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
Department of Social Services
Publication Date: 20250501 • Agency Number: 069 • Report Sort: 69715
Publication Date
20250501
Agency Number
069
Report Sort
69715
Agency Name
Department of Social Services
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
2948
Year 1 Forecast
3096
Year 2 Estimate
3275
Year 3 Estimate
3275
Year 4 Estimate
3275
Year 5 Estimate
3275
Department of Social Services
Publication Date: 20250501 • Agency Number: 069 • Report Sort: 69716
Publication Date
20250501
Agency Number
069
Report Sort
69716
Agency Name
Department of Social Services
Line Number
716
Line Number Description
Public Assistance
Fiscal Year 1
2025
Prior Year Actual
2386123
Year 1 Executive Bud
1650222
Year 1 Actual
1710485
Year 1 Forecast
2648228
Year 2 Estimate
1650222
Year 3 Estimate
2000222
Year 4 Estimate
2463492
Year 5 Estimate
2904669
Department of Social Services
Publication Date: 20250501 • Agency Number: 069 • Report Sort: 69718
Publication Date
20250501
Agency Number
069
Report Sort
69718
Agency Name
Department of Social Services
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
2785408
Year 1 Executive Bud
2385399
Year 1 Actual
2106090
Year 1 Forecast
3439463
Year 2 Estimate
2528132
Year 3 Estimate
2273517
Year 4 Estimate
2272017
Year 5 Estimate
2240319
Department of Social Services
Publication Date: 20250501 • Agency Number: 069 • Report Sort: 69719
Publication Date
20250501
Agency Number
069
Report Sort
69719
Agency Name
Department of Social Services
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
11547042
Year 1 Executive Bud
10778652
Year 1 Actual
7765366
Year 1 Forecast
12467444
Year 2 Estimate
10761107
Year 3 Estimate
11006492
Year 4 Estimate
11618262
Year 5 Estimate
12177741
Department of Social Services
Publication Date: 20250501 • Agency Number: 069 • Report Sort: 69725
Publication Date
20250501
Agency Number
069
Report Sort
69725
Agency Name
Department of Social Services
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2025
Year 1 Executive Bud
3246
Year 1 Forecast
3246
Year 2 Estimate
3246
Year 3 Estimate
3246
Year 4 Estimate
3246
Year 5 Estimate
3246
Department of Social Services
Publication Date: 20250501 • Agency Number: 069 • Report Sort: 69726
Publication Date
20250501
Agency Number
069
Report Sort
69726
Agency Name
Department of Social Services
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
1195733
Year 1 Forecast
1444874
Year 2 Estimate
1114976
Year 3 Estimate
1093544
Year 4 Estimate
1208445
Year 5 Estimate
1284428
Department of Social Services
Publication Date: 20250501 • Agency Number: 069 • Report Sort: 69728
Publication Date
20250501
Agency Number
069
Report Sort
69728
Agency Name
Department of Social Services
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
12448781
Year 1 Executive Bud
11687116
Year 1 Actual
8331770
Year 1 Forecast
13416662
Year 2 Estimate
11739719
Year 3 Estimate
11971788
Year 4 Estimate
12583585
Year 5 Estimate
13143064
Department of Social Services
Publication Date: 20250501 • Agency Number: 069 • Report Sort: 69729
Publication Date
20250501
Agency Number
069
Report Sort
69729
Agency Name
Department of Social Services
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
9320192
Year 1 Forecast
10477336
Year 2 Estimate
9394972
Year 3 Estimate
9661414
Year 4 Estimate
10070940
Year 5 Estimate
10470940
Department of Social Services
Publication Date: 20250501 • Agency Number: 069 • Report Sort: 69736
Publication Date
20250501
Agency Number
069
Report Sort
69736
Agency Name
Department of Social Services
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
4262
Year 1 Forecast
5693
Year 2 Estimate
4589
Year 3 Estimate
4589
Year 4 Estimate
4589
Year 5 Estimate
4589
Dept. of Homeless Services
Publication Date: 20250501 • Agency Number: 071 • Report Sort: 71704
Publication Date
20250501
Agency Number
071
Report Sort
71704
Agency Name
Dept. of Homeless Services
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
3892169
Year 1 Executive Bud
3939946
Year 1 Actual
3467337
Year 1 Forecast
4406525
Year 2 Estimate
3447203
Year 3 Estimate
3691691
Year 4 Estimate
2995141
Year 5 Estimate
2994090
Dept. of Homeless Services
Publication Date: 20250501 • Agency Number: 071 • Report Sort: 71706
Publication Date
20250501
Agency Number
071
Report Sort
71706
Agency Name
Dept. of Homeless Services
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Prior Year Actual
1191
Year 1 Executive Bud
832
Year 1 Actual
867
Year 1 Forecast
832
Year 2 Estimate
832
Year 3 Estimate
832
Year 4 Estimate
832
Year 5 Estimate
832
Dept. of Homeless Services
Publication Date: 20250501 • Agency Number: 071 • Report Sort: 71707
Publication Date
20250501
Agency Number
071
Report Sort
71707
Agency Name
Dept. of Homeless Services
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
168116
Year 1 Executive Bud
173516
Year 1 Actual
103589
Year 1 Forecast
179734
Year 2 Estimate
166176
Year 3 Estimate
167342
Year 4 Estimate
167155
Year 5 Estimate
167155
Dept. of Homeless Services
Publication Date: 20250501 • Agency Number: 071 • Report Sort: 71714
Publication Date
20250501
Agency Number
071
Report Sort
71714
Agency Name
Dept. of Homeless Services
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
56142
Year 1 Forecast
58443
Year 2 Estimate
56372
Year 3 Estimate
56372
Year 4 Estimate
56133
Year 5 Estimate
56133
Dept. of Homeless Services
Publication Date: 20250501 • Agency Number: 071 • Report Sort: 71715
Publication Date
20250501
Agency Number
071
Report Sort
71715
Agency Name
Dept. of Homeless Services
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Forecast
126
Dept. of Homeless Services
Publication Date: 20250501 • Agency Number: 071 • Report Sort: 71719
Publication Date
20250501
Agency Number
071
Report Sort
71719
Agency Name
Dept. of Homeless Services
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
3724053
Year 1 Executive Bud
3766430
Year 1 Actual
3363748
Year 1 Forecast
4226791
Year 2 Estimate
3281027
Year 3 Estimate
3524349
Year 4 Estimate
2827986
Year 5 Estimate
2826935
Dept. of Homeless Services
Publication Date: 20250501 • Agency Number: 071 • Report Sort: 71720
Publication Date
20250501
Agency Number
071
Report Sort
71720
Agency Name
Dept. of Homeless Services
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
2266553
Year 1 Forecast
2328732
Year 2 Estimate
2493452
Year 3 Estimate
2724097
Year 4 Estimate
2032037
Year 5 Estimate
2030986
Dept. of Homeless Services
Publication Date: 20250501 • Agency Number: 071 • Report Sort: 71729
Publication Date
20250501
Agency Number
071
Report Sort
71729
Agency Name
Dept. of Homeless Services
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
2383221
Year 1 Forecast
2449191
Year 2 Estimate
2602550
Year 3 Estimate
2834361
Year 4 Estimate
2142353
Year 5 Estimate
2141302
Dept. of Homeless Services
Publication Date: 20250501 • Agency Number: 071 • Report Sort: 71730
Publication Date
20250501
Agency Number
071
Report Sort
71730
Agency Name
Dept. of Homeless Services
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
3000
Year 1 Forecast
3000
Dept. of Homeless Services
Publication Date: 20250501 • Agency Number: 071 • Report Sort: 71734
Publication Date
20250501
Agency Number
071
Report Sort
71734
Agency Name
Dept. of Homeless Services
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2025
Year 1 Executive Bud
553
Year 1 Forecast
553
Year 2 Estimate
553
Year 3 Estimate
553
Year 4 Estimate
553
Year 5 Estimate
553
Dept. of Homeless Services
Publication Date: 20250501 • Agency Number: 071 • Report Sort: 71735
Publication Date
20250501
Agency Number
071
Report Sort
71735
Agency Name
Dept. of Homeless Services
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
617507
Year 1 Forecast
661274
Year 2 Estimate
659240
Year 3 Estimate
670365
Year 4 Estimate
665823
Year 5 Estimate
665823
Department of Correction
Publication Date: 20250501 • Agency Number: 072 • Report Sort: 72705
Publication Date
20250501
Agency Number
072
Report Sort
72705
Agency Name
Department of Correction
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
1073881
Year 1 Executive Bud
856593
Year 1 Actual
736356
Year 1 Forecast
1138178
Year 2 Estimate
992607
Year 3 Estimate
1041305
Year 4 Estimate
1162886
Year 5 Estimate
1162928
Department of Correction
Publication Date: 20250501 • Agency Number: 072 • Report Sort: 72706
Publication Date
20250501
Agency Number
072
Report Sort
72706
Agency Name
Department of Correction
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Prior Year Actual
18288
Year 1 Executive Bud
24823
Year 1 Actual
12165
Year 1 Forecast
24823
Year 2 Estimate
24825
Year 3 Estimate
24863
Year 4 Estimate
24788
Year 5 Estimate
24788
Department of Correction
Publication Date: 20250501 • Agency Number: 072 • Report Sort: 72708
Publication Date
20250501
Agency Number
072
Report Sort
72708
Agency Name
Department of Correction
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
879729
Year 1 Forecast
1160980
Year 2 Estimate
1015324
Year 3 Estimate
1064195
Year 4 Estimate
1186241
Year 5 Estimate
1186283
Department of Correction
Publication Date: 20250501 • Agency Number: 072 • Report Sort: 72711
Publication Date
20250501
Agency Number
072
Report Sort
72711
Agency Name
Department of Correction
Line Number
711
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
679
Year 1 Forecast
679
Year 2 Estimate
679
Year 3 Estimate
679
Year 4 Estimate
679
Year 5 Estimate
679
Department of Correction
Publication Date: 20250501 • Agency Number: 072 • Report Sort: 72719
Publication Date
20250501
Agency Number
072
Report Sort
72719
Agency Name
Department of Correction
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
185405
Year 1 Executive Bud
167914
Year 1 Actual
122005
Year 1 Forecast
174703
Year 2 Estimate
195017
Year 3 Estimate
193925
Year 4 Estimate
193889
Year 5 Estimate
193889
Department of Correction
Publication Date: 20250501 • Agency Number: 072 • Report Sort: 72720
Publication Date
20250501
Agency Number
072
Report Sort
72720
Agency Name
Department of Correction
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
166971
Year 1 Forecast
172941
Year 2 Estimate
194408
Year 3 Estimate
193407
Year 4 Estimate
193407
Year 5 Estimate
193407
Department of Correction
Publication Date: 20250501 • Agency Number: 072 • Report Sort: 72723
Publication Date
20250501
Agency Number
072
Report Sort
72723
Agency Name
Department of Correction
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
460
Year 1 Forecast
460
Year 2 Estimate
370
Year 3 Estimate
370
Year 4 Estimate
370
Year 5 Estimate
370
Department of Correction
Publication Date: 20250501 • Agency Number: 072 • Report Sort: 72726
Publication Date
20250501
Agency Number
072
Report Sort
72726
Agency Name
Department of Correction
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
371
Year 1 Forecast
421
Year 2 Estimate
127
Year 3 Estimate
36
Department of Correction
Publication Date: 20250501 • Agency Number: 072 • Report Sort: 72729
Publication Date
20250501
Agency Number
072
Report Sort
72729
Agency Name
Department of Correction
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
1046700
Year 1 Forecast
1333921
Year 2 Estimate
1209732
Year 3 Estimate
1257602
Year 4 Estimate
1379648
Year 5 Estimate
1379690
Department of Correction
Publication Date: 20250501 • Agency Number: 072 • Report Sort: 72730
Publication Date
20250501
Agency Number
072
Report Sort
72730
Agency Name
Department of Correction
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Forecast
633
Department of Correction
Publication Date: 20250501 • Agency Number: 072 • Report Sort: 72735
Publication Date
20250501
Agency Number
072
Report Sort
72735
Agency Name
Department of Correction
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
1379
Year 1 Forecast
1673
Year 2 Estimate
1556
Year 3 Estimate
1330
Year 4 Estimate
754
Year 5 Estimate
754
Department of Correction
Publication Date: 20250501 • Agency Number: 072 • Report Sort: 72736
Publication Date
20250501
Agency Number
072
Report Sort
72736
Agency Name
Department of Correction
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
112
Year 1 Forecast
338
Year 2 Estimate
112
Year 3 Estimate
112
Year 4 Estimate
112
Year 5 Estimate
112
Board of Correction
Publication Date: 20250501 • Agency Number: 073 • Report Sort: 73718
Publication Date
20250501
Agency Number
073
Report Sort
73718
Agency Name
Board of Correction
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
220
Year 1 Executive Bud
201
Year 1 Actual
171
Year 1 Forecast
413
Year 2 Estimate
329
Year 3 Estimate
329
Year 4 Estimate
329
Year 5 Estimate
329
Board of Correction
Publication Date: 20250501 • Agency Number: 073 • Report Sort: 73719
Publication Date
20250501
Agency Number
073
Report Sort
73719
Agency Name
Board of Correction
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
220
Year 1 Executive Bud
201
Year 1 Actual
171
Year 1 Forecast
413
Year 2 Estimate
329
Year 3 Estimate
329
Year 4 Estimate
329
Year 5 Estimate
329
Board of Correction
Publication Date: 20250501 • Agency Number: 073 • Report Sort: 73723
Publication Date
20250501
Agency Number
073
Report Sort
73723
Agency Name
Board of Correction
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
50
Board of Correction
Publication Date: 20250501 • Agency Number: 073 • Report Sort: 73728
Publication Date
20250501
Agency Number
073
Report Sort
73728
Agency Name
Board of Correction
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
3021
Year 1 Executive Bud
3380
Year 1 Actual
1990
Year 1 Forecast
3877
Year 2 Estimate
3999
Year 3 Estimate
3999
Year 4 Estimate
3999
Year 5 Estimate
3999
Citywide Pension Contributions
Publication Date: 20250501 • Agency Number: 095 • Report Sort: 95704
Publication Date
20250501
Agency Number
095
Report Sort
95704
Agency Name
Citywide Pension Contributions
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
9327699
Year 1 Executive Bud
10379182
Year 1 Actual
6615513
Year 1 Forecast
10034332
Year 2 Estimate
10469724
Year 3 Estimate
11069401
Year 4 Estimate
11835755
Year 5 Estimate
11466807
Citywide Pension Contributions
Publication Date: 20250501 • Agency Number: 095 • Report Sort: 95706
Publication Date
20250501
Agency Number
095
Report Sort
95706
Agency Name
Citywide Pension Contributions
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Prior Year Actual
9327699
Year 1 Executive Bud
10379182
Year 1 Actual
6615513
Year 1 Forecast
10034332
Year 2 Estimate
10469724
Year 3 Estimate
11069401
Year 4 Estimate
11835755
Year 5 Estimate
11466807
Citywide Pension Contributions
Publication Date: 20250501 • Agency Number: 095 • Report Sort: 95708
Publication Date
20250501
Agency Number
095
Report Sort
95708
Agency Name
Citywide Pension Contributions
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
10234903
Year 1 Forecast
9890053
Year 2 Estimate
10325445
Year 3 Estimate
10925122
Year 4 Estimate
11691476
Year 5 Estimate
11322528
Citywide Pension Contributions
Publication Date: 20250501 • Agency Number: 095 • Report Sort: 95711
Publication Date
20250501
Agency Number
095
Report Sort
95711
Agency Name
Citywide Pension Contributions
Line Number
711
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
32025
Year 1 Forecast
32025
Year 2 Estimate
32025
Year 3 Estimate
32025
Year 4 Estimate
32025
Year 5 Estimate
32025
Citywide Pension Contributions
Publication Date: 20250501 • Agency Number: 095 • Report Sort: 95732
Publication Date
20250501
Agency Number
095
Report Sort
95732
Agency Name
Citywide Pension Contributions
Line Number
732
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
32025
Year 1 Forecast
32025
Year 2 Estimate
32025
Year 3 Estimate
32025
Year 4 Estimate
32025
Year 5 Estimate
32025
Citywide Pension Contributions
Publication Date: 20250501 • Agency Number: 095 • Report Sort: 95736
Publication Date
20250501
Agency Number
095
Report Sort
95736
Agency Name
Citywide Pension Contributions
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
112254
Year 1 Forecast
112254
Year 2 Estimate
112254
Year 3 Estimate
112254
Year 4 Estimate
112254
Year 5 Estimate
112254
Miscellaneous
Publication Date: 20250501 • Agency Number: 098 • Report Sort: 98705
Publication Date
20250501
Agency Number
098
Report Sort
98705
Agency Name
Miscellaneous
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
387962
Year 1 Executive Bud
1405452
Year 1 Forecast
458272
Year 2 Estimate
1030467
Year 3 Estimate
1296752
Year 4 Estimate
1962018
Year 5 Estimate
2575647
Miscellaneous
Publication Date: 20250501 • Agency Number: 098 • Report Sort: 98706
Publication Date
20250501
Agency Number
098
Report Sort
98706
Agency Name
Miscellaneous
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Prior Year Actual
7897438
Year 1 Executive Bud
8898617
Year 1 Actual
3611708
Year 1 Forecast
8898086
Year 2 Estimate
9380720
Year 3 Estimate
9835738
Year 4 Estimate
10386141
Year 5 Estimate
10965877
Miscellaneous
Publication Date: 20250501 • Agency Number: 098 • Report Sort: 98709
Publication Date
20250501
Agency Number
098
Report Sort
98709
Agency Name
Miscellaneous
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
198196
Year 1 Forecast
198196
Year 2 Estimate
198169
Year 3 Estimate
198171
Year 4 Estimate
198171
Year 5 Estimate
198171
Miscellaneous
Publication Date: 20250501 • Agency Number: 098 • Report Sort: 98710
Publication Date
20250501
Agency Number
098
Report Sort
98710
Agency Name
Miscellaneous
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2025
Year 1 Executive Bud
80204
Year 1 Forecast
85066
Year 2 Estimate
85347
Year 3 Estimate
85347
Year 4 Estimate
85347
Year 5 Estimate
85347
Miscellaneous
Publication Date: 20250501 • Agency Number: 098 • Report Sort: 98713
Publication Date
20250501
Agency Number
098
Report Sort
98713
Agency Name
Miscellaneous
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2025
Year 1 Executive Bud
52739
Year 1 Forecast
50638
Year 2 Estimate
52016
Year 3 Estimate
51559
Year 4 Estimate
51112
Year 5 Estimate
51065
Miscellaneous
Publication Date: 20250501 • Agency Number: 098 • Report Sort: 98714
Publication Date
20250501
Agency Number
098
Report Sort
98714
Agency Name
Miscellaneous
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
212888
Year 1 Forecast
218479
Year 2 Estimate
207910
Year 3 Estimate
207025
Year 4 Estimate
205890
Year 5 Estimate
205890
Miscellaneous
Publication Date: 20250501 • Agency Number: 098 • Report Sort: 98722
Publication Date
20250501
Agency Number
098
Report Sort
98722
Agency Name
Miscellaneous
Line Number
722
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2025
Year 1 Executive Bud
37278
Year 1 Forecast
37816
Year 2 Estimate
37816
Year 3 Estimate
37278
Year 4 Estimate
37278
Year 5 Estimate
37278
President,Borough of Manhattan
Publication Date: 20250501 • Agency Number: 010 • Report Sort: 10708
Publication Date
20250501
Agency Number
010
Report Sort
10708
Agency Name
President,Borough of Manhattan
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
4916
Year 1 Forecast
4916
Year 2 Estimate
5046
Year 3 Estimate
5049
Year 4 Estimate
5049
Year 5 Estimate
5049