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
President,Borough of S.I.
Publication Date: 20230426 • Agency Number: 014 • Report Sort: 14729
Publication Date
20230426
Agency Number
014
Report Sort
14729
Agency Name
President,Borough of S.I.
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
4779
Year 1 Forecast
5411
Year 2 Estimate
4966
Year 3 Estimate
4724
Year 4 Estimate
4773
Year 5 Estimate
4773
Office of the Comptroller
Publication Date: 20230426 • Agency Number: 015 • Report Sort: 15729
Publication Date
20230426
Agency Number
015
Report Sort
15729
Agency Name
Office of the Comptroller
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
88491
Year 1 Forecast
88913
Year 2 Estimate
90085
Year 3 Estimate
90045
Year 4 Estimate
90621
Year 5 Estimate
90621
President,Borough of Queens
Publication Date: 20230426 • Agency Number: 013 • Report Sort: 13729
Publication Date
20230426
Agency Number
013
Report Sort
13729
Agency Name
President,Borough of Queens
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
5907
Year 1 Forecast
6778
Year 2 Estimate
6149
Year 3 Estimate
5383
Year 4 Estimate
5463
Year 5 Estimate
5463
President,Borough of Manhattan
Publication Date: 20230426 • Agency Number: 010 • Report Sort: 10729
Publication Date
20230426
Agency Number
010
Report Sort
10729
Agency Name
President,Borough of Manhattan
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
5341
Year 1 Forecast
5688
Year 2 Estimate
5876
Year 3 Estimate
5155
Year 4 Estimate
5216
Year 5 Estimate
5216
President,Borough of the Bronx
Publication Date: 20230426 • Agency Number: 011 • Report Sort: 11729
Publication Date
20230426
Agency Number
011
Report Sort
11729
Agency Name
President,Borough of the Bronx
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
6343
Year 1 Forecast
7197
Year 2 Estimate
6569
Year 3 Estimate
6094
Year 4 Estimate
6173
Year 5 Estimate
6173
City Council
Publication Date: 20230426 • Agency Number: 102 • Report Sort: 102729
Publication Date
20230426
Agency Number
102
Report Sort
102729
Agency Name
City Council
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
100000
Year 1 Forecast
100000
Year 2 Estimate
100000
Year 3 Estimate
85000
Year 4 Estimate
85000
Year 5 Estimate
85000
Dept. of Emergency Management
Publication Date: 20230426 • Agency Number: 017 • Report Sort: 17729
Publication Date
20230426
Agency Number
017
Report Sort
17729
Agency Name
Dept. of Emergency Management
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
38743
Year 1 Forecast
116989
Year 2 Estimate
188959
Year 3 Estimate
85255
Year 4 Estimate
31166
Year 5 Estimate
31166
President,Borough of Brooklyn
Publication Date: 20230426 • Agency Number: 012 • Report Sort: 12729
Publication Date
20230426
Agency Number
012
Report Sort
12729
Agency Name
President,Borough of Brooklyn
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
7322
Year 1 Forecast
8162
Year 2 Estimate
7463
Year 3 Estimate
6634
Year 4 Estimate
6682
Year 5 Estimate
6682
Queens Borough Public Library
Publication Date: 20230426 • Agency Number: 039 • Report Sort: 39729
Publication Date
20230426
Agency Number
039
Report Sort
39729
Agency Name
Queens Borough Public Library
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
119873
Year 1 Forecast
132748
Year 2 Estimate
123278
Year 3 Estimate
125075
Year 4 Estimate
126868
Year 5 Estimate
126868
OTPS Inflation Adjustment
Publication Date: 20230426 • Agency Number: 998 • Report Sort: 998728
Publication Date
20230426
Agency Number
998
Report Sort
998728
Agency Name
OTPS Inflation Adjustment
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Year 3 Estimate
55519
Year 4 Estimate
111038
Year 5 Estimate
166557
Mayoralty
Publication Date: 20230426 • Agency Number: 002 • Report Sort: 2729
Publication Date
20230426
Agency Number
002
Report Sort
2729
Agency Name
Mayoralty
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
166069
Year 1 Forecast
156857
Year 2 Estimate
139392
Year 3 Estimate
131846
Year 4 Estimate
131765
Year 5 Estimate
129845
Lease Adjustment
Publication Date: 20230426 • Agency Number: 996 • Report Sort: 996728
Publication Date
20230426
Agency Number
996
Report Sort
996728
Agency Name
Lease Adjustment
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Year 3 Estimate
46883
Year 4 Estimate
95172
Year 5 Estimate
144910
Citywide Savings Initiatives
Publication Date: 20230426 • Agency Number: 992 • Report Sort: 992728
Publication Date
20230426
Agency Number
992
Report Sort
992728
Agency Name
Citywide Savings Initiatives
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Year 1 Executive Bud
-105148
Energy Adjustment
Publication Date: 20230426 • Agency Number: 995 • Report Sort: 995728
Publication Date
20230426
Agency Number
995
Report Sort
995728
Agency Name
Energy Adjustment
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Year 3 Estimate
8833
Year 4 Estimate
113829
Year 5 Estimate
160321
General Reserve
Publication Date: 20230426 • Agency Number: 991 • Report Sort: 991728
Publication Date
20230426
Agency Number
991
Report Sort
991728
Agency Name
General Reserve
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Year 1 Executive Bud
1055000
Year 1 Forecast
50000
Year 2 Estimate
1200000
Year 3 Estimate
1200000
Year 4 Estimate
1200000
Year 5 Estimate
1200000
Board of Elections
Publication Date: 20230426 • Agency Number: 003 • Report Sort: 3729
Publication Date
20230426
Agency Number
003
Report Sort
3729
Agency Name
Board of Elections
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
136749
Year 1 Forecast
235995
Year 2 Estimate
137888
Year 3 Estimate
137888
Year 4 Estimate
137888
Year 5 Estimate
137888
Public Administrator - Queens
Publication Date: 20230426 • Agency Number: 944 • Report Sort: 944728
Publication Date
20230426
Agency Number
944
Report Sort
944728
Agency Name
Public Administrator - Queens
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
605
Year 1 Executive Bud
675
Year 1 Actual
343
Year 1 Forecast
675
Year 2 Estimate
700
Year 3 Estimate
709
Year 4 Estimate
718
Year 5 Estimate
718
Public Administrator -Richmond
Publication Date: 20230426 • Agency Number: 945 • Report Sort: 945728
Publication Date
20230426
Agency Number
945
Report Sort
945728
Agency Name
Public Administrator -Richmond
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
593
Year 1 Executive Bud
573
Year 1 Actual
384
Year 1 Forecast
611
Year 2 Estimate
588
Year 3 Estimate
590
Year 4 Estimate
593
Year 5 Estimate
593
Public Administrator- Brooklyn
Publication Date: 20230426 • Agency Number: 943 • Report Sort: 943728
Publication Date
20230426
Agency Number
943
Report Sort
943728
Agency Name
Public Administrator- Brooklyn
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
826
Year 1 Executive Bud
918
Year 1 Actual
654
Year 1 Forecast
1080
Year 2 Estimate
968
Year 3 Estimate
984
Year 4 Estimate
1000
Year 5 Estimate
1000
Off. of Prosec. & Spec. Narc.
Publication Date: 20230426 • Agency Number: 906 • Report Sort: 906728
Publication Date
20230426
Agency Number
906
Report Sort
906728
Agency Name
Off. of Prosec. & Spec. Narc.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
25802
Year 1 Executive Bud
26164
Year 1 Actual
15759
Year 1 Forecast
26727
Year 2 Estimate
26687
Year 3 Estimate
26868
Year 4 Estimate
27048
Year 5 Estimate
27048
Public Administrator - N.Y.
Publication Date: 20230426 • Agency Number: 941 • Report Sort: 941728
Publication Date
20230426
Agency Number
941
Report Sort
941728
Agency Name
Public Administrator - N.Y.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
994
Year 1 Executive Bud
1256
Year 1 Actual
613
Year 1 Forecast
1254
Year 2 Estimate
1256
Year 3 Estimate
1271
Year 4 Estimate
1287
Year 5 Estimate
1287
Prior Payable Adjustment
Publication Date: 20230426 • Agency Number: 989 • Report Sort: 989728
Publication Date
20230426
Agency Number
989
Report Sort
989728
Agency Name
Prior Payable Adjustment
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
-674749
Year 1 Forecast
-400000
Public Administrator - Bronx
Publication Date: 20230426 • Agency Number: 942 • Report Sort: 942728
Publication Date
20230426
Agency Number
942
Report Sort
942728
Agency Name
Public Administrator - Bronx
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
689
Year 1 Executive Bud
758
Year 1 Actual
374
Year 1 Forecast
775
Year 2 Estimate
769
Year 3 Estimate
779
Year 4 Estimate
790
Year 5 Estimate
790
Campaign Finance Board
Publication Date: 20230426 • Agency Number: 004 • Report Sort: 4729
Publication Date
20230426
Agency Number
004
Report Sort
4729
Agency Name
Campaign Finance Board
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
80021
Year 1 Forecast
77529
Year 2 Estimate
73129
Year 3 Estimate
12642
Year 4 Estimate
12750
Year 5 Estimate
12750
District Attorney - Bronx
Publication Date: 20230426 • Agency Number: 902 • Report Sort: 902728
Publication Date
20230426
Agency Number
902
Report Sort
902728
Agency Name
District Attorney - Bronx
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
97710
Year 1 Executive Bud
98250
Year 1 Actual
68073
Year 1 Forecast
107128
Year 2 Estimate
102549
Year 3 Estimate
103507
Year 4 Estimate
104462
Year 5 Estimate
104462
District Attorney - Kings
Publication Date: 20230426 • Agency Number: 903 • Report Sort: 903728
Publication Date
20230426
Agency Number
903
Report Sort
903728
Agency Name
District Attorney - Kings
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
124677
Year 1 Executive Bud
127706
Year 1 Actual
91928
Year 1 Forecast
136867
Year 2 Estimate
133877
Year 3 Estimate
135196
Year 4 Estimate
136066
Year 5 Estimate
136066
District Attorney - N.Y.
Publication Date: 20230426 • Agency Number: 901 • Report Sort: 901728
Publication Date
20230426
Agency Number
901
Report Sort
901728
Agency Name
District Attorney - N.Y.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
152671
Year 1 Executive Bud
146181
Year 1 Actual
105176
Year 1 Forecast
166182
Year 2 Estimate
154732
Year 3 Estimate
154675
Year 4 Estimate
156231
Year 5 Estimate
156769
Dept of Records & Info Serv.
Publication Date: 20230426 • Agency Number: 860 • Report Sort: 860728
Publication Date
20230426
Agency Number
860
Report Sort
860728
Agency Name
Dept of Records & Info Serv.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
12439
Year 1 Executive Bud
16582
Year 1 Actual
10804
Year 1 Forecast
17009
Year 2 Estimate
15977
Year 3 Estimate
16038
Year 4 Estimate
16100
Year 5 Estimate
16100
Dept. Cnsmr. & Wkr. Prot.
Publication Date: 20230426 • Agency Number: 866 • Report Sort: 866728
Publication Date
20230426
Agency Number
866
Report Sort
866728
Agency Name
Dept. Cnsmr. & Wkr. Prot.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
59423
Year 1 Executive Bud
69462
Year 1 Actual
44743
Year 1 Forecast
68536
Year 2 Estimate
66682
Year 3 Estimate
67202
Year 4 Estimate
67720
Year 5 Estimate
67720
D.O.I.T.T.
Publication Date: 20230426 • Agency Number: 858 • Report Sort: 858728
Publication Date
20230426
Agency Number
858
Report Sort
858728
Agency Name
D.O.I.T.T.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
924479
Year 1 Executive Bud
716532
Year 1 Actual
614414
Year 1 Forecast
903919
Year 2 Estimate
747967
Year 3 Estimate
731343
Year 4 Estimate
685727
Year 5 Estimate
685727
District Attorney - Queens
Publication Date: 20230426 • Agency Number: 904 • Report Sort: 904728
Publication Date
20230426
Agency Number
904
Report Sort
904728
Agency Name
District Attorney - Queens
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
84283
Year 1 Executive Bud
85529
Year 1 Actual
59997
Year 1 Forecast
92023
Year 2 Estimate
88395
Year 3 Estimate
88962
Year 4 Estimate
89529
Year 5 Estimate
89529
Dept of Parks and Recreation
Publication Date: 20230426 • Agency Number: 846 • Report Sort: 846728
Publication Date
20230426
Agency Number
846
Report Sort
846728
Agency Name
Dept of Parks and Recreation
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
588191
Year 1 Executive Bud
601412
Year 1 Actual
374864
Year 1 Forecast
647312
Year 2 Estimate
610360
Year 3 Estimate
611540
Year 4 Estimate
622595
Year 5 Estimate
622565
Dept. of Design & Construction
Publication Date: 20230426 • Agency Number: 850 • Report Sort: 850728
Publication Date
20230426
Agency Number
850
Report Sort
850728
Agency Name
Dept. of Design & Construction
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
201551
Year 1 Executive Bud
182695
Year 1 Actual
158611
Year 1 Forecast
289653
Year 2 Estimate
155466
Year 3 Estimate
154208
Year 4 Estimate
156284
Year 5 Estimate
156284
Department of Transportation
Publication Date: 20230426 • Agency Number: 841 • Report Sort: 841728
Publication Date
20230426
Agency Number
841
Report Sort
841728
Agency Name
Department of Transportation
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
1235381
Year 1 Executive Bud
1429946
Year 1 Actual
999346
Year 1 Forecast
1488468
Year 2 Estimate
1406728
Year 3 Estimate
1406559
Year 4 Estimate
1390712
Year 5 Estimate
1379592
Department of Sanitation
Publication Date: 20230426 • Agency Number: 827 • Report Sort: 827728
Publication Date
20230426
Agency Number
827
Report Sort
827728
Agency Name
Department of Sanitation
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
2040331
Year 1 Executive Bud
1833853
Year 1 Actual
1399078
Year 1 Forecast
1921041
Year 2 Estimate
1856641
Year 3 Estimate
1853350
Year 4 Estimate
1846684
Year 5 Estimate
1858788
Business Integrity Commission
Publication Date: 20230426 • Agency Number: 829 • Report Sort: 829728
Publication Date
20230426
Agency Number
829
Report Sort
829728
Agency Name
Business Integrity Commission
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
8739
Year 1 Executive Bud
9321
Year 1 Actual
5666
Year 1 Forecast
9207
Year 2 Estimate
8378
Year 3 Estimate
8480
Year 4 Estimate
8582
Year 5 Estimate
8582
Office of the Actuary
Publication Date: 20230426 • Agency Number: 008 • Report Sort: 8729
Publication Date
20230426
Agency Number
008
Report Sort
8729
Agency Name
Office of the Actuary
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
7215
Year 1 Forecast
7098
Year 2 Estimate
6996
Year 3 Estimate
7036
Year 4 Estimate
7075
Year 5 Estimate
7075
Dept of Citywide Admin Srvces
Publication Date: 20230426 • Agency Number: 856 • Report Sort: 856728
Publication Date
20230426
Agency Number
856
Report Sort
856728
Agency Name
Dept of Citywide Admin Srvces
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
1532712
Year 1 Executive Bud
1498959
Year 1 Actual
1275259
Year 1 Forecast
1711846
Year 2 Estimate
1624527
Year 3 Estimate
1600383
Year 4 Estimate
1602012
Year 5 Estimate
1596712
Department of Finance
Publication Date: 20230426 • Agency Number: 836 • Report Sort: 836728
Publication Date
20230426
Agency Number
836
Report Sort
836728
Agency Name
Department of Finance
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
301213
Year 1 Executive Bud
341653
Year 1 Actual
232074
Year 1 Forecast
346098
Year 2 Estimate
340740
Year 3 Estimate
332800
Year 4 Estimate
335381
Year 5 Estimate
335381
District Attorney - Richmond
Publication Date: 20230426 • Agency Number: 905 • Report Sort: 905728
Publication Date
20230426
Agency Number
905
Report Sort
905728
Agency Name
District Attorney - Richmond
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
21845
Year 1 Executive Bud
21435
Year 1 Actual
14315
Year 1 Forecast
23931
Year 2 Estimate
21893
Year 3 Estimate
22148
Year 4 Estimate
22385
Year 5 Estimate
22385
City Clerk
Publication Date: 20230426 • Agency Number: 103 • Report Sort: 103729
Publication Date
20230426
Agency Number
103
Report Sort
103729
Agency Name
City Clerk
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2023
Year 1 Executive Bud
5870
Year 1 Forecast
6086
Year 2 Estimate
5339
Year 3 Estimate
5372
Year 4 Estimate
5435
Year 5 Estimate
5435
Housing Preservation & Dev.
Publication Date: 20230426 • Agency Number: 806 • Report Sort: 806728
Publication Date
20230426
Agency Number
806
Report Sort
806728
Agency Name
Housing Preservation & Dev.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
1194414
Year 1 Executive Bud
1188589
Year 1 Actual
1018252
Year 1 Forecast
1494789
Year 2 Estimate
1355352
Year 3 Estimate
1265511
Year 4 Estimate
1237124
Year 5 Estimate
1245369
Department of Buildings
Publication Date: 20230426 • Agency Number: 810 • Report Sort: 810728
Publication Date
20230426
Agency Number
810
Report Sort
810728
Agency Name
Department of Buildings
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
196424
Year 1 Executive Bud
230633
Year 1 Actual
129548
Year 1 Forecast
193851
Year 2 Estimate
217091
Year 3 Estimate
190964
Year 4 Estimate
188035
Year 5 Estimate
188035
Dept. Small Business Services
Publication Date: 20230426 • Agency Number: 801 • Report Sort: 801728
Publication Date
20230426
Agency Number
801
Report Sort
801728
Agency Name
Dept. Small Business Services
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
513200
Year 1 Executive Bud
253878
Year 1 Actual
177005
Year 1 Forecast
433468
Year 2 Estimate
197449
Year 3 Estimate
185654
Year 4 Estimate
149477
Year 5 Estimate
146374
Community Boards (All)
Publication Date: 20230426 • Agency Number: 499 • Report Sort: 499728
Publication Date
20230426
Agency Number
499
Report Sort
499728
Agency Name
Community Boards (All)
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
17525
Year 1 Executive Bud
19577
Year 1 Actual
11116
Year 1 Forecast
20887
Year 2 Estimate
20529
Year 3 Estimate
20428
Year 4 Estimate
20595
Year 5 Estimate
20595
Department of Probation
Publication Date: 20230426 • Agency Number: 781 • Report Sort: 781728
Publication Date
20230426
Agency Number
781
Report Sort
781728
Agency Name
Department of Probation
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
113064
Year 1 Executive Bud
121744
Year 1 Actual
81940
Year 1 Forecast
128814
Year 2 Estimate
117384
Year 3 Estimate
112289
Year 4 Estimate
111703
Year 5 Estimate
111703
Office of Collective Barg.
Publication Date: 20230426 • Agency Number: 313 • Report Sort: 313728
Publication Date
20230426
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
2023
Prior Year Actual
2357
Year 1 Executive Bud
2461
Year 1 Actual
1671
Year 1 Forecast
2468
Year 2 Estimate
2426
Year 3 Estimate
2428
Year 4 Estimate
2430
Year 5 Estimate
2430
Dept Health & Mental Hygiene
Publication Date: 20230426 • Agency Number: 816 • Report Sort: 816728
Publication Date
20230426
Agency Number
816
Report Sort
816728
Agency Name
Dept Health & Mental Hygiene
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
2613154
Year 1 Executive Bud
2170313
Year 1 Actual
2039353
Year 1 Forecast
3027615
Year 2 Estimate
2111584
Year 3 Estimate
2049967
Year 4 Estimate
2028724
Year 5 Estimate
2028724
Commission on Human Rights
Publication Date: 20230426 • Agency Number: 226 • Report Sort: 226728
Publication Date
20230426
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
2023
Prior Year Actual
11213
Year 1 Executive Bud
15207
Year 1 Actual
6857
Year 1 Forecast
11675
Year 2 Estimate
14057
Year 3 Estimate
14196
Year 4 Estimate
14333
Year 5 Estimate
14333
Youth & Community Development
Publication Date: 20230426 • Agency Number: 260 • Report Sort: 260728
Publication Date
20230426
Agency Number
260
Report Sort
260728
Agency Name
Youth & Community Development
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2023
Prior Year Actual
971568
Year 1 Executive Bud
959852
Year 1 Actual
935198
Year 1 Forecast
1184683
Year 2 Estimate
1151393
Year 3 Estimate
1095006
Year 4 Estimate
1079066
Year 5 Estimate
1079066