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
Office of Admin. Tax Appeals
Publication Date: 20250501 • Agency Number: 021 • Report Sort: 21728
Publication Date
20250501
Agency Number
021
Report Sort
21728
Agency Name
Office of Admin. Tax Appeals
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
5884
Year 1 Executive Bud
5944
Year 1 Actual
3568
Year 1 Forecast
5945
Year 2 Estimate
6092
Year 3 Estimate
6102
Year 4 Estimate
6102
Year 5 Estimate
6102
Office of Admin. Tax Appeals
Publication Date: 20250501 • Agency Number: 021 • Report Sort: 21729
Publication Date
20250501
Agency Number
021
Report Sort
21729
Agency Name
Office of Admin. Tax Appeals
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
5944
Year 1 Forecast
5945
Year 2 Estimate
6092
Year 3 Estimate
6102
Year 4 Estimate
6102
Year 5 Estimate
6102
Law Department
Publication Date: 20250501 • Agency Number: 025 • Report Sort: 25707
Publication Date
20250501
Agency Number
025
Report Sort
25707
Agency Name
Law Department
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
164619
Year 1 Executive Bud
160841
Year 1 Actual
107165
Year 1 Forecast
166238
Year 2 Estimate
180827
Year 3 Estimate
181788
Year 4 Estimate
181788
Year 5 Estimate
181788
Law Department
Publication Date: 20250501 • Agency Number: 025 • Report Sort: 25708
Publication Date
20250501
Agency Number
025
Report Sort
25708
Agency Name
Law Department
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
151746
Year 1 Forecast
157093
Year 2 Estimate
171506
Year 3 Estimate
172464
Year 4 Estimate
172464
Year 5 Estimate
172464
Law Department
Publication Date: 20250501 • Agency Number: 025 • Report Sort: 25710
Publication Date
20250501
Agency Number
025
Report Sort
25710
Agency Name
Law Department
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2025
Year 1 Executive Bud
4652
Year 1 Forecast
4652
Year 2 Estimate
4789
Year 3 Estimate
4792
Year 4 Estimate
4792
Year 5 Estimate
4792
Law Department
Publication Date: 20250501 • Agency Number: 025 • Report Sort: 25715
Publication Date
20250501
Agency Number
025
Report Sort
25715
Agency Name
Law Department
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
4026
Year 1 Forecast
4026
Year 2 Estimate
4115
Year 3 Estimate
4115
Year 4 Estimate
4115
Year 5 Estimate
4115
Law Department
Publication Date: 20250501 • Agency Number: 025 • Report Sort: 25721
Publication Date
20250501
Agency Number
025
Report Sort
25721
Agency Name
Law Department
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Forecast
150
Law Department
Publication Date: 20250501 • Agency Number: 025 • Report Sort: 25723
Publication Date
20250501
Agency Number
025
Report Sort
25723
Agency Name
Law Department
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
39680
Law Department
Publication Date: 20250501 • Agency Number: 025 • Report Sort: 25728
Publication Date
20250501
Agency Number
025
Report Sort
25728
Agency Name
Law Department
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
325258
Year 1 Executive Bud
254588
Year 1 Actual
206599
Year 1 Forecast
342021
Year 2 Estimate
259858
Year 3 Estimate
259545
Year 4 Estimate
259545
Year 5 Estimate
259545
Law Department
Publication Date: 20250501 • Agency Number: 025 • Report Sort: 25729
Publication Date
20250501
Agency Number
025
Report Sort
25729
Agency Name
Law Department
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
245167
Year 1 Forecast
288998
Year 2 Estimate
250196
Year 3 Estimate
249895
Year 4 Estimate
249895
Year 5 Estimate
249895
Law Department
Publication Date: 20250501 • Agency Number: 025 • Report Sort: 25732
Publication Date
20250501
Agency Number
025
Report Sort
25732
Agency Name
Law Department
Line Number
732
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
39680
Department of City Planning
Publication Date: 20250501 • Agency Number: 030 • Report Sort: 30704
Publication Date
20250501
Agency Number
030
Report Sort
30704
Agency Name
Department of City Planning
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
45661
Year 1 Executive Bud
49457
Year 1 Actual
36034
Year 1 Forecast
58456
Year 2 Estimate
53445
Year 3 Estimate
49572
Year 4 Estimate
49319
Year 5 Estimate
47056
Department of City Planning
Publication Date: 20250501 • Agency Number: 030 • Report Sort: 30706
Publication Date
20250501
Agency Number
030
Report Sort
30706
Agency Name
Department of City Planning
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Year 1 Forecast
295
Department of City Planning
Publication Date: 20250501 • Agency Number: 030 • Report Sort: 30707
Publication Date
20250501
Agency Number
030
Report Sort
30707
Agency Name
Department of City Planning
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
31283
Year 1 Executive Bud
34155
Year 1 Actual
20900
Year 1 Forecast
34852
Year 2 Estimate
35696
Year 3 Estimate
35963
Year 4 Estimate
35775
Year 5 Estimate
35520
Department of City Planning
Publication Date: 20250501 • Agency Number: 030 • Report Sort: 30718
Publication Date
20250501
Agency Number
030
Report Sort
30718
Agency Name
Department of City Planning
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
14378
Year 1 Executive Bud
15302
Year 1 Actual
15134
Year 1 Forecast
23604
Year 2 Estimate
17749
Year 3 Estimate
13609
Year 4 Estimate
13544
Year 5 Estimate
11536
Department of City Planning
Publication Date: 20250501 • Agency Number: 030 • Report Sort: 30719
Publication Date
20250501
Agency Number
030
Report Sort
30719
Agency Name
Department of City Planning
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
14378
Year 1 Executive Bud
15302
Year 1 Actual
15134
Year 1 Forecast
23604
Year 2 Estimate
17749
Year 3 Estimate
13609
Year 4 Estimate
13544
Year 5 Estimate
11536
Department of City Planning
Publication Date: 20250501 • Agency Number: 030 • Report Sort: 30723
Publication Date
20250501
Agency Number
030
Report Sort
30723
Agency Name
Department of City Planning
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
73
Department of City Planning
Publication Date: 20250501 • Agency Number: 030 • Report Sort: 30725
Publication Date
20250501
Agency Number
030
Report Sort
30725
Agency Name
Department of City Planning
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2025
Year 1 Executive Bud
974
Year 1 Forecast
2447
Year 2 Estimate
3755
Year 3 Estimate
684
Year 4 Estimate
584
Year 5 Estimate
584
Department of City Planning
Publication Date: 20250501 • Agency Number: 030 • Report Sort: 30728
Publication Date
20250501
Agency Number
030
Report Sort
30728
Agency Name
Department of City Planning
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
45661
Year 1 Executive Bud
49457
Year 1 Actual
36034
Year 1 Forecast
58456
Year 2 Estimate
53445
Year 3 Estimate
49572
Year 4 Estimate
49319
Year 5 Estimate
47056
Department of City Planning
Publication Date: 20250501 • Agency Number: 030 • Report Sort: 30729
Publication Date
20250501
Agency Number
030
Report Sort
30729
Agency Name
Department of City Planning
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
33392
Year 1 Forecast
39320
Year 2 Estimate
34432
Year 3 Estimate
33696
Year 4 Estimate
33731
Year 5 Estimate
31468
Department of City Planning
Publication Date: 20250501 • Agency Number: 030 • Report Sort: 30734
Publication Date
20250501
Agency Number
030
Report Sort
30734
Agency Name
Department of City Planning
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2025
Year 1 Executive Bud
14722
Year 1 Forecast
16429
Year 2 Estimate
17823
Year 3 Estimate
14711
Year 4 Estimate
14545
Year 5 Estimate
14545
Department of City Planning
Publication Date: 20250501 • Agency Number: 030 • Report Sort: 30735
Publication Date
20250501
Agency Number
030
Report Sort
30735
Agency Name
Department of City Planning
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
1343
Year 1 Forecast
2464
Year 2 Estimate
1043
Year 3 Estimate
1043
Year 4 Estimate
1043
Year 5 Estimate
1043
Department of Investigation
Publication Date: 20250501 • Agency Number: 032 • Report Sort: 32706
Publication Date
20250501
Agency Number
032
Report Sort
32706
Agency Name
Department of Investigation
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Year 1 Executive Bud
137
Year 1 Forecast
137
Year 2 Estimate
137
Year 3 Estimate
137
Year 4 Estimate
137
Year 5 Estimate
137
Department of Investigation
Publication Date: 20250501 • Agency Number: 032 • Report Sort: 32707
Publication Date
20250501
Agency Number
032
Report Sort
32707
Agency Name
Department of Investigation
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
28099
Year 1 Executive Bud
28158
Year 1 Actual
17799
Year 1 Forecast
30703
Year 2 Estimate
30432
Year 3 Estimate
30465
Year 4 Estimate
30465
Year 5 Estimate
29930
Department of Investigation
Publication Date: 20250501 • Agency Number: 032 • Report Sort: 32709
Publication Date
20250501
Agency Number
032
Report Sort
32709
Agency Name
Department of Investigation
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
596
Year 1 Forecast
596
Year 2 Estimate
596
Year 3 Estimate
596
Year 4 Estimate
596
Year 5 Estimate
596
Department of Investigation
Publication Date: 20250501 • Agency Number: 032 • Report Sort: 32711
Publication Date
20250501
Agency Number
032
Report Sort
32711
Agency Name
Department of Investigation
Line Number
711
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
133
Department of Investigation
Publication Date: 20250501 • Agency Number: 032 • Report Sort: 32719
Publication Date
20250501
Agency Number
032
Report Sort
32719
Agency Name
Department of Investigation
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
27604
Year 1 Executive Bud
21994
Year 1 Actual
31546
Year 1 Forecast
34207
Year 2 Estimate
25442
Year 3 Estimate
23640
Year 4 Estimate
20604
Year 5 Estimate
20579
Department of Investigation
Publication Date: 20250501 • Agency Number: 032 • Report Sort: 32720
Publication Date
20250501
Agency Number
032
Report Sort
32720
Agency Name
Department of Investigation
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
19773
Year 1 Forecast
20362
Year 2 Estimate
20090
Year 3 Estimate
18288
Year 4 Estimate
18288
Year 5 Estimate
18263
Department of Investigation
Publication Date: 20250501 • Agency Number: 032 • Report Sort: 32723
Publication Date
20250501
Agency Number
032
Report Sort
32723
Agency Name
Department of Investigation
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
100
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
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
Department of Investigation
Publication Date: 20250501 • Agency Number: 032 • Report Sort: 32735
Publication Date
20250501
Agency Number
032
Report Sort
32735
Agency Name
Department of Investigation
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Forecast
11412
Year 2 Estimate
3036
Year 3 Estimate
3036
NY Public Library - Research
Publication Date: 20250501 • Agency Number: 035 • Report Sort: 35704
Publication Date
20250501
Agency Number
035
Report Sort
35704
Agency Name
NY Public Library - Research
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
32466
Year 1 Executive Bud
30425
Year 1 Actual
25085
Year 1 Forecast
35043
Year 2 Estimate
35699
Year 3 Estimate
34678
Year 4 Estimate
34696
Year 5 Estimate
34696
NY Public Library - Research
Publication Date: 20250501 • Agency Number: 035 • Report Sort: 35718
Publication Date
20250501
Agency Number
035
Report Sort
35718
Agency Name
NY Public Library - Research
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
32466
Year 1 Executive Bud
30425
Year 1 Actual
25085
Year 1 Forecast
35043
Year 2 Estimate
35699
Year 3 Estimate
34678
Year 4 Estimate
34696
Year 5 Estimate
34696
NY Public Library - Research
Publication Date: 20250501 • Agency Number: 035 • Report Sort: 35720
Publication Date
20250501
Agency Number
035
Report Sort
35720
Agency Name
NY Public Library - Research
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
30425
Year 1 Forecast
35043
Year 2 Estimate
35699
Year 3 Estimate
34678
Year 4 Estimate
34696
Year 5 Estimate
34696
NY Public Library - Research
Publication Date: 20250501 • Agency Number: 035 • Report Sort: 35728
Publication Date
20250501
Agency Number
035
Report Sort
35728
Agency Name
NY Public Library - Research
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
32466
Year 1 Executive Bud
30425
Year 1 Actual
25085
Year 1 Forecast
35043
Year 2 Estimate
35699
Year 3 Estimate
34678
Year 4 Estimate
34696
Year 5 Estimate
34696
New York Public Library
Publication Date: 20250501 • Agency Number: 037 • Report Sort: 37704
Publication Date
20250501
Agency Number
037
Report Sort
37704
Agency Name
New York Public Library
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
167718
Year 1 Executive Bud
155234
Year 1 Actual
135102
Year 1 Forecast
182441
Year 2 Estimate
181164
Year 3 Estimate
175650
Year 4 Estimate
175726
Year 5 Estimate
175726
New York Public Library
Publication Date: 20250501 • Agency Number: 037 • Report Sort: 37718
Publication Date
20250501
Agency Number
037
Report Sort
37718
Agency Name
New York Public Library
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
167718
Year 1 Executive Bud
155234
Year 1 Actual
135102
Year 1 Forecast
182441
Year 2 Estimate
181164
Year 3 Estimate
175650
Year 4 Estimate
175726
Year 5 Estimate
175726
New York Public Library
Publication Date: 20250501 • Agency Number: 037 • Report Sort: 37727
Publication Date
20250501
Agency Number
037
Report Sort
37727
Agency Name
New York Public Library
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Forecast
3739
New York Public Library
Publication Date: 20250501 • Agency Number: 037 • Report Sort: 37728
Publication Date
20250501
Agency Number
037
Report Sort
37728
Agency Name
New York Public Library
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
167718
Year 1 Executive Bud
155234
Year 1 Actual
135102
Year 1 Forecast
182441
Year 2 Estimate
181164
Year 3 Estimate
175650
Year 4 Estimate
175726
Year 5 Estimate
175726
New York Public Library
Publication Date: 20250501 • Agency Number: 037 • Report Sort: 37730
Publication Date
20250501
Agency Number
037
Report Sort
37730
Agency Name
New York Public Library
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Forecast
313
New York Public Library
Publication Date: 20250501 • Agency Number: 037 • Report Sort: 37736
Publication Date
20250501
Agency Number
037
Report Sort
37736
Agency Name
New York Public Library
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Forecast
3739
Brooklyn Public Library
Publication Date: 20250501 • Agency Number: 038 • Report Sort: 38719
Publication Date
20250501
Agency Number
038
Report Sort
38719
Agency Name
Brooklyn Public Library
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
128977
Year 1 Executive Bud
117794
Year 1 Actual
90541
Year 1 Forecast
139649
Year 2 Estimate
137961
Year 3 Estimate
133928
Year 4 Estimate
134194
Year 5 Estimate
134194
Brooklyn Public Library
Publication Date: 20250501 • Agency Number: 038 • Report Sort: 38720
Publication Date
20250501
Agency Number
038
Report Sort
38720
Agency Name
Brooklyn Public Library
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
117768
Year 1 Forecast
135964
Year 2 Estimate
137928
Year 3 Estimate
133895
Year 4 Estimate
134161
Year 5 Estimate
134161
Brooklyn Public Library
Publication Date: 20250501 • Agency Number: 038 • Report Sort: 38727
Publication Date
20250501
Agency Number
038
Report Sort
38727
Agency Name
Brooklyn Public Library
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
26
Year 1 Forecast
3561
Year 2 Estimate
33
Year 3 Estimate
33
Year 4 Estimate
33
Year 5 Estimate
33
Brooklyn Public Library
Publication Date: 20250501 • Agency Number: 038 • Report Sort: 38728
Publication Date
20250501
Agency Number
038
Report Sort
38728
Agency Name
Brooklyn Public Library
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
128977
Year 1 Executive Bud
117794
Year 1 Actual
90541
Year 1 Forecast
139649
Year 2 Estimate
137961
Year 3 Estimate
133928
Year 4 Estimate
134194
Year 5 Estimate
134194
Queens Borough Public Library
Publication Date: 20250501 • Agency Number: 039 • Report Sort: 39718
Publication Date
20250501
Agency Number
039
Report Sort
39718
Agency Name
Queens Borough Public Library
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
132414
Year 1 Executive Bud
121557
Year 1 Actual
93121
Year 1 Forecast
141798
Year 2 Estimate
141936
Year 3 Estimate
137748
Year 4 Estimate
137822
Year 5 Estimate
137822
Queens Borough Public Library
Publication Date: 20250501 • Agency Number: 039 • Report Sort: 39719
Publication Date
20250501
Agency Number
039
Report Sort
39719
Agency Name
Queens Borough Public Library
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
132414
Year 1 Executive Bud
121557
Year 1 Actual
93121
Year 1 Forecast
141798
Year 2 Estimate
141936
Year 3 Estimate
137748
Year 4 Estimate
137822
Year 5 Estimate
137822
Queens Borough Public Library
Publication Date: 20250501 • Agency Number: 039 • Report Sort: 39723
Publication Date
20250501
Agency Number
039
Report Sort
39723
Agency Name
Queens Borough Public Library
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
1
Dept. of Veterans' Services
Publication Date: 20250501 • Agency Number: 063 • Report Sort: 63706
Publication Date
20250501
Agency Number
063
Report Sort
63706
Agency Name
Dept. of Veterans' Services
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Year 2 Estimate
108
Year 3 Estimate
108
Year 4 Estimate
108
Year 5 Estimate
108