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
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 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: 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: 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: 12723
Publication Date
20250501
Agency Number
012
Report Sort
12723
Agency Name
President,Borough of Brooklyn
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
48
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: 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: 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 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: 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: 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 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: 12728
Publication Date
20250501
Agency Number
012
Report Sort
12728
Agency Name
President,Borough of Brooklyn
Line Number
728
Line Number Description
Total Dept. (704 Above)
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 S.I.
Publication Date: 20250501 • Agency Number: 014 • Report Sort: 14704
Publication Date
20250501
Agency Number
014
Report Sort
14704
Agency Name
President,Borough of S.I.
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
4966
Year 1 Executive Bud
5120
Year 1 Actual
2017
Year 1 Forecast
5519
Year 2 Estimate
5207
Year 3 Estimate
4909
Year 4 Estimate
4909
Year 5 Estimate
4909
Dept. of Emergency Management
Publication Date: 20250501 • Agency Number: 017 • Report Sort: 17720
Publication Date
20250501
Agency Number
017
Report Sort
17720
Agency Name
Dept. of Emergency Management
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
156524
Year 1 Forecast
74963
Year 2 Estimate
63415
Year 3 Estimate
25375
Year 4 Estimate
25400
Year 5 Estimate
25400
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
Police Department
Publication Date: 20250501 • Agency Number: 056 • Report Sort: 56727
Publication Date
20250501
Agency Number
056
Report Sort
56727
Agency Name
Police Department
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
5020
Year 1 Forecast
6342
Year 2 Estimate
4916
Year 3 Estimate
4916
Year 4 Estimate
4916
Year 5 Estimate
4916
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
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: 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: 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
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
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
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
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
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: 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
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
Campaign Finance Board
Publication Date: 20250501 • Agency Number: 004 • Report Sort: 4719
Publication Date
20250501
Agency Number
004
Report Sort
4719
Agency Name
Campaign Finance Board
Line Number
719
Line Number Description
Total 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
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
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: 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
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: 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
Board of Elections
Publication Date: 20250501 • Agency Number: 003 • Report Sort: 3718
Publication Date
20250501
Agency Number
003
Report Sort
3718
Agency Name
Board of Elections
Line Number
718
Line Number Description
Other 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: 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