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
Department of Investigation
Publication Date: 20250501 • Agency Number: 032 • Report Sort: 32730
Publication Date
20250501
Agency Number
032
Report Sort
32730
Agency Name
Department of Investigation
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
604
Year 1 Forecast
644
Year 2 Estimate
604
Year 3 Estimate
604
Year 4 Estimate
604
Year 5 Estimate
604
Department of Investigation
Publication Date: 20250501 • Agency Number: 032 • Report Sort: 32732
Publication Date
20250501
Agency Number
032
Report Sort
32732
Agency Name
Department of Investigation
Line Number
732
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
233
NY Public Library - Research
Publication Date: 20250501 • Agency Number: 035 • Report Sort: 35729
Publication Date
20250501
Agency Number
035
Report Sort
35729
Agency Name
NY Public Library - Research
Line Number
729
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
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: 37719
Publication Date
20250501
Agency Number
037
Report Sort
37719
Agency Name
New York Public Library
Line Number
719
Line Number Description
Total 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: 37720
Publication Date
20250501
Agency Number
037
Report Sort
37720
Agency Name
New York Public Library
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
155234
Year 1 Forecast
178389
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: 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: 37729
Publication Date
20250501
Agency Number
037
Report Sort
37729
Agency Name
New York Public Library
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
155234
Year 1 Forecast
178389
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: 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: 38704
Publication Date
20250501
Agency Number
038
Report Sort
38704
Agency Name
Brooklyn Public Library
Line Number
704
Line Number Description
Total Department
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: 38721
Publication Date
20250501
Agency Number
038
Report Sort
38721
Agency Name
Brooklyn Public Library
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Forecast
124
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: 38729
Publication Date
20250501
Agency Number
038
Report Sort
38729
Agency Name
Brooklyn Public Library
Line Number
729
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: 38730
Publication Date
20250501
Agency Number
038
Report Sort
38730
Agency Name
Brooklyn Public Library
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Forecast
124
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
Queens Borough Public Library
Publication Date: 20250501 • Agency Number: 039 • Report Sort: 39726
Publication Date
20250501
Agency Number
039
Report Sort
39726
Agency Name
Queens Borough Public Library
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Forecast
7
Queens Borough Public Library
Publication Date: 20250501 • Agency Number: 039 • Report Sort: 39735
Publication Date
20250501
Agency Number
039
Report Sort
39735
Agency Name
Queens Borough Public Library
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Forecast
7
Queens Borough Public Library
Publication Date: 20250501 • Agency Number: 039 • Report Sort: 39736
Publication Date
20250501
Agency Number
039
Report Sort
39736
Agency Name
Queens Borough Public Library
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Forecast
1334
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40705
Publication Date
20250501
Agency Number
040
Report Sort
40705
Agency Name
Department of Education
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
14199033
Year 1 Executive Bud
14260878
Year 1 Actual
7611609
Year 1 Forecast
14266165
Year 2 Estimate
15259899
Year 3 Estimate
15722487
Year 4 Estimate
15865076
Year 5 Estimate
16050250
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40706
Publication Date
20250501
Agency Number
040
Report Sort
40706
Agency Name
Department of Education
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Prior Year Actual
4535634
Year 1 Executive Bud
4832628
Year 1 Actual
2363880
Year 1 Forecast
4623774
Year 2 Estimate
4943752
Year 3 Estimate
5041100
Year 4 Estimate
5094239
Year 5 Estimate
5144246
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40709
Publication Date
20250501
Agency Number
040
Report Sort
40709
Agency Name
Department of Education
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
59576
Year 1 Forecast
74281
Year 2 Estimate
59576
Year 3 Estimate
59576
Year 4 Estimate
59576
Year 5 Estimate
59576
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40711
Publication Date
20250501
Agency Number
040
Report Sort
40711
Agency Name
Department of Education
Line Number
711
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
7603047
Year 1 Forecast
7762811
Year 2 Estimate
7933947
Year 3 Estimate
7934021
Year 4 Estimate
7934050
Year 5 Estimate
7934050
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40715
Publication Date
20250501
Agency Number
040
Report Sort
40715
Agency Name
Department of Education
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
2617
Year 1 Forecast
3460
Year 2 Estimate
244
Year 3 Estimate
248
Year 4 Estimate
249
Year 5 Estimate
249
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40718
Publication Date
20250501
Agency Number
040
Report Sort
40718
Agency Name
Department of Education
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
14632981
Year 1 Executive Bud
13126017
Year 1 Actual
11613374
Year 1 Forecast
15272906
Year 2 Estimate
14155327
Year 3 Estimate
14341823
Year 4 Estimate
14884020
Year 5 Estimate
15049121
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40723
Publication Date
20250501
Agency Number
040
Report Sort
40723
Agency Name
Department of Education
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
5759751
Year 1 Forecast
5970548
Year 2 Estimate
5888361
Year 3 Estimate
5888286
Year 4 Estimate
5888258
Year 5 Estimate
5888258
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40725
Publication Date
20250501
Agency Number
040
Report Sort
40725
Agency Name
Department of Education
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2025
Year 1 Executive Bud
2963
Year 1 Forecast
2963
Year 2 Estimate
2963
Year 3 Estimate
2963
Year 4 Estimate
2963
Year 5 Estimate
2963
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40727
Publication Date
20250501
Agency Number
040
Report Sort
40727
Agency Name
Department of Education
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
8583
Year 1 Forecast
85714
Year 2 Estimate
7460
Year 3 Estimate
7460
Year 4 Estimate
7460
Year 5 Estimate
7460
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40728
Publication Date
20250501
Agency Number
040
Report Sort
40728
Agency Name
Department of Education
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
33367648
Year 1 Executive Bud
32219523
Year 1 Actual
21588863
Year 1 Forecast
34162845
Year 2 Estimate
34358978
Year 3 Estimate
35105410
Year 4 Estimate
35843335
Year 5 Estimate
36243617
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40732
Publication Date
20250501
Agency Number
040
Report Sort
40732
Agency Name
Department of Education
Line Number
732
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
13362798
Year 1 Forecast
13733359
Year 2 Estimate
13822308
Year 3 Estimate
13822307
Year 4 Estimate
13822308
Year 5 Estimate
13822308
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40734
Publication Date
20250501
Agency Number
040
Report Sort
40734
Agency Name
Department of Education
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2025
Year 1 Executive Bud
2963
Year 1 Forecast
2963
Year 2 Estimate
2963
Year 3 Estimate
2963
Year 4 Estimate
2963
Year 5 Estimate
2963
Department of Education
Publication Date: 20250501 • Agency Number: 040 • Report Sort: 40736
Publication Date
20250501
Agency Number
040
Report Sort
40736
Agency Name
Department of Education
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
11200
Year 1 Forecast
89174
Year 2 Estimate
7704
Year 3 Estimate
7708
Year 4 Estimate
7709
Year 5 Estimate
7709
City University
Publication Date: 20250501 • Agency Number: 042 • Report Sort: 42704
Publication Date
20250501
Agency Number
042
Report Sort
42704
Agency Name
City University
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
1281872
Year 1 Executive Bud
1290704
Year 1 Actual
449845
Year 1 Forecast
1435202
Year 2 Estimate
1482900
Year 3 Estimate
1466614
Year 4 Estimate
1493878
Year 5 Estimate
1502378
City University
Publication Date: 20250501 • Agency Number: 042 • Report Sort: 42711
Publication Date
20250501
Agency Number
042
Report Sort
42711
Agency Name
City University
Line Number
711
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
172948
Year 1 Forecast
172948
Year 2 Estimate
172948
Year 3 Estimate
172948
Year 4 Estimate
172948
Year 5 Estimate
172948
City University
Publication Date: 20250501 • Agency Number: 042 • Report Sort: 42715
Publication Date
20250501
Agency Number
042
Report Sort
42715
Agency Name
City University
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Forecast
256
City University
Publication Date: 20250501 • Agency Number: 042 • Report Sort: 42719
Publication Date
20250501
Agency Number
042
Report Sort
42719
Agency Name
City University
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
428565
Year 1 Executive Bud
390902
Year 1 Actual
-103727
Year 1 Forecast
501022
Year 2 Estimate
426224
Year 3 Estimate
376261
Year 4 Estimate
385295
Year 5 Estimate
382795
City University
Publication Date: 20250501 • Agency Number: 042 • Report Sort: 42720
Publication Date
20250501
Agency Number
042
Report Sort
42720
Agency Name
City University
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
219876
Year 1 Forecast
243331
Year 2 Estimate
273550
Year 3 Estimate
242919
Year 4 Estimate
251953
Year 5 Estimate
249453
City University
Publication Date: 20250501 • Agency Number: 042 • Report Sort: 42727
Publication Date
20250501
Agency Number
042
Report Sort
42727
Agency Name
City University
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
66877
Year 1 Forecast
145996
Year 2 Estimate
41377
Year 3 Estimate
22045
Year 4 Estimate
22045
Year 5 Estimate
22045
City University
Publication Date: 20250501 • Agency Number: 042 • Report Sort: 42728
Publication Date
20250501
Agency Number
042
Report Sort
42728
Agency Name
City University
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
1281872
Year 1 Executive Bud
1290704
Year 1 Actual
449845
Year 1 Forecast
1435202
Year 2 Estimate
1482900
Year 3 Estimate
1466614
Year 4 Estimate
1493878
Year 5 Estimate
1502378
City University
Publication Date: 20250501 • Agency Number: 042 • Report Sort: 42730
Publication Date
20250501
Agency Number
042
Report Sort
42730
Agency Name
City University
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
14077
Year 1 Forecast
14077
Year 2 Estimate
14077
Year 3 Estimate
14077
Year 4 Estimate
14077
Year 5 Estimate
14077
City University
Publication Date: 20250501 • Agency Number: 042 • Report Sort: 42732
Publication Date
20250501
Agency Number
042
Report Sort
42732
Agency Name
City University
Line Number
732
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
272605
Year 1 Forecast
279753
Year 2 Estimate
279753
Year 3 Estimate
279753
Year 4 Estimate
279753
Year 5 Estimate
279753
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
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
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
Civilian Complaint Review Bd.
Publication Date: 20250501 • Agency Number: 054 • Report Sort: 54718
Publication Date
20250501
Agency Number
054
Report Sort
54718
Agency Name
Civilian Complaint Review Bd.
Line Number
718
Line Number Description
Other 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: 54723
Publication Date
20250501
Agency Number
054
Report Sort
54723
Agency Name
Civilian Complaint Review Bd.
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
171
Year 1 Forecast
171
Civilian Complaint Review Bd.
Publication Date: 20250501 • Agency Number: 054 • Report Sort: 54728
Publication Date
20250501
Agency Number
054
Report Sort
54728
Agency Name
Civilian Complaint Review Bd.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
25911
Year 1 Executive Bud
25691
Year 1 Actual
16888
Year 1 Forecast
28112
Year 2 Estimate
29168
Year 3 Estimate
29189
Year 4 Estimate
29189
Year 5 Estimate
29189
D.O.I.T.T.
Publication Date: 20250501 • Agency Number: 858 • Report Sort: 858723
Publication Date
20250501
Agency Number
858
Report Sort
858723
Agency Name
D.O.I.T.T.
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
543
Year 1 Forecast
18228
Year 2 Estimate
6840
Board of Elections
Publication Date: 20250501 • Agency Number: 003 • Report Sort: 3707
Publication Date
20250501
Agency Number
003
Report Sort
3707
Agency Name
Board of Elections
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
122712
Year 1 Executive Bud
68752
Year 1 Actual
76491
Year 1 Forecast
119752
Year 2 Estimate
69854
Year 3 Estimate
69854
Year 4 Estimate
69854
Year 5 Estimate
69854