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
OTPS Inflation Adjustment
Publication Date: 20250501 • Agency Number: 998 • Report Sort: 998704
Publication Date
20250501
Agency Number
998
Report Sort
998704
Agency Name
OTPS Inflation Adjustment
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Year 3 Estimate
55519
Year 4 Estimate
111038
Year 5 Estimate
166557
OTPS Inflation Adjustment
Publication Date: 20250501 • Agency Number: 998 • Report Sort: 998719
Publication Date
20250501
Agency Number
998
Report Sort
998719
Agency Name
OTPS Inflation Adjustment
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Year 3 Estimate
55519
Year 4 Estimate
111038
Year 5 Estimate
166557
Lease Adjustment
Publication Date: 20250501 • Agency Number: 996 • Report Sort: 996728
Publication Date
20250501
Agency Number
996
Report Sort
996728
Agency Name
Lease Adjustment
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Year 3 Estimate
53230
Year 4 Estimate
108058
Year 5 Estimate
164530
Lease Adjustment
Publication Date: 20250501 • Agency Number: 996 • Report Sort: 996720
Publication Date
20250501
Agency Number
996
Report Sort
996720
Agency Name
Lease Adjustment
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 3 Estimate
53230
Year 4 Estimate
108058
Year 5 Estimate
164530
Lease Adjustment
Publication Date: 20250501 • Agency Number: 996 • Report Sort: 996729
Publication Date
20250501
Agency Number
996
Report Sort
996729
Agency Name
Lease Adjustment
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 3 Estimate
53230
Year 4 Estimate
108058
Year 5 Estimate
164530
OTPS Inflation Adjustment
Publication Date: 20250501 • Agency Number: 998 • Report Sort: 998720
Publication Date
20250501
Agency Number
998
Report Sort
998720
Agency Name
OTPS Inflation Adjustment
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 3 Estimate
55519
Year 4 Estimate
111038
Year 5 Estimate
166557
Lease Adjustment
Publication Date: 20250501 • Agency Number: 996 • Report Sort: 996704
Publication Date
20250501
Agency Number
996
Report Sort
996704
Agency Name
Lease Adjustment
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Year 3 Estimate
53230
Year 4 Estimate
108058
Year 5 Estimate
164530
Energy Adjustment
Publication Date: 20250501 • Agency Number: 995 • Report Sort: 995729
Publication Date
20250501
Agency Number
995
Report Sort
995729
Agency Name
Energy Adjustment
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 3 Estimate
112690
Year 4 Estimate
104082
Year 5 Estimate
77866
Lease Adjustment
Publication Date: 20250501 • Agency Number: 996 • Report Sort: 996718
Publication Date
20250501
Agency Number
996
Report Sort
996718
Agency Name
Lease Adjustment
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Year 3 Estimate
53230
Year 4 Estimate
108058
Year 5 Estimate
164530
Energy Adjustment
Publication Date: 20250501 • Agency Number: 995 • Report Sort: 995720
Publication Date
20250501
Agency Number
995
Report Sort
995720
Agency Name
Energy Adjustment
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 3 Estimate
112690
Year 4 Estimate
104082
Year 5 Estimate
77866
Energy Adjustment
Publication Date: 20250501 • Agency Number: 995 • Report Sort: 995719
Publication Date
20250501
Agency Number
995
Report Sort
995719
Agency Name
Energy Adjustment
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Year 3 Estimate
112690
Year 4 Estimate
104082
Year 5 Estimate
77866
Energy Adjustment
Publication Date: 20250501 • Agency Number: 995 • Report Sort: 995728
Publication Date
20250501
Agency Number
995
Report Sort
995728
Agency Name
Energy Adjustment
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Year 3 Estimate
112690
Year 4 Estimate
104082
Year 5 Estimate
77866
Lease Adjustment
Publication Date: 20250501 • Agency Number: 996 • Report Sort: 996719
Publication Date
20250501
Agency Number
996
Report Sort
996719
Agency Name
Lease Adjustment
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Year 3 Estimate
53230
Year 4 Estimate
108058
Year 5 Estimate
164530
OTPS Inflation Adjustment
Publication Date: 20250501 • Agency Number: 998 • Report Sort: 998728
Publication Date
20250501
Agency Number
998
Report Sort
998728
Agency Name
OTPS Inflation Adjustment
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Year 3 Estimate
55519
Year 4 Estimate
111038
Year 5 Estimate
166557
Citywide Savings Initiatives
Publication Date: 20250501 • Agency Number: 992 • Report Sort: 992728
Publication Date
20250501
Agency Number
992
Report Sort
992728
Agency Name
Citywide Savings Initiatives
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Year 1 Forecast
-424000
Citywide Savings Initiatives
Publication Date: 20250501 • Agency Number: 992 • Report Sort: 992720
Publication Date
20250501
Agency Number
992
Report Sort
992720
Agency Name
Citywide Savings Initiatives
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Forecast
-340000
Citywide Savings Initiatives
Publication Date: 20250501 • Agency Number: 992 • Report Sort: 992729
Publication Date
20250501
Agency Number
992
Report Sort
992729
Agency Name
Citywide Savings Initiatives
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Forecast
-424000
Citywide Savings Initiatives
Publication Date: 20250501 • Agency Number: 992 • Report Sort: 992718
Publication Date
20250501
Agency Number
992
Report Sort
992718
Agency Name
Citywide Savings Initiatives
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Year 1 Forecast
-340000
Citywide Savings Initiatives
Publication Date: 20250501 • Agency Number: 992 • Report Sort: 992708
Publication Date
20250501
Agency Number
992
Report Sort
992708
Agency Name
Citywide Savings Initiatives
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Forecast
-84000
Citywide Savings Initiatives
Publication Date: 20250501 • Agency Number: 992 • Report Sort: 992719
Publication Date
20250501
Agency Number
992
Report Sort
992719
Agency Name
Citywide Savings Initiatives
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Year 1 Forecast
-340000
Energy Adjustment
Publication Date: 20250501 • Agency Number: 995 • Report Sort: 995704
Publication Date
20250501
Agency Number
995
Report Sort
995704
Agency Name
Energy Adjustment
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Year 3 Estimate
112690
Year 4 Estimate
104082
Year 5 Estimate
77866
Citywide Savings Initiatives
Publication Date: 20250501 • Agency Number: 992 • Report Sort: 992704
Publication Date
20250501
Agency Number
992
Report Sort
992704
Agency Name
Citywide Savings Initiatives
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Year 1 Forecast
-424000
General Reserve
Publication Date: 20250501 • Agency Number: 991 • Report Sort: 991729
Publication Date
20250501
Agency Number
991
Report Sort
991729
Agency Name
General Reserve
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
1200000
Year 1 Forecast
50000
Year 2 Estimate
1200000
Year 3 Estimate
1200000
Year 4 Estimate
1200000
Year 5 Estimate
1200000
Citywide Savings Initiatives
Publication Date: 20250501 • Agency Number: 992 • Report Sort: 992705
Publication Date
20250501
Agency Number
992
Report Sort
992705
Agency Name
Citywide Savings Initiatives
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Year 1 Forecast
-84000
General Reserve
Publication Date: 20250501 • Agency Number: 991 • Report Sort: 991720
Publication Date
20250501
Agency Number
991
Report Sort
991720
Agency Name
General Reserve
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
1200000
Year 1 Forecast
50000
Year 2 Estimate
1200000
Year 3 Estimate
1200000
Year 4 Estimate
1200000
Year 5 Estimate
1200000
General Reserve
Publication Date: 20250501 • Agency Number: 991 • Report Sort: 991719
Publication Date
20250501
Agency Number
991
Report Sort
991719
Agency Name
General Reserve
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Year 1 Executive Bud
1200000
Year 1 Forecast
50000
Year 2 Estimate
1200000
Year 3 Estimate
1200000
Year 4 Estimate
1200000
Year 5 Estimate
1200000
General Reserve
Publication Date: 20250501 • Agency Number: 991 • Report Sort: 991728
Publication Date
20250501
Agency Number
991
Report Sort
991728
Agency Name
General Reserve
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Year 1 Executive Bud
1200000
Year 1 Forecast
50000
Year 2 Estimate
1200000
Year 3 Estimate
1200000
Year 4 Estimate
1200000
Year 5 Estimate
1200000
Citywide Savings Initiatives
Publication Date: 20250501 • Agency Number: 992 • Report Sort: 992707
Publication Date
20250501
Agency Number
992
Report Sort
992707
Agency Name
Citywide Savings Initiatives
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Year 1 Forecast
-84000
Energy Adjustment
Publication Date: 20250501 • Agency Number: 995 • Report Sort: 995718
Publication Date
20250501
Agency Number
995
Report Sort
995718
Agency Name
Energy Adjustment
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Year 3 Estimate
112690
Year 4 Estimate
104082
Year 5 Estimate
77866
OTPS Inflation Adjustment
Publication Date: 20250501 • Agency Number: 998 • Report Sort: 998729
Publication Date
20250501
Agency Number
998
Report Sort
998729
Agency Name
OTPS Inflation Adjustment
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 3 Estimate
55519
Year 4 Estimate
111038
Year 5 Estimate
166557
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: 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: 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: 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: 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: 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 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: 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 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: 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: 11707
Publication Date
20250501
Agency Number
011
Report Sort
11707
Agency Name
President,Borough of the Bronx
Line Number
707
Line Number Description
Total Personal Service
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
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: 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 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 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 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 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: 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: 10719
Publication Date
20250501
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
2025
Prior Year Actual
1249
Year 1 Executive Bud
965
Year 1 Actual
467
Year 1 Forecast
1411
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: 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