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
Civilian Complaint Review Bd.
Publication Date: 20250501 • Agency Number: 054 • Report Sort: 54707
Publication Date
20250501
Agency Number
054
Report Sort
54707
Agency Name
Civilian Complaint Review Bd.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
21138
Year 1 Executive Bud
21222
Year 1 Actual
14072
Year 1 Forecast
22918
Year 2 Estimate
24079
Year 3 Estimate
24100
Year 4 Estimate
24100
Year 5 Estimate
24100
Civilian Complaint Review Bd.
Publication Date: 20250501 • Agency Number: 054 • Report Sort: 54708
Publication Date
20250501
Agency Number
054
Report Sort
54708
Agency Name
Civilian Complaint Review Bd.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
21222
Year 1 Forecast
22918
Year 2 Estimate
24079
Year 3 Estimate
24100
Year 4 Estimate
24100
Year 5 Estimate
24100
Civilian Complaint Review Bd.
Publication Date: 20250501 • Agency Number: 054 • Report Sort: 54719
Publication Date
20250501
Agency Number
054
Report Sort
54719
Agency Name
Civilian Complaint Review Bd.
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
4773
Year 1 Executive Bud
4469
Year 1 Actual
2816
Year 1 Forecast
5194
Year 2 Estimate
5089
Year 3 Estimate
5089
Year 4 Estimate
5089
Year 5 Estimate
5089
Civilian Complaint Review Bd.
Publication Date: 20250501 • Agency Number: 054 • Report Sort: 54720
Publication Date
20250501
Agency Number
054
Report Sort
54720
Agency Name
Civilian Complaint Review Bd.
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
4298
Year 1 Forecast
5023
Year 2 Estimate
5089
Year 3 Estimate
5089
Year 4 Estimate
5089
Year 5 Estimate
5089
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
Police Department
Publication Date: 20250501 • Agency Number: 056 • Report Sort: 56704
Publication Date
20250501
Agency Number
056
Report Sort
56704
Agency Name
Police Department
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
6627307
Year 1 Executive Bud
5826667
Year 1 Actual
4389990
Year 1 Forecast
6786525
Year 2 Estimate
6141949
Year 3 Estimate
6295250
Year 4 Estimate
6289619
Year 5 Estimate
6289570
Police Department
Publication Date: 20250501 • Agency Number: 056 • Report Sort: 56705
Publication Date
20250501
Agency Number
056
Report Sort
56705
Agency Name
Police Department
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
5957951
Year 1 Executive Bud
5318623
Year 1 Actual
3879779
Year 1 Forecast
5920564
Year 2 Estimate
5592884
Year 3 Estimate
5733091
Year 4 Estimate
5733775
Year 5 Estimate
5733726
Police Department
Publication Date: 20250501 • Agency Number: 056 • Report Sort: 56706
Publication Date
20250501
Agency Number
056
Report Sort
56706
Agency Name
Police Department
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Prior Year Actual
54375
Year 1 Executive Bud
61857
Year 1 Actual
41727
Year 1 Forecast
71135
Year 2 Estimate
61908
Year 3 Estimate
61915
Year 4 Estimate
61927
Year 5 Estimate
61927
Police Department
Publication Date: 20250501 • Agency Number: 056 • Report Sort: 56709
Publication Date
20250501
Agency Number
056
Report Sort
56709
Agency Name
Police Department
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Forecast
22987
Police Department
Publication Date: 20250501 • Agency Number: 056 • Report Sort: 56711
Publication Date
20250501
Agency Number
056
Report Sort
56711
Agency Name
Police Department
Line Number
711
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
644
Year 1 Forecast
5293
Year 2 Estimate
644
Year 3 Estimate
644
Year 4 Estimate
644
Year 5 Estimate
644
Police Department
Publication Date: 20250501 • Agency Number: 056 • Report Sort: 56715
Publication Date
20250501
Agency Number
056
Report Sort
56715
Agency Name
Police Department
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
244445
Year 1 Forecast
246084
Year 2 Estimate
275500
Year 3 Estimate
276882
Year 4 Estimate
276812
Year 5 Estimate
276763
Police Department
Publication Date: 20250501 • Agency Number: 056 • Report Sort: 56718
Publication Date
20250501
Agency Number
056
Report Sort
56718
Agency Name
Police Department
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
614981
Year 1 Executive Bud
446187
Year 1 Actual
468484
Year 1 Forecast
794826
Year 2 Estimate
487157
Year 3 Estimate
500244
Year 4 Estimate
493917
Year 5 Estimate
493917
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: 4720
Publication Date
20250501
Agency Number
004
Report Sort
4720
Agency Name
Campaign Finance Board
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
76785
Year 1 Forecast
127775
Year 2 Estimate
82085
Year 3 Estimate
4823
Year 4 Estimate
4823
Year 5 Estimate
4823
Police Department
Publication Date: 20250501 • Agency Number: 056 • Report Sort: 56729
Publication Date
20250501
Agency Number
056
Report Sort
56729
Agency Name
Police Department
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
5559782
Year 1 Forecast
6223950
Year 2 Estimate
5837151
Year 3 Estimate
5994017
Year 4 Estimate
5995083
Year 5 Estimate
5995083
Police Department
Publication Date: 20250501 • Agency Number: 056 • Report Sort: 56730
Publication Date
20250501
Agency Number
056
Report Sort
56730
Agency Name
Police Department
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Forecast
24933
Police Department
Publication Date: 20250501 • Agency Number: 056 • Report Sort: 56736
Publication Date
20250501
Agency Number
056
Report Sort
56736
Agency Name
Police Department
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
249465
Year 1 Forecast
252426
Year 2 Estimate
280416
Year 3 Estimate
281798
Year 4 Estimate
281728
Year 5 Estimate
281679
Fire Department
Publication Date: 20250501 • Agency Number: 057 • Report Sort: 57704
Publication Date
20250501
Agency Number
057
Report Sort
57704
Agency Name
Fire Department
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
2719837
Year 1 Executive Bud
2570928
Year 1 Actual
1861555
Year 1 Forecast
2897961
Year 2 Estimate
2619747
Year 3 Estimate
2592121
Year 4 Estimate
2575283
Year 5 Estimate
2568051
Fire Department
Publication Date: 20250501 • Agency Number: 057 • Report Sort: 57706
Publication Date
20250501
Agency Number
057
Report Sort
57706
Agency Name
Fire Department
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Prior Year Actual
19706
Year 1 Executive Bud
32067
Year 1 Actual
14994
Year 1 Forecast
30126
Year 2 Estimate
32906
Year 3 Estimate
27812
Year 4 Estimate
27384
Year 5 Estimate
26103
Fire Department
Publication Date: 20250501 • Agency Number: 057 • Report Sort: 57707
Publication Date
20250501
Agency Number
057
Report Sort
57707
Agency Name
Fire Department
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
2401388
Year 1 Executive Bud
2311580
Year 1 Actual
1595305
Year 1 Forecast
2502481
Year 2 Estimate
2358456
Year 3 Estimate
2342445
Year 4 Estimate
2334886
Year 5 Estimate
2328829
Fire Department
Publication Date: 20250501 • Agency Number: 057 • Report Sort: 57711
Publication Date
20250501
Agency Number
057
Report Sort
57711
Agency Name
Fire Department
Line Number
711
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
1272
Year 1 Forecast
2400
Year 2 Estimate
1272
Year 3 Estimate
1272
Year 4 Estimate
1272
Year 5 Estimate
1272
Fire Department
Publication Date: 20250501 • Agency Number: 057 • Report Sort: 57714
Publication Date
20250501
Agency Number
057
Report Sort
57714
Agency Name
Fire Department
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
27727
Year 1 Forecast
29444
Year 2 Estimate
28956
Year 3 Estimate
15419
Year 4 Estimate
12462
Year 5 Estimate
6405
Fire Department
Publication Date: 20250501 • Agency Number: 057 • Report Sort: 57718
Publication Date
20250501
Agency Number
057
Report Sort
57718
Agency Name
Fire Department
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
318449
Year 1 Executive Bud
259348
Year 1 Actual
266250
Year 1 Forecast
395480
Year 2 Estimate
261291
Year 3 Estimate
249676
Year 4 Estimate
240397
Year 5 Estimate
239222
Fire Department
Publication Date: 20250501 • Agency Number: 057 • Report Sort: 57719
Publication Date
20250501
Agency Number
057
Report Sort
57719
Agency Name
Fire Department
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
318449
Year 1 Executive Bud
259348
Year 1 Actual
266250
Year 1 Forecast
395480
Year 2 Estimate
261291
Year 3 Estimate
249676
Year 4 Estimate
240397
Year 5 Estimate
239222
Fire Department
Publication Date: 20250501 • Agency Number: 057 • Report Sort: 57723
Publication Date
20250501
Agency Number
057
Report Sort
57723
Agency Name
Fire Department
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
563
Year 1 Forecast
1638
Year 2 Estimate
563
Year 3 Estimate
563
Year 4 Estimate
563
Year 5 Estimate
563
Fire Department
Publication Date: 20250501 • Agency Number: 057 • Report Sort: 57726
Publication Date
20250501
Agency Number
057
Report Sort
57726
Agency Name
Fire Department
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
27179
Year 1 Forecast
75170
Year 2 Estimate
29271
Year 3 Estimate
17506
Year 4 Estimate
8175
Year 5 Estimate
7000
Fire Department
Publication Date: 20250501 • Agency Number: 057 • Report Sort: 57728
Publication Date
20250501
Agency Number
057
Report Sort
57728
Agency Name
Fire Department
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
2719837
Year 1 Executive Bud
2570928
Year 1 Actual
1861555
Year 1 Forecast
2897961
Year 2 Estimate
2619747
Year 3 Estimate
2592121
Year 4 Estimate
2575283
Year 5 Estimate
2568051
Fire Department
Publication Date: 20250501 • Agency Number: 057 • Report Sort: 57729
Publication Date
20250501
Agency Number
057
Report Sort
57729
Agency Name
Fire Department
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
2113126
Year 1 Forecast
2531100
Year 2 Estimate
2158624
Year 3 Estimate
2156300
Year 4 Estimate
2151750
Year 5 Estimate
2151750
Fire Department
Publication Date: 20250501 • Agency Number: 057 • Report Sort: 57736
Publication Date
20250501
Agency Number
057
Report Sort
57736
Agency Name
Fire Department
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
6
Year 1 Forecast
990
Year 2 Estimate
6
Year 3 Estimate
6
Year 4 Estimate
6
Year 5 Estimate
6
Dept. of Veterans' Services
Publication Date: 20250501 • Agency Number: 063 • Report Sort: 63708
Publication Date
20250501
Agency Number
063
Report Sort
63708
Agency Name
Dept. of Veterans' Services
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
3590
Year 1 Forecast
3600
Year 2 Estimate
3746
Year 3 Estimate
3684
Year 4 Estimate
3684
Year 5 Estimate
3684
Dept. of Veterans' Services
Publication Date: 20250501 • Agency Number: 063 • Report Sort: 63704
Publication Date
20250501
Agency Number
063
Report Sort
63704
Agency Name
Dept. of Veterans' Services
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
5139
Year 1 Executive Bud
5753
Year 1 Actual
2774
Year 1 Forecast
6596
Year 2 Estimate
6914
Year 3 Estimate
5889
Year 4 Estimate
5889
Year 5 Estimate
5889
Dept. of Veterans' Services
Publication Date: 20250501 • Agency Number: 063 • Report Sort: 63705
Publication Date
20250501
Agency Number
063
Report Sort
63705
Agency Name
Dept. of Veterans' Services
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
3811
Year 1 Executive Bud
4105
Year 1 Actual
2486
Year 1 Forecast
4115
Year 2 Estimate
4153
Year 3 Estimate
4091
Year 4 Estimate
4091
Year 5 Estimate
4091
Dept. of Veterans' Services
Publication Date: 20250501 • Agency Number: 063 • Report Sort: 63715
Publication Date
20250501
Agency Number
063
Report Sort
63715
Agency Name
Dept. of Veterans' Services
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
80
Year 1 Forecast
80
Year 2 Estimate
80
Year 3 Estimate
80
Year 4 Estimate
80
Year 5 Estimate
80
Dept. of Veterans' Services
Publication Date: 20250501 • Agency Number: 063 • Report Sort: 63711
Publication Date
20250501
Agency Number
063
Report Sort
63711
Agency Name
Dept. of Veterans' Services
Line Number
711
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
435
Year 1 Forecast
435
Year 2 Estimate
435
Year 3 Estimate
435
Year 4 Estimate
435
Year 5 Estimate
435
Dept. of Veterans' Services
Publication Date: 20250501 • Agency Number: 063 • Report Sort: 63718
Publication Date
20250501
Agency Number
063
Report Sort
63718
Agency Name
Dept. of Veterans' Services
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
1328
Year 1 Executive Bud
1648
Year 1 Actual
288
Year 1 Forecast
2481
Year 2 Estimate
2653
Year 3 Estimate
1690
Year 4 Estimate
1690
Year 5 Estimate
1690
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: 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
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: 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: 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
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
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
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: 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
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
President,Borough of the Bronx
Publication Date: 20250501 • Agency Number: 011 • Report Sort: 11705
Publication Date
20250501
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
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
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