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: 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
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
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: 998718
Publication Date
20250501
Agency Number
998
Report Sort
998718
Agency Name
OTPS Inflation Adjustment
Line Number
718
Line Number Description
Other 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: 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: 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
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
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
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: 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
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
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: 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
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
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
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
President,Borough of Manhattan
Publication Date: 20250501 • Agency Number: 010 • Report Sort: 10718
Publication Date
20250501
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
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
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
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: 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
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
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
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
Office of the Actuary
Publication Date: 20250501 • Agency Number: 008 • Report Sort: 8729
Publication Date
20250501
Agency Number
008
Report Sort
8729
Agency Name
Office of the Actuary
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
7486
Year 1 Forecast
7487
Year 2 Estimate
7614
Year 3 Estimate
7617
Year 4 Estimate
7617
Year 5 Estimate
7617
Office of the Actuary
Publication Date: 20250501 • Agency Number: 008 • Report Sort: 8728
Publication Date
20250501
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
2025
Prior Year Actual
7114
Year 1 Executive Bud
7486
Year 1 Actual
4856
Year 1 Forecast
7487
Year 2 Estimate
7614
Year 3 Estimate
7617
Year 4 Estimate
7617
Year 5 Estimate
7617
President,Borough of Manhattan
Publication Date: 20250501 • Agency Number: 010 • Report Sort: 10704
Publication Date
20250501
Agency Number
010
Report Sort
10704
Agency Name
President,Borough of Manhattan
Line Number
704
Line Number Description
Total Department
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
Office of the Actuary
Publication Date: 20250501 • Agency Number: 008 • Report Sort: 8719
Publication Date
20250501
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
2025
Prior Year Actual
1961
Year 1 Executive Bud
2050
Year 1 Actual
1480
Year 1 Forecast
2051
Year 2 Estimate
2037
Year 3 Estimate
2037
Year 4 Estimate
2037
Year 5 Estimate
2037
Office of the Actuary
Publication Date: 20250501 • Agency Number: 008 • Report Sort: 8718
Publication Date
20250501
Agency Number
008
Report Sort
8718
Agency Name
Office of the Actuary
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
1961
Year 1 Executive Bud
2050
Year 1 Actual
1480
Year 1 Forecast
2051
Year 2 Estimate
2037
Year 3 Estimate
2037
Year 4 Estimate
2037
Year 5 Estimate
2037
Office of the Actuary
Publication Date: 20250501 • Agency Number: 008 • Report Sort: 8720
Publication Date
20250501
Agency Number
008
Report Sort
8720
Agency Name
Office of the Actuary
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
2050
Year 1 Forecast
2051
Year 2 Estimate
2037
Year 3 Estimate
2037
Year 4 Estimate
2037
Year 5 Estimate
2037
President,Borough of Manhattan
Publication Date: 20250501 • Agency Number: 010 • Report Sort: 10705
Publication Date
20250501
Agency Number
010
Report Sort
10705
Agency Name
President,Borough of Manhattan
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
4924
Year 1 Executive Bud
4916
Year 1 Actual
3129
Year 1 Forecast
4916
Year 2 Estimate
5046
Year 3 Estimate
5049
Year 4 Estimate
5049
Year 5 Estimate
5049
Office of the Actuary
Publication Date: 20250501 • Agency Number: 008 • Report Sort: 8705
Publication Date
20250501
Agency Number
008
Report Sort
8705
Agency Name
Office of the Actuary
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
5153
Year 1 Executive Bud
5436
Year 1 Actual
3376
Year 1 Forecast
5436
Year 2 Estimate
5577
Year 3 Estimate
5580
Year 4 Estimate
5580
Year 5 Estimate
5580
Office of the Actuary
Publication Date: 20250501 • Agency Number: 008 • Report Sort: 8704
Publication Date
20250501
Agency Number
008
Report Sort
8704
Agency Name
Office of the Actuary
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
7114
Year 1 Executive Bud
7486
Year 1 Actual
4856
Year 1 Forecast
7487
Year 2 Estimate
7614
Year 3 Estimate
7617
Year 4 Estimate
7617
Year 5 Estimate
7617
Office of the Actuary
Publication Date: 20250501 • Agency Number: 008 • Report Sort: 8707
Publication Date
20250501
Agency Number
008
Report Sort
8707
Agency Name
Office of the Actuary
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
5153
Year 1 Executive Bud
5436
Year 1 Actual
3376
Year 1 Forecast
5436
Year 2 Estimate
5577
Year 3 Estimate
5580
Year 4 Estimate
5580
Year 5 Estimate
5580
Campaign Finance Board
Publication Date: 20250501 • Agency Number: 004 • Report Sort: 4728
Publication Date
20250501
Agency Number
004
Report Sort
4728
Agency Name
Campaign Finance Board
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
21329
Year 1 Executive Bud
103421
Year 1 Actual
118594
Year 1 Forecast
154414
Year 2 Estimate
109481
Year 3 Estimate
13482
Year 4 Estimate
13482
Year 5 Estimate
13482
Campaign Finance Board
Publication Date: 20250501 • Agency Number: 004 • Report Sort: 4729
Publication Date
20250501
Agency Number
004
Report Sort
4729
Agency Name
Campaign Finance Board
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
103421
Year 1 Forecast
154414
Year 2 Estimate
109481
Year 3 Estimate
13482
Year 4 Estimate
13482
Year 5 Estimate
13482
Office of the Actuary
Publication Date: 20250501 • Agency Number: 008 • Report Sort: 8708
Publication Date
20250501
Agency Number
008
Report Sort
8708
Agency Name
Office of the Actuary
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
5436
Year 1 Forecast
5436
Year 2 Estimate
5577
Year 3 Estimate
5580
Year 4 Estimate
5580
Year 5 Estimate
5580
President,Borough of Manhattan
Publication Date: 20250501 • Agency Number: 010 • Report Sort: 10707
Publication Date
20250501
Agency Number
010
Report Sort
10707
Agency Name
President,Borough of Manhattan
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
4924
Year 1 Executive Bud
4916
Year 1 Actual
3129
Year 1 Forecast
4916
Year 2 Estimate
5046
Year 3 Estimate
5049
Year 4 Estimate
5049
Year 5 Estimate
5049
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
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
Campaign Finance Board
Publication Date: 20250501 • Agency Number: 004 • Report Sort: 4707
Publication Date
20250501
Agency Number
004
Report Sort
4707
Agency Name
Campaign Finance Board
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
16853
Year 1 Executive Bud
26636
Year 1 Actual
12104
Year 1 Forecast
26639
Year 2 Estimate
27396
Year 3 Estimate
8659
Year 4 Estimate
8659
Year 5 Estimate
8659
Campaign Finance Board
Publication Date: 20250501 • Agency Number: 004 • Report Sort: 4705
Publication Date
20250501
Agency Number
004
Report Sort
4705
Agency Name
Campaign Finance Board
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
16853
Year 1 Executive Bud
26636
Year 1 Actual
12104
Year 1 Forecast
26639
Year 2 Estimate
27396
Year 3 Estimate
8659
Year 4 Estimate
8659
Year 5 Estimate
8659
Campaign Finance Board
Publication Date: 20250501 • Agency Number: 004 • Report Sort: 4708
Publication Date
20250501
Agency Number
004
Report Sort
4708
Agency Name
Campaign Finance Board
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
26636
Year 1 Forecast
26639
Year 2 Estimate
27396
Year 3 Estimate
8659
Year 4 Estimate
8659
Year 5 Estimate
8659
Board of Elections
Publication Date: 20250501 • Agency Number: 003 • Report Sort: 3732
Publication Date
20250501
Agency Number
003
Report Sort
3732
Agency Name
Board of Elections
Line Number
732
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
10191
Board of Elections
Publication Date: 20250501 • Agency Number: 003 • Report Sort: 3729
Publication Date
20250501
Agency Number
003
Report Sort
3729
Agency Name
Board of Elections
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
145635
Year 1 Forecast
275369
Year 2 Estimate
146875
Year 3 Estimate
146875
Year 4 Estimate
146875
Year 5 Estimate
146875
Campaign Finance Board
Publication Date: 20250501 • Agency Number: 004 • Report Sort: 4704
Publication Date
20250501
Agency Number
004
Report Sort
4704
Agency Name
Campaign Finance Board
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
21329
Year 1 Executive Bud
103421
Year 1 Actual
118594
Year 1 Forecast
154414
Year 2 Estimate
109481
Year 3 Estimate
13482
Year 4 Estimate
13482
Year 5 Estimate
13482
Campaign Finance Board
Publication Date: 20250501 • Agency Number: 004 • Report Sort: 4718
Publication Date
20250501
Agency Number
004
Report Sort
4718
Agency Name
Campaign Finance Board
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
4476
Year 1 Executive Bud
76785
Year 1 Actual
106490
Year 1 Forecast
127775
Year 2 Estimate
82085
Year 3 Estimate
4823
Year 4 Estimate
4823
Year 5 Estimate
4823
Board of Elections
Publication Date: 20250501 • Agency Number: 003 • Report Sort: 3720
Publication Date
20250501
Agency Number
003
Report Sort
3720
Agency Name
Board of Elections
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
76883
Year 1 Forecast
155617
Year 2 Estimate
77021
Year 3 Estimate
77021
Year 4 Estimate
77021
Year 5 Estimate
77021
Board of Elections
Publication Date: 20250501 • Agency Number: 003 • Report Sort: 3719
Publication Date
20250501
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
2025
Prior Year Actual
134630
Year 1 Executive Bud
76883
Year 1 Actual
91578
Year 1 Forecast
165808
Year 2 Estimate
77021
Year 3 Estimate
77021
Year 4 Estimate
77021
Year 5 Estimate
77021
Board of Elections
Publication Date: 20250501 • Agency Number: 003 • Report Sort: 3723
Publication Date
20250501
Agency Number
003
Report Sort
3723
Agency Name
Board of Elections
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
10191
Board of Elections
Publication Date: 20250501 • Agency Number: 003 • Report Sort: 3708
Publication Date
20250501
Agency Number
003
Report Sort
3708
Agency Name
Board of Elections
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
68752
Year 1 Forecast
119752
Year 2 Estimate
69854
Year 3 Estimate
69854
Year 4 Estimate
69854
Year 5 Estimate
69854