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
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42720
Publication Date
20260512
Agency Number
042
Report Sort
42720
Agency Name
City University
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
273550
Year 1 Forecast
273402
Year 2 Estimate
243344
Year 3 Estimate
272901
Year 4 Estimate
282701
Year 5 Estimate
288601
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42721
Publication Date
20260512
Agency Number
042
Report Sort
42721
Agency Name
City University
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
4492
Year 1 Forecast
7358
Year 2 Estimate
5385
Year 3 Estimate
5385
Year 4 Estimate
5385
Year 5 Estimate
5385
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42727
Publication Date
20260512
Agency Number
042
Report Sort
42727
Agency Name
City University
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
41377
Year 1 Forecast
160874
Year 2 Estimate
75008
Year 3 Estimate
58934
Year 4 Estimate
56108
Year 5 Estimate
56207
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42728
Publication Date
20260512
Agency Number
042
Report Sort
42728
Agency Name
City University
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
1409037
Year 1 Executive Bud
1482900
Year 1 Actual
789685
Year 1 Forecast
1619674
Year 2 Estimate
1571446
Year 3 Estimate
1598366
Year 4 Estimate
1616921
Year 5 Estimate
1634638
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2704
Publication Date
20260512
Agency Number
002
Report Sort
2704
Agency Name
Mayoralty
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
166956
Year 1 Executive Bud
192994
Year 1 Actual
113738
Year 1 Forecast
188222
Year 2 Estimate
199359
Year 3 Estimate
195637
Year 4 Estimate
193060
Year 5 Estimate
193060
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2705
Publication Date
20260512
Agency Number
002
Report Sort
2705
Agency Name
Mayoralty
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
132480
Year 1 Executive Bud
149062
Year 1 Actual
88584
Year 1 Forecast
144143
Year 2 Estimate
160244
Year 3 Estimate
157875
Year 4 Estimate
155313
Year 5 Estimate
155313
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2707
Publication Date
20260512
Agency Number
002
Report Sort
2707
Agency Name
Mayoralty
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
132480
Year 1 Executive Bud
149238
Year 1 Actual
88584
Year 1 Forecast
144319
Year 2 Estimate
160420
Year 3 Estimate
158051
Year 4 Estimate
155489
Year 5 Estimate
155489
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2708
Publication Date
20260512
Agency Number
002
Report Sort
2708
Agency Name
Mayoralty
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
110824
Year 1 Forecast
106224
Year 2 Estimate
122798
Year 3 Estimate
120600
Year 4 Estimate
120600
Year 5 Estimate
120600
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2711
Publication Date
20260512
Agency Number
002
Report Sort
2711
Agency Name
Mayoralty
Line Number
711
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
10
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2713
Publication Date
20260512
Agency Number
002
Report Sort
2713
Agency Name
Mayoralty
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
2705
Year 1 Forecast
2705
Year 2 Estimate
2705
Year 3 Estimate
2705
Year 4 Estimate
2705
Year 5 Estimate
2705
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2715
Publication Date
20260512
Agency Number
002
Report Sort
2715
Agency Name
Mayoralty
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
7138
Year 1 Forecast
7518
Year 2 Estimate
7520
Year 3 Estimate
5649
Year 4 Estimate
5269
Year 5 Estimate
5269
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2718
Publication Date
20260512
Agency Number
002
Report Sort
2718
Agency Name
Mayoralty
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
34476
Year 1 Executive Bud
43756
Year 1 Actual
25154
Year 1 Forecast
43903
Year 2 Estimate
38939
Year 3 Estimate
37586
Year 4 Estimate
37571
Year 5 Estimate
37571
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2722
Publication Date
20260512
Agency Number
002
Report Sort
2722
Agency Name
Mayoralty
Line Number
722
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
1351
Year 1 Forecast
1351
Year 2 Estimate
1272
Year 3 Estimate
1272
Year 4 Estimate
1272
Year 5 Estimate
1272
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2723
Publication Date
20260512
Agency Number
002
Report Sort
2723
Agency Name
Mayoralty
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
3
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2726
Publication Date
20260512
Agency Number
002
Report Sort
2726
Agency Name
Mayoralty
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
466
Year 1 Forecast
622
Year 2 Estimate
663
Year 3 Estimate
663
Year 4 Estimate
663
Year 5 Estimate
663
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2727
Publication Date
20260512
Agency Number
002
Report Sort
2727
Agency Name
Mayoralty
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
8
Year 1 Forecast
23
Year 2 Estimate
23
Year 3 Estimate
23
Year 4 Estimate
8
Year 5 Estimate
8
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2730
Publication Date
20260512
Agency Number
002
Report Sort
2730
Agency Name
Mayoralty
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
7659
Year 1 Forecast
8642
Year 2 Estimate
7664
Year 3 Estimate
7664
Year 4 Estimate
7664
Year 5 Estimate
7664
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2731
Publication Date
20260512
Agency Number
002
Report Sort
2731
Agency Name
Mayoralty
Line Number
731
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
17879
Year 1 Forecast
17879
Year 2 Estimate
18475
Year 3 Estimate
18475
Year 4 Estimate
18475
Year 5 Estimate
18475
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2734
Publication Date
20260512
Agency Number
002
Report Sort
2734
Agency Name
Mayoralty
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
4198
Year 1 Forecast
4273
Year 2 Estimate
4198
Year 3 Estimate
4198
Year 4 Estimate
4198
Year 5 Estimate
4198
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2735
Publication Date
20260512
Agency Number
002
Report Sort
2735
Agency Name
Mayoralty
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
5333
Year 1 Forecast
3842
Year 2 Estimate
3883
Year 3 Estimate
5583
Year 4 Estimate
3401
Year 5 Estimate
3401
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3707
Publication Date
20260512
Agency Number
003
Report Sort
3707
Agency Name
Board of Elections
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
126592
Year 1 Executive Bud
69854
Year 1 Actual
72628
Year 1 Forecast
126954
Year 2 Estimate
126954
Year 3 Estimate
69854
Year 4 Estimate
69854
Year 5 Estimate
69854
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3708
Publication Date
20260512
Agency Number
003
Report Sort
3708
Agency Name
Board of Elections
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
69854
Year 1 Forecast
126954
Year 2 Estimate
126954
Year 3 Estimate
69854
Year 4 Estimate
69854
Year 5 Estimate
69854
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3719
Publication Date
20260512
Agency Number
003
Report Sort
3719
Agency Name
Board of Elections
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
146765
Year 1 Executive Bud
77021
Year 1 Actual
98875
Year 1 Forecast
146860
Year 2 Estimate
80019
Year 3 Estimate
80019
Year 4 Estimate
80019
Year 5 Estimate
80019
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3720
Publication Date
20260512
Agency Number
003
Report Sort
3720
Agency Name
Board of Elections
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
77021
Year 1 Forecast
144618
Year 2 Estimate
80019
Year 3 Estimate
80019
Year 4 Estimate
80019
Year 5 Estimate
80019
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3729
Publication Date
20260512
Agency Number
003
Report Sort
3729
Agency Name
Board of Elections
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
146875
Year 1 Forecast
271572
Year 2 Estimate
206973
Year 3 Estimate
149873
Year 4 Estimate
149873
Year 5 Estimate
149873
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4704
Publication Date
20260512
Agency Number
004
Report Sort
4704
Agency Name
Campaign Finance Board
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
144892
Year 1 Executive Bud
109481
Year 1 Actual
90652
Year 1 Forecast
113881
Year 2 Estimate
104093
Year 3 Estimate
13751
Year 4 Estimate
13751
Year 5 Estimate
13751
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4707
Publication Date
20260512
Agency Number
004
Report Sort
4707
Agency Name
Campaign Finance Board
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
19158
Year 1 Executive Bud
27396
Year 1 Actual
13384
Year 1 Forecast
24396
Year 2 Estimate
28588
Year 3 Estimate
8659
Year 4 Estimate
8659
Year 5 Estimate
8659
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4708
Publication Date
20260512
Agency Number
004
Report Sort
4708
Agency Name
Campaign Finance Board
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
27396
Year 1 Forecast
24396
Year 2 Estimate
28588
Year 3 Estimate
8659
Year 4 Estimate
8659
Year 5 Estimate
8659
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4728
Publication Date
20260512
Agency Number
004
Report Sort
4728
Agency Name
Campaign Finance Board
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
144892
Year 1 Executive Bud
109481
Year 1 Actual
90652
Year 1 Forecast
113881
Year 2 Estimate
104093
Year 3 Estimate
13751
Year 4 Estimate
13751
Year 5 Estimate
13751
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4729
Publication Date
20260512
Agency Number
004
Report Sort
4729
Agency Name
Campaign Finance Board
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
109481
Year 1 Forecast
113881
Year 2 Estimate
104093
Year 3 Estimate
13751
Year 4 Estimate
13751
Year 5 Estimate
13751
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8705
Publication Date
20260512
Agency Number
008
Report Sort
8705
Agency Name
Office of the Actuary
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
5225
Year 1 Executive Bud
5577
Year 1 Actual
3436
Year 1 Forecast
5577
Year 2 Estimate
6435
Year 3 Estimate
6435
Year 4 Estimate
6435
Year 5 Estimate
6435
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8707
Publication Date
20260512
Agency Number
008
Report Sort
8707
Agency Name
Office of the Actuary
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
5225
Year 1 Executive Bud
5577
Year 1 Actual
3436
Year 1 Forecast
5577
Year 2 Estimate
6435
Year 3 Estimate
6435
Year 4 Estimate
6435
Year 5 Estimate
6435
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8719
Publication Date
20260512
Agency Number
008
Report Sort
8719
Agency Name
Office of the Actuary
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1701
Year 1 Executive Bud
2037
Year 1 Actual
1348
Year 1 Forecast
2058
Year 2 Estimate
2049
Year 3 Estimate
2049
Year 4 Estimate
2049
Year 5 Estimate
2049
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8720
Publication Date
20260512
Agency Number
008
Report Sort
8720
Agency Name
Office of the Actuary
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
2037
Year 1 Forecast
1995
Year 2 Estimate
2049
Year 3 Estimate
2049
Year 4 Estimate
2049
Year 5 Estimate
2049
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8728
Publication Date
20260512
Agency Number
008
Report Sort
8728
Agency Name
Office of the Actuary
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
6926
Year 1 Executive Bud
7614
Year 1 Actual
4784
Year 1 Forecast
7635
Year 2 Estimate
8484
Year 3 Estimate
8484
Year 4 Estimate
8484
Year 5 Estimate
8484
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8729
Publication Date
20260512
Agency Number
008
Report Sort
8729
Agency Name
Office of the Actuary
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
7614
Year 1 Forecast
7572
Year 2 Estimate
8484
Year 3 Estimate
8484
Year 4 Estimate
8484
Year 5 Estimate
8484
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10718
Publication Date
20260512
Agency Number
010
Report Sort
10718
Agency Name
President,Borough of Manhattan
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1108
Year 1 Executive Bud
972
Year 1 Actual
451
Year 1 Forecast
1178
Year 2 Estimate
1030
Year 3 Estimate
601
Year 4 Estimate
601
Year 5 Estimate
601
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10719
Publication Date
20260512
Agency Number
010
Report Sort
10719
Agency Name
President,Borough of Manhattan
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1108
Year 1 Executive Bud
972
Year 1 Actual
451
Year 1 Forecast
1178
Year 2 Estimate
1030
Year 3 Estimate
601
Year 4 Estimate
601
Year 5 Estimate
601
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10723
Publication Date
20260512
Agency Number
010
Report Sort
10723
Agency Name
President,Borough of Manhattan
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
3
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10728
Publication Date
20260512
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
2026
Prior Year Actual
6217
Year 1 Executive Bud
6018
Year 1 Actual
3647
Year 1 Forecast
6324
Year 2 Estimate
6079
Year 3 Estimate
5650
Year 4 Estimate
5650
Year 5 Estimate
5650
President,Borough of the Bronx
Publication Date: 20260512 • Agency Number: 011 • Report Sort: 11704
Publication Date
20260512
Agency Number
011
Report Sort
11704
Agency Name
President,Borough of the Bronx
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
6533
Year 1 Executive Bud
7025
Year 1 Actual
4135
Year 1 Forecast
7392
Year 2 Estimate
7099
Year 3 Estimate
6547
Year 4 Estimate
6547
Year 5 Estimate
6547
President,Borough of the Bronx
Publication Date: 20260512 • Agency Number: 011 • Report Sort: 11705
Publication Date
20260512
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
2026
Prior Year Actual
5365
Year 1 Executive Bud
5792
Year 1 Actual
3657
Year 1 Forecast
5854
Year 2 Estimate
5792
Year 3 Estimate
5792
Year 4 Estimate
5792
Year 5 Estimate
5792
President,Borough of the Bronx
Publication Date: 20260512 • Agency Number: 011 • Report Sort: 11708
Publication Date
20260512
Agency Number
011
Report Sort
11708
Agency Name
President,Borough of the Bronx
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5792
Year 1 Forecast
5854
Year 2 Estimate
5792
Year 3 Estimate
5792
Year 4 Estimate
5792
Year 5 Estimate
5792
President,Borough of the Bronx
Publication Date: 20260512 • Agency Number: 011 • Report Sort: 11718
Publication Date
20260512
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
2026
Prior Year Actual
1168
Year 1 Executive Bud
1233
Year 1 Actual
478
Year 1 Forecast
1538
Year 2 Estimate
1307
Year 3 Estimate
755
Year 4 Estimate
755
Year 5 Estimate
755
President,Borough of the Bronx
Publication Date: 20260512 • Agency Number: 011 • Report Sort: 11729
Publication Date
20260512
Agency Number
011
Report Sort
11729
Agency Name
President,Borough of the Bronx
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
7025
Year 1 Forecast
7392
Year 2 Estimate
7099
Year 3 Estimate
6547
Year 4 Estimate
6547
Year 5 Estimate
6547
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3732
Publication Date
20260512
Agency Number
003
Report Sort
3732
Agency Name
Board of Elections
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
2242
President,Borough of Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12705
Publication Date
20260512
Agency Number
012
Report Sort
12705
Agency Name
President,Borough of Brooklyn
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
5892
Year 1 Executive Bud
6355
Year 1 Actual
3919
Year 1 Forecast
6355
Year 2 Estimate
6358
Year 3 Estimate
6358
Year 4 Estimate
6358
Year 5 Estimate
6358
President,Borough of Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12707
Publication Date
20260512
Agency Number
012
Report Sort
12707
Agency Name
President,Borough of Brooklyn
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
5892
Year 1 Executive Bud
6355
Year 1 Actual
3919
Year 1 Forecast
6355
Year 2 Estimate
6358
Year 3 Estimate
6358
Year 4 Estimate
6358
Year 5 Estimate
6358
President,Borough of Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12719
Publication Date
20260512
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
2026
Prior Year Actual
2033
Year 1 Executive Bud
1381
Year 1 Actual
767
Year 1 Forecast
1767
Year 2 Estimate
1527
Year 3 Estimate
651
Year 4 Estimate
651
Year 5 Estimate
651
Civilian Complaint Review Bd.
Publication Date: 20260512 • Agency Number: 054 • Report Sort: 54706
Publication Date
20260512
Agency Number
054
Report Sort
54706
Agency Name
Civilian Complaint Review Bd.
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Prior Year Actual
2
Year 1 Actual
3