Actual
841
Year 1 Forecast
2399
Year 2 Estimate
1381
Year 3 Estimate
508
Year 4 Estimate
508
Year 5 Estimate
508
President,Borough of Brooklyn
Publication Date: 20250501 • Agency Number: 012 • Report Sort: 12708
Publication Date
20250501
Agency Number
012
Report Sort
12708
Agency Name
President,Borough of Brooklyn
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
6269
Year 1 Forecast
5869
Year 2 Estimate
6355
Year 3 Estimate
6358
Year 4 Estimate
6358
Year 5 Estimate
6358
President,Borough of Brooklyn
Publication Date: 20250501 • Agency Number: 012 • Report Sort: 12719
Publication Date
20250501
Agency Number
012
Report Sort
12719
Agency Name
President,Borough of Brooklyn
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
1405
Year 1 Executive Bud
1386
Year 1 Actual
841
Year 1 Forecast
2399
Year 2 Estimate
1381
Year 3 Estimate
508
Year 4 Estimate
508
Year 5 Estimate
508
President,Borough of Brooklyn
Publication Date: 20250501 • Agency Number: 012 • Report Sort: 12705
Publication Date
20250501
Agency Number
012
Report Sort
12705
Agency Name
President,Borough of Brooklyn
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
5759
Year 1 Executive Bud
6269
Year 1 Actual
3667
Year 1 Forecast
5869
Year 2 Estimate
6355
Year 3 Estimate
6358
Year 4 Estimate
6358
Year 5 Estimate
6358
President,Borough of Brooklyn
Publication Date: 20250501 • Agency Number: 012 • Report Sort: 12707
Publication Date
20250501
Agency Number
012
Report Sort
12707
Agency Name
President,Borough of Brooklyn
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
5759
Year 1 Executive Bud
6269
Year 1 Actual
3667
Year 1 Forecast
5869
Year 2 Estimate
6355
Year 3 Estimate
6358
Year 4 Estimate
6358
Year 5 Estimate
6358
President,Borough of Brooklyn
Publication Date: 20250501 • Agency Number: 012 • Report Sort: 12720
Publication Date
20250501
Agency Number
012
Report Sort
12720
Agency Name
President,Borough of Brooklyn
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
1386
Year 1 Forecast
2351
Year 2 Estimate
1381
Year 3 Estimate
508
Year 4 Estimate
508
Year 5 Estimate
508
President,Borough of the Bronx
Publication Date: 20250501 • Agency Number: 011 • Report Sort: 11728
Publication Date
20250501
Agency Number
011
Report Sort
11728
Agency Name
President,Borough of the Bronx
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
6598
Year 1 Executive Bud
6893
Year 1 Actual
4299
Year 1 Forecast
7412
Year 2 Estimate
7025
Year 3 Estimate
6478
Year 4 Estimate
6478
Year 5 Estimate
6478
President,Borough of the Bronx
Publication Date: 20250501 • Agency Number: 011 • Report Sort: 11720
Publication Date
20250501
Agency Number
011
Report Sort
11720
Agency Name
President,Borough of the Bronx
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
1240
Year 1 Forecast
1759
Year 2 Estimate
1233
Year 3 Estimate
686
Year 4 Estimate
686
Year 5 Estimate
686
President,Borough of the Bronx
Publication Date: 20250501 • Agency Number: 011 • Report Sort: 11729
Publication Date
20250501
Agency Number
011
Report Sort
11729
Agency Name
President,Borough of the Bronx
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
6893
Year 1 Forecast
7412
Year 2 Estimate
7025
Year 3 Estimate
6478
Year 4 Estimate
6478
Year 5 Estimate
6478
President,Borough of the Bronx
Publication Date: 20250501 • Agency Number: 011 • Report Sort: 11718
Publication Date
20250501
Agency Number
011
Report Sort
11718
Agency Name
President,Borough of the Bronx
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
1225
Year 1 Executive Bud
1240
Year 1 Actual
799
Year 1 Forecast
1759
Year 2 Estimate
1233
Year 3 Estimate
686
Year 4 Estimate
686
Year 5 Estimate
686
President,Borough of the Bronx
Publication Date: 20250501 • Agency Number: 011 • Report Sort: 11708
Publication Date
20250501
Agency Number
011
Report Sort
11708
Agency Name
President,Borough of the Bronx
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
5653
Year 1 Forecast
5653
Year 2 Estimate
5792
Year 3 Estimate
5792
Year 4 Estimate
5792
Year 5 Estimate
5792
President,Borough of the Bronx
Publication Date: 20250501 • Agency Number: 011 • Report Sort: 11719
Publication Date
20250501
Agency Number
011
Report Sort
11719
Agency Name
President,Borough of the Bronx
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
1225
Year 1 Executive Bud
1240
Year 1 Actual
799
Year 1 Forecast
1759
Year 2 Estimate
1233
Year 3 Estimate
686
Year 4 Estimate
686
Year 5 Estimate
686
President,Borough of Brooklyn
Publication Date: 20250501 • Agency Number: 012 • Report Sort: 12704
Publication Date
20250501
Agency Number
012
Report Sort
12704
Agency Name
President,Borough of Brooklyn
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
7164
Year 1 Executive Bud
7655
Year 1 Actual
4508
Year 1 Forecast
8268
Year 2 Estimate
7736
Year 3 Estimate
6866
Year 4 Estimate
6866
Year 5 Estimate
6866
President,Borough of Brooklyn
Publication Date: 20250501 • Agency Number: 012 • Report Sort: 12723
Publication Date
20250501
Agency Number
012
Report Sort
12723
Agency Name
President,Borough of Brooklyn
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
48
President,Borough of Manhattan
Publication Date: 20250501 • Agency Number: 010 • Report Sort: 10732
Publication Date
20250501
Agency Number
010
Report Sort
10732
Agency Name
President,Borough of Manhattan
Line Number
732
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
11
President,Borough of Manhattan
Publication Date: 20250501 • Agency Number: 010 • Report Sort: 10729
Publication Date
20250501
Agency Number
010
Report Sort
10729
Agency Name
President,Borough of Manhattan
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
5881
Year 1 Forecast
6316
Year 2 Estimate
6018
Year 3 Estimate
5587
Year 4 Estimate
5587
Year 5 Estimate
5587
President,Borough of the Bronx
Publication Date: 20250501 • Agency Number: 011 • Report Sort: 11704
Publication Date
20250501
Agency Number
011
Report Sort
11704
Agency Name
President,Borough of the Bronx
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
6598
Year 1 Executive Bud
6893
Year 1 Actual
4299
Year 1 Forecast
7412
Year 2 Estimate
7025
Year 3 Estimate
6478
Year 4 Estimate
6478
Year 5 Estimate
6478
President,Borough of Manhattan
Publication Date: 20250501 • Agency Number: 010 • Report Sort: 10723
Publication Date
20250501
Agency Number
010
Report Sort
10723
Agency Name
President,Borough of Manhattan
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
11
President,Borough of Manhattan
Publication Date: 20250501 • Agency Number: 010 • Report Sort: 10720
Publication Date
20250501
Agency Number
010
Report Sort
10720
Agency Name
President,Borough of Manhattan
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
965
Year 1 Forecast
1400
Year 2 Estimate
972
Year 3 Estimate
538
Year 4 Estimate
538
Year 5 Estimate
538
President,Borough of Manhattan
Publication Date: 20250501 • Agency Number: 010 • Report Sort: 10728
Publication Date
20250501
Agency Number
010
Report Sort
10728
Agency Name
President,Borough of Manhattan
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
6173
Year 1 Executive Bud
5881
Year 1 Actual
3596
Year 1 Forecast
6327
Year 2 Estimate
6018
Year 3 Estimate
5587
Year 4 Estimate
5587
Year 5 Estimate
5587
President,Borough of the Bronx
Publication Date: 20250501 • Agency Number: 011 • Report Sort: 11705
Publication Date
20250501
Agency Number
011
Report Sort
11705
Agency Name
President,Borough of the Bronx
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
5373
Year 1 Executive Bud
5653
Year 1 Actual
3500
Year 1 Forecast
5653
Year 2 Estimate
5792
Year 3 Estimate
5792
Year 4 Estimate
5792
Year 5 Estimate
5792