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
Landmarks Preservation Comm.
Publication Date: 20250501 • Agency Number: 136 • Report Sort: 136723
Publication Date
20250501
Agency Number
136
Report Sort
136723
Agency Name
Landmarks Preservation Comm.
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
74
Landmarks Preservation Comm.
Publication Date: 20250501 • Agency Number: 136 • Report Sort: 136725
Publication Date
20250501
Agency Number
136
Report Sort
136725
Agency Name
Landmarks Preservation Comm.
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2025
Year 1 Executive Bud
123
Year 1 Forecast
525
Year 2 Estimate
123
Year 3 Estimate
123
Year 4 Estimate
123
Year 5 Estimate
123
Landmarks Preservation Comm.
Publication Date: 20250501 • Agency Number: 136 • Report Sort: 136728
Publication Date
20250501
Agency Number
136
Report Sort
136728
Agency Name
Landmarks Preservation Comm.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
7964
Year 1 Executive Bud
7934
Year 1 Actual
5149
Year 1 Forecast
8817
Year 2 Estimate
8144
Year 3 Estimate
8148
Year 4 Estimate
8148
Year 5 Estimate
8148
Landmarks Preservation Comm.
Publication Date: 20250501 • Agency Number: 136 • Report Sort: 136729
Publication Date
20250501
Agency Number
136
Report Sort
136729
Agency Name
Landmarks Preservation Comm.
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
7150
Year 1 Forecast
7153
Year 2 Estimate
7446
Year 3 Estimate
7450
Year 4 Estimate
7450
Year 5 Estimate
7450
Districting Commission
Publication Date: 20250501 • Agency Number: 138 • Report Sort: 138704
Publication Date
20250501
Agency Number
138
Report Sort
138704
Agency Name
Districting Commission
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
17
Districting Commission
Publication Date: 20250501 • Agency Number: 138 • Report Sort: 138705
Publication Date
20250501
Agency Number
138
Report Sort
138705
Agency Name
Districting Commission
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
17
Districting Commission
Publication Date: 20250501 • Agency Number: 138 • Report Sort: 138728
Publication Date
20250501
Agency Number
138
Report Sort
138728
Agency Name
Districting Commission
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
17
Taxi & Limousine Commission
Publication Date: 20250501 • Agency Number: 156 • Report Sort: 156704
Publication Date
20250501
Agency Number
156
Report Sort
156704
Agency Name
Taxi & Limousine Commission
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
54467
Year 1 Executive Bud
60305
Year 1 Actual
36263
Year 1 Forecast
60652
Year 2 Estimate
58134
Year 3 Estimate
57921
Year 4 Estimate
57921
Year 5 Estimate
57921
Taxi & Limousine Commission
Publication Date: 20250501 • Agency Number: 156 • Report Sort: 156707
Publication Date
20250501
Agency Number
156
Report Sort
156707
Agency Name
Taxi & Limousine Commission
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
38476
Year 1 Executive Bud
45434
Year 1 Actual
23802
Year 1 Forecast
41813
Year 2 Estimate
45088
Year 3 Estimate
45502
Year 4 Estimate
45502
Year 5 Estimate
45502
Taxi & Limousine Commission
Publication Date: 20250501 • Agency Number: 156 • Report Sort: 156708
Publication Date
20250501
Agency Number
156
Report Sort
156708
Agency Name
Taxi & Limousine Commission
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
45434
Year 1 Forecast
41813
Year 2 Estimate
45088
Year 3 Estimate
45502
Year 4 Estimate
45502
Year 5 Estimate
45502
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
Taxi & Limousine Commission
Publication Date: 20250501 • Agency Number: 156 • Report Sort: 156719
Publication Date
20250501
Agency Number
156
Report Sort
156719
Agency Name
Taxi & Limousine Commission
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
15991
Year 1 Executive Bud
14871
Year 1 Actual
12461
Year 1 Forecast
18839
Year 2 Estimate
13046
Year 3 Estimate
12419
Year 4 Estimate
12419
Year 5 Estimate
12419
Office of Racial Equity
Publication Date: 20250501 • Agency Number: 213 • Report Sort: 213707
Publication Date
20250501
Agency Number
213
Report Sort
213707
Agency Name
Office of Racial Equity
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
1055
Year 1 Executive Bud
4599
Year 1 Actual
1313
Year 1 Forecast
4579
Year 2 Estimate
4623
Year 3 Estimate
4623
Year 4 Estimate
4623
Year 5 Estimate
4623
Office of Racial Equity
Publication Date: 20250501 • Agency Number: 213 • Report Sort: 213708
Publication Date
20250501
Agency Number
213
Report Sort
213708
Agency Name
Office of Racial Equity
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
4599
Year 1 Forecast
4579
Year 2 Estimate
4623
Year 3 Estimate
4623
Year 4 Estimate
4623
Year 5 Estimate
4623
Office of Racial Equity
Publication Date: 20250501 • Agency Number: 213 • Report Sort: 213719
Publication Date
20250501
Agency Number
213
Report Sort
213719
Agency Name
Office of Racial Equity
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
32
Year 1 Executive Bud
1004
Year 1 Actual
62
Year 1 Forecast
1126
Year 2 Estimate
4344
Year 3 Estimate
1004
Year 4 Estimate
1004
Year 5 Estimate
1004
Office of Racial Equity
Publication Date: 20250501 • Agency Number: 213 • Report Sort: 213720
Publication Date
20250501
Agency Number
213
Report Sort
213720
Agency Name
Office of Racial Equity
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
1004
Year 1 Forecast
1126
Year 2 Estimate
4344
Year 3 Estimate
1004
Year 4 Estimate
1004
Year 5 Estimate
1004
Commission on Racial Equity
Publication Date: 20250501 • Agency Number: 215 • Report Sort: 215704
Publication Date
20250501
Agency Number
215
Report Sort
215704
Agency Name
Commission on Racial Equity
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
314
Year 1 Executive Bud
1639
Year 1 Actual
671
Year 1 Forecast
2338
Year 2 Estimate
4828
Year 3 Estimate
4628
Year 4 Estimate
2828
Year 5 Estimate
2828
Commission on Racial Equity
Publication Date: 20250501 • Agency Number: 215 • Report Sort: 215705
Publication Date
20250501
Agency Number
215
Report Sort
215705
Agency Name
Commission on Racial Equity
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
260
Year 1 Executive Bud
1329
Year 1 Actual
645
Year 1 Forecast
1255
Year 2 Estimate
1765
Year 3 Estimate
1765
Year 4 Estimate
1765
Year 5 Estimate
1765
Commission on Racial Equity
Publication Date: 20250501 • Agency Number: 215 • Report Sort: 215708
Publication Date
20250501
Agency Number
215
Report Sort
215708
Agency Name
Commission on Racial Equity
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
1329
Year 1 Forecast
1255
Year 2 Estimate
1765
Year 3 Estimate
1765
Year 4 Estimate
1765
Year 5 Estimate
1765
Commission on Racial Equity
Publication Date: 20250501 • Agency Number: 215 • Report Sort: 215718
Publication Date
20250501
Agency Number
215
Report Sort
215718
Agency Name
Commission on Racial Equity
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
54
Year 1 Executive Bud
310
Year 1 Actual
26
Year 1 Forecast
1083
Year 2 Estimate
3063
Year 3 Estimate
2863
Year 4 Estimate
1063
Year 5 Estimate
1063
Commission on Racial Equity
Publication Date: 20250501 • Agency Number: 215 • Report Sort: 215729
Publication Date
20250501
Agency Number
215
Report Sort
215729
Agency Name
Commission on Racial Equity
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
1639
Year 1 Forecast
2338
Year 2 Estimate
4828
Year 3 Estimate
4628
Year 4 Estimate
2828
Year 5 Estimate
2828
Commission on Human Rights
Publication Date: 20250501 • Agency Number: 226 • Report Sort: 226704
Publication Date
20250501
Agency Number
226
Report Sort
226704
Agency Name
Commission on Human Rights
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
11494
Year 1 Executive Bud
14114
Year 1 Actual
8072
Year 1 Forecast
14618
Year 2 Estimate
14945
Year 3 Estimate
14257
Year 4 Estimate
14257
Year 5 Estimate
14257
Commission on Human Rights
Publication Date: 20250501 • Agency Number: 226 • Report Sort: 226707
Publication Date
20250501
Agency Number
226
Report Sort
226707
Agency Name
Commission on Human Rights
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
9793
Year 1 Executive Bud
12167
Year 1 Actual
6688
Year 1 Forecast
11950
Year 2 Estimate
13021
Year 3 Estimate
12333
Year 4 Estimate
12333
Year 5 Estimate
12333
Commission on Human Rights
Publication Date: 20250501 • Agency Number: 226 • Report Sort: 226708
Publication Date
20250501
Agency Number
226
Report Sort
226708
Agency Name
Commission on Human Rights
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
12167
Year 1 Forecast
11950
Year 2 Estimate
13021
Year 3 Estimate
12333
Year 4 Estimate
12333
Year 5 Estimate
12333
Commission on Human Rights
Publication Date: 20250501 • Agency Number: 226 • Report Sort: 226720
Publication Date
20250501
Agency Number
226
Report Sort
226720
Agency Name
Commission on Human Rights
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
1264
Year 1 Forecast
1985
Year 2 Estimate
1233
Year 3 Estimate
1924
Year 4 Estimate
1924
Year 5 Estimate
1924
Commission on Human Rights
Publication Date: 20250501 • Agency Number: 226 • Report Sort: 226726
Publication Date
20250501
Agency Number
226
Report Sort
226726
Agency Name
Commission on Human Rights
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
683
Year 1 Forecast
683
Year 2 Estimate
691
Commission on Human Rights
Publication Date: 20250501 • Agency Number: 226 • Report Sort: 226729
Publication Date
20250501
Agency Number
226
Report Sort
226729
Agency Name
Commission on Human Rights
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
13431
Year 1 Forecast
13935
Year 2 Estimate
14254
Year 3 Estimate
14257
Year 4 Estimate
14257
Year 5 Estimate
14257
Commission on Human Rights
Publication Date: 20250501 • Agency Number: 226 • Report Sort: 226735
Publication Date
20250501
Agency Number
226
Report Sort
226735
Agency Name
Commission on Human Rights
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
683
Year 1 Forecast
683
Year 2 Estimate
691
Youth & Community Development
Publication Date: 20250501 • Agency Number: 260 • Report Sort: 260711
Publication Date
20250501
Agency Number
260
Report Sort
260711
Agency Name
Youth & Community Development
Line Number
711
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
426
Year 4 Estimate
426
Year 5 Estimate
426
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
Youth & Community Development
Publication Date: 20250501 • Agency Number: 260 • Report Sort: 260714
Publication Date
20250501
Agency Number
260
Report Sort
260714
Agency Name
Youth & Community Development
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
8422
Year 1 Forecast
7934
Year 2 Estimate
7934
Year 3 Estimate
7934
Year 4 Estimate
7934
Year 5 Estimate
7934
Youth & Community Development
Publication Date: 20250501 • Agency Number: 260 • Report Sort: 260718
Publication Date
20250501
Agency Number
260
Report Sort
260718
Agency Name
Youth & Community Development
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
1237546
Year 1 Executive Bud
1124692
Year 1 Actual
1097766
Year 1 Forecast
1355156
Year 2 Estimate
1243212
Year 3 Estimate
1496939
Year 4 Estimate
1538317
Year 5 Estimate
1538138
Youth & Community Development
Publication Date: 20250501 • Agency Number: 260 • Report Sort: 260721
Publication Date
20250501
Agency Number
260
Report Sort
260721
Agency Name
Youth & Community Development
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Forecast
30
Year 2 Estimate
55
Youth & Community Development
Publication Date: 20250501 • Agency Number: 260 • Report Sort: 260723
Publication Date
20250501
Agency Number
260
Report Sort
260723
Agency Name
Youth & Community Development
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
12029
Year 1 Forecast
18044
Year 2 Estimate
14660
Year 3 Estimate
14660
Year 4 Estimate
10861
Year 5 Estimate
10861
Youth & Community Development
Publication Date: 20250501 • Agency Number: 260 • Report Sort: 260726
Publication Date
20250501
Agency Number
260
Report Sort
260726
Agency Name
Youth & Community Development
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
83887
Year 1 Forecast
94759
Year 2 Estimate
89810
Year 3 Estimate
89365
Year 4 Estimate
88926
Year 5 Estimate
88747
Youth & Community Development
Publication Date: 20250501 • Agency Number: 260 • Report Sort: 260727
Publication Date
20250501
Agency Number
260
Report Sort
260727
Agency Name
Youth & Community Development
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
141237
Year 1 Forecast
4316
Year 2 Estimate
2012
Year 3 Estimate
2000
Year 4 Estimate
2000
Year 5 Estimate
2000
Youth & Community Development
Publication Date: 20250501 • Agency Number: 260 • Report Sort: 260732
Publication Date
20250501
Agency Number
260
Report Sort
260732
Agency Name
Youth & Community Development
Line Number
732
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
12455
Year 1 Forecast
18044
Year 2 Estimate
14660
Year 3 Estimate
14660
Year 4 Estimate
11287
Year 5 Estimate
11287
Youth & Community Development
Publication Date: 20250501 • Agency Number: 260 • Report Sort: 260734
Publication Date
20250501
Agency Number
260
Report Sort
260734
Agency Name
Youth & Community Development
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2025
Year 1 Executive Bud
7162
Year 1 Forecast
7537
Year 2 Estimate
7165
Year 3 Estimate
7165
Year 4 Estimate
7165
Year 5 Estimate
7165
Youth & Community Development
Publication Date: 20250501 • Agency Number: 260 • Report Sort: 260736
Publication Date
20250501
Agency Number
260
Report Sort
260736
Agency Name
Youth & Community Development
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
141237
Year 1 Forecast
4316
Year 2 Estimate
2012
Year 3 Estimate
2000
Year 4 Estimate
2000
Year 5 Estimate
2000
Conflicts of Interest Board
Publication Date: 20250501 • Agency Number: 312 • Report Sort: 312704
Publication Date
20250501
Agency Number
312
Report Sort
312704
Agency Name
Conflicts of Interest Board
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
2755
Year 1 Executive Bud
2678
Year 1 Actual
1813
Year 1 Forecast
2859
Year 2 Estimate
2860
Year 3 Estimate
2861
Year 4 Estimate
2861
Year 5 Estimate
2861
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
Conflicts of Interest Board
Publication Date: 20250501 • Agency Number: 312 • Report Sort: 312708
Publication Date
20250501
Agency Number
312
Report Sort
312708
Agency Name
Conflicts of Interest Board
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
2535
Year 1 Forecast
2680
Year 2 Estimate
2717
Year 3 Estimate
2718
Year 4 Estimate
2718
Year 5 Estimate
2718
Conflicts of Interest Board
Publication Date: 20250501 • Agency Number: 312 • Report Sort: 312719
Publication Date
20250501
Agency Number
312
Report Sort
312719
Agency Name
Conflicts of Interest Board
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
117
Year 1 Executive Bud
143
Year 1 Actual
90
Year 1 Forecast
179
Year 2 Estimate
143
Year 3 Estimate
143
Year 4 Estimate
143
Year 5 Estimate
143
Conflicts of Interest Board
Publication Date: 20250501 • Agency Number: 312 • Report Sort: 312720
Publication Date
20250501
Agency Number
312
Report Sort
312720
Agency Name
Conflicts of Interest Board
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
143
Year 1 Forecast
179
Year 2 Estimate
143
Year 3 Estimate
143
Year 4 Estimate
143
Year 5 Estimate
143
Office of Collective Barg.
Publication Date: 20250501 • Agency Number: 313 • Report Sort: 313709
Publication Date
20250501
Agency Number
313
Report Sort
313709
Agency Name
Office of Collective Barg.
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
240
Year 1 Forecast
240
Year 2 Estimate
240
Year 3 Estimate
240
Year 4 Estimate
240
Year 5 Estimate
240
Office of Collective Barg.
Publication Date: 20250501 • Agency Number: 313 • Report Sort: 313718
Publication Date
20250501
Agency Number
313
Report Sort
313718
Agency Name
Office of Collective Barg.
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
225
Year 1 Executive Bud
282
Year 1 Actual
259
Year 1 Forecast
282
Year 2 Estimate
282
Year 3 Estimate
282
Year 4 Estimate
282
Year 5 Estimate
282
Office of Collective Barg.
Publication Date: 20250501 • Agency Number: 313 • Report Sort: 313720
Publication Date
20250501
Agency Number
313
Report Sort
313720
Agency Name
Office of Collective Barg.
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
253
Year 1 Forecast
253
Year 2 Estimate
253
Year 3 Estimate
253
Year 4 Estimate
253
Year 5 Estimate
253
Office of Collective Barg.
Publication Date: 20250501 • Agency Number: 313 • Report Sort: 313721
Publication Date
20250501
Agency Number
313
Report Sort
313721
Agency Name
Office of Collective Barg.
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
29
Year 1 Forecast
29
Year 2 Estimate
29
Year 3 Estimate
29
Year 4 Estimate
29
Year 5 Estimate
29
Office of Collective Barg.
Publication Date: 20250501 • Agency Number: 313 • Report Sort: 313730
Publication Date
20250501
Agency Number
313
Report Sort
313730
Agency Name
Office of Collective Barg.
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
269
Year 1 Forecast
269
Year 2 Estimate
269
Year 3 Estimate
269
Year 4 Estimate
269
Year 5 Estimate
269
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