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 Finance
Publication Date: 20250501 • Agency Number: 836 • Report Sort: 836721
Publication Date
20250501
Agency Number
836
Report Sort
836721
Agency Name
Department of Finance
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Forecast
500
Department of Finance
Publication Date: 20250501 • Agency Number: 836 • Report Sort: 836723
Publication Date
20250501
Agency Number
836
Report Sort
836723
Agency Name
Department of Finance
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
75
Department of Finance
Publication Date: 20250501 • Agency Number: 836 • Report Sort: 836727
Publication Date
20250501
Agency Number
836
Report Sort
836727
Agency Name
Department of Finance
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
854
Year 1 Forecast
854
Year 2 Estimate
854
Year 3 Estimate
854
Year 4 Estimate
854
Year 5 Estimate
854
Department of Finance
Publication Date: 20250501 • Agency Number: 836 • Report Sort: 836728
Publication Date
20250501
Agency Number
836
Report Sort
836728
Agency Name
Department of Finance
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
341809
Year 1 Executive Bud
347095
Year 1 Actual
253937
Year 1 Forecast
360856
Year 2 Estimate
365208
Year 3 Estimate
366459
Year 4 Estimate
367279
Year 5 Estimate
369101
Department of Finance
Publication Date: 20250501 • Agency Number: 836 • Report Sort: 836732
Publication Date
20250501
Agency Number
836
Report Sort
836732
Agency Name
Department of Finance
Line Number
732
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
438
Year 1 Forecast
513
Year 2 Estimate
438
Year 3 Estimate
438
Year 4 Estimate
438
Year 5 Estimate
438
Department of Finance
Publication Date: 20250501 • Agency Number: 836 • Report Sort: 836735
Publication Date
20250501
Agency Number
836
Report Sort
836735
Agency Name
Department of Finance
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Forecast
999
Department of Transportation
Publication Date: 20250501 • Agency Number: 841 • Report Sort: 841704
Publication Date
20250501
Agency Number
841
Report Sort
841704
Agency Name
Department of Transportation
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Prior Year Actual
1471076
Year 1 Executive Bud
1446660
Year 1 Actual
1096114
Year 1 Forecast
1538040
Year 2 Estimate
1500186
Year 3 Estimate
1473788
Year 4 Estimate
1460629
Year 5 Estimate
1463252
Department of Transportation
Publication Date: 20250501 • Agency Number: 841 • Report Sort: 841705
Publication Date
20250501
Agency Number
841
Report Sort
841705
Agency Name
Department of Transportation
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
648420
Year 1 Executive Bud
630910
Year 1 Actual
435773
Year 1 Forecast
664736
Year 2 Estimate
654553
Year 3 Estimate
657534
Year 4 Estimate
651424
Year 5 Estimate
651334
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
Department of Transportation
Publication Date: 20250501 • Agency Number: 841 • Report Sort: 841717
Publication Date
20250501
Agency Number
841
Report Sort
841717
Agency Name
Department of Transportation
Line Number
717
Line Number Description
Medical Assistance
Fiscal Year 1
2025
Year 1 Actual
2
Year 1 Forecast
0
Year 2 Estimate
0
Year 3 Estimate
0
Year 4 Estimate
0
Year 5 Estimate
0
Department of Transportation
Publication Date: 20250501 • Agency Number: 841 • Report Sort: 841718
Publication Date
20250501
Agency Number
841
Report Sort
841718
Agency Name
Department of Transportation
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
813872
Year 1 Executive Bud
810770
Year 1 Actual
659706
Year 1 Forecast
867279
Year 2 Estimate
840712
Year 3 Estimate
811274
Year 4 Estimate
804225
Year 5 Estimate
806938
Department of Transportation
Publication Date: 20250501 • Agency Number: 841 • Report Sort: 841721
Publication Date
20250501
Agency Number
841
Report Sort
841721
Agency Name
Department of Transportation
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
572
Year 1 Forecast
5303
Year 2 Estimate
322
Year 3 Estimate
322
Year 4 Estimate
72
Year 5 Estimate
72
Department of Transportation
Publication Date: 20250501 • Agency Number: 841 • Report Sort: 841722
Publication Date
20250501
Agency Number
841
Report Sort
841722
Agency Name
Department of Transportation
Line Number
722
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2025
Year 1 Executive Bud
129616
Year 1 Forecast
152675
Year 2 Estimate
140243
Year 3 Estimate
140630
Year 4 Estimate
140999
Year 5 Estimate
143792
Department of Transportation
Publication Date: 20250501 • Agency Number: 841 • Report Sort: 841726
Publication Date
20250501
Agency Number
841
Report Sort
841726
Agency Name
Department of Transportation
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
62588
Year 1 Forecast
68034
Year 2 Estimate
56019
Year 3 Estimate
50077
Year 4 Estimate
46476
Year 5 Estimate
46476
Department of Transportation
Publication Date: 20250501 • Agency Number: 841 • Report Sort: 841727
Publication Date
20250501
Agency Number
841
Report Sort
841727
Agency Name
Department of Transportation
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
1420
Year 1 Forecast
2481
Year 2 Estimate
1420
Year 3 Estimate
1420
Year 4 Estimate
1420
Year 5 Estimate
1420
Department of Transportation
Publication Date: 20250501 • Agency Number: 841 • Report Sort: 841731
Publication Date
20250501
Agency Number
841
Report Sort
841731
Agency Name
Department of Transportation
Line Number
731
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2025
Year 1 Executive Bud
313701
Year 1 Forecast
344396
Year 2 Estimate
331554
Year 3 Estimate
332258
Year 4 Estimate
332647
Year 5 Estimate
335440
Department of Transportation
Publication Date: 20250501 • Agency Number: 841 • Report Sort: 841732
Publication Date
20250501
Agency Number
841
Report Sort
841732
Agency Name
Department of Transportation
Line Number
732
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
132268
Year 1 Forecast
162199
Year 2 Estimate
146399
Year 3 Estimate
146407
Year 4 Estimate
146407
Year 5 Estimate
146407
Department of Transportation
Publication Date: 20250501 • Agency Number: 841 • Report Sort: 841735
Publication Date
20250501
Agency Number
841
Report Sort
841735
Agency Name
Department of Transportation
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
109045
Year 1 Forecast
135255
Year 2 Estimate
78658
Year 3 Estimate
72049
Year 4 Estimate
68413
Year 5 Estimate
68413
Department of Transportation
Publication Date: 20250501 • Agency Number: 841 • Report Sort: 841736
Publication Date
20250501
Agency Number
841
Report Sort
841736
Agency Name
Department of Transportation
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
2778
Year 1 Forecast
4148
Year 2 Estimate
2908
Year 3 Estimate
2911
Year 4 Estimate
2911
Year 5 Estimate
2911
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846706
Publication Date
20250501
Agency Number
846
Report Sort
846706
Agency Name
Dept of Parks and Recreation
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Prior Year Actual
3023
Year 1 Executive Bud
3556
Year 1 Actual
1827
Year 1 Forecast
9866
Year 2 Estimate
4812
Year 3 Estimate
3575
Year 4 Estimate
3526
Year 5 Estimate
3526
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846707
Publication Date
20250501
Agency Number
846
Report Sort
846707
Agency Name
Dept of Parks and Recreation
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
496110
Year 1 Executive Bud
443832
Year 1 Actual
325208
Year 1 Forecast
496037
Year 2 Estimate
499759
Year 3 Estimate
496794
Year 4 Estimate
496844
Year 5 Estimate
496844
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846709
Publication Date
20250501
Agency Number
846
Report Sort
846709
Agency Name
Dept of Parks and Recreation
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
3125
Year 1 Forecast
16482
Year 2 Estimate
4867
Year 3 Estimate
4906
Year 4 Estimate
4906
Year 5 Estimate
4906
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846710
Publication Date
20250501
Agency Number
846
Report Sort
846710
Agency Name
Dept of Parks and Recreation
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2025
Year 1 Executive Bud
53846
Year 1 Forecast
53852
Year 2 Estimate
56005
Year 3 Estimate
56081
Year 4 Estimate
56081
Year 5 Estimate
56081
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846718
Publication Date
20250501
Agency Number
846
Report Sort
846718
Agency Name
Dept of Parks and Recreation
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
142895
Year 1 Executive Bud
139050
Year 1 Actual
94478
Year 1 Forecast
166251
Year 2 Estimate
167493
Year 3 Estimate
155228
Year 4 Estimate
155203
Year 5 Estimate
155203
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846719
Publication Date
20250501
Agency Number
846
Report Sort
846719
Agency Name
Dept of Parks and Recreation
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
142895
Year 1 Executive Bud
139050
Year 1 Actual
94478
Year 1 Forecast
166251
Year 2 Estimate
167493
Year 3 Estimate
155228
Year 4 Estimate
155203
Year 5 Estimate
155203
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846721
Publication Date
20250501
Agency Number
846
Report Sort
846721
Agency Name
Dept of Parks and Recreation
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
1057
Year 1 Forecast
3651
Year 2 Estimate
5123
Year 3 Estimate
920
Year 4 Estimate
926
Year 5 Estimate
926
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846722
Publication Date
20250501
Agency Number
846
Report Sort
846722
Agency Name
Dept of Parks and Recreation
Line Number
722
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2025
Year 1 Executive Bud
3215
Year 1 Forecast
3215
Year 2 Estimate
2588
Year 3 Estimate
2588
Year 4 Estimate
2588
Year 5 Estimate
2588
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846726
Publication Date
20250501
Agency Number
846
Report Sort
846726
Agency Name
Dept of Parks and Recreation
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
13
Year 1 Forecast
868
Year 2 Estimate
13
Year 3 Estimate
6
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846727
Publication Date
20250501
Agency Number
846
Report Sort
846727
Agency Name
Dept of Parks and Recreation
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Forecast
570
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846729
Publication Date
20250501
Agency Number
846
Report Sort
846729
Agency Name
Dept of Parks and Recreation
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
518679
Year 1 Forecast
575077
Year 2 Estimate
595708
Year 3 Estimate
584718
Year 4 Estimate
584890
Year 5 Estimate
584890
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846730
Publication Date
20250501
Agency Number
846
Report Sort
846730
Agency Name
Dept of Parks and Recreation
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Executive Bud
4182
Year 1 Forecast
20133
Year 2 Estimate
9990
Year 3 Estimate
5826
Year 4 Estimate
5832
Year 5 Estimate
5832
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846735
Publication Date
20250501
Agency Number
846
Report Sort
846735
Agency Name
Dept of Parks and Recreation
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
203
Year 1 Forecast
2791
Year 2 Estimate
219
Year 3 Estimate
168
Dept of Parks and Recreation
Publication Date: 20250501 • Agency Number: 846 • Report Sort: 846736
Publication Date
20250501
Agency Number
846
Report Sort
846736
Agency Name
Dept of Parks and Recreation
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2025
Year 1 Executive Bud
256
Year 1 Forecast
2608
Year 2 Estimate
281
Year 3 Estimate
281
Year 4 Estimate
281
Year 5 Estimate
281
Dept. of Design & Construction
Publication Date: 20250501 • Agency Number: 850 • Report Sort: 850705
Publication Date
20250501
Agency Number
850
Report Sort
850705
Agency Name
Dept. of Design & Construction
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
118534
Year 1 Executive Bud
125638
Year 1 Actual
78353
Year 1 Forecast
123954
Year 2 Estimate
132396
Year 3 Estimate
132577
Year 4 Estimate
132577
Year 5 Estimate
132577
Dept. of Design & Construction
Publication Date: 20250501 • Agency Number: 850 • Report Sort: 850706
Publication Date
20250501
Agency Number
850
Report Sort
850706
Agency Name
Dept. of Design & Construction
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Prior Year Actual
2
Year 1 Actual
2
Dept. of Design & Construction
Publication Date: 20250501 • Agency Number: 850 • Report Sort: 850710
Publication Date
20250501
Agency Number
850
Report Sort
850710
Agency Name
Dept. of Design & Construction
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2025
Year 1 Executive Bud
116274
Year 1 Forecast
114510
Year 2 Estimate
121674
Year 3 Estimate
121828
Year 4 Estimate
121828
Year 5 Estimate
121828
Dept. of Design & Construction
Publication Date: 20250501 • Agency Number: 850 • Report Sort: 850713
Publication Date
20250501
Agency Number
850
Report Sort
850713
Agency Name
Dept. of Design & Construction
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2025
Year 1 Forecast
79
Year 2 Estimate
79
Dept. of Design & Construction
Publication Date: 20250501 • Agency Number: 850 • Report Sort: 850719
Publication Date
20250501
Agency Number
850
Report Sort
850719
Agency Name
Dept. of Design & Construction
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
53396
Year 1 Executive Bud
53374
Year 1 Actual
32390
Year 1 Forecast
55000
Year 2 Estimate
31633
Year 3 Estimate
30854
Year 4 Estimate
30854
Year 5 Estimate
30854
Dept. of Design & Construction
Publication Date: 20250501 • Agency Number: 850 • Report Sort: 850720
Publication Date
20250501
Agency Number
850
Report Sort
850720
Agency Name
Dept. of Design & Construction
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
32064
Year 1 Forecast
14360
Year 2 Estimate
10190
Year 3 Estimate
9411
Year 4 Estimate
9411
Year 5 Estimate
9411
Dept. of Design & Construction
Publication Date: 20250501 • Agency Number: 850 • Report Sort: 850729
Publication Date
20250501
Agency Number
850
Report Sort
850729
Agency Name
Dept. of Design & Construction
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
41428
Year 1 Forecast
23725
Year 2 Estimate
20833
Year 3 Estimate
20160
Year 4 Estimate
20160
Year 5 Estimate
20160
Dept. of Design & Construction
Publication Date: 20250501 • Agency Number: 850 • Report Sort: 850730
Publication Date
20250501
Agency Number
850
Report Sort
850730
Agency Name
Dept. of Design & Construction
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2025
Year 1 Forecast
275
Dept. of Design & Construction
Publication Date: 20250501 • Agency Number: 850 • Report Sort: 850734
Publication Date
20250501
Agency Number
850
Report Sort
850734
Agency Name
Dept. of Design & Construction
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2025
Year 1 Forecast
6295
Year 2 Estimate
79
Dept. of Design & Construction
Publication Date: 20250501 • Agency Number: 850 • Report Sort: 850735
Publication Date
20250501
Agency Number
850
Report Sort
850735
Agency Name
Dept. of Design & Construction
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Forecast
10689
Dept of Citywide Admin Srvces
Publication Date: 20250501 • Agency Number: 856 • Report Sort: 856705
Publication Date
20250501
Agency Number
856
Report Sort
856705
Agency Name
Dept of Citywide Admin Srvces
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
220841
Year 1 Executive Bud
229372
Year 1 Actual
143762
Year 1 Forecast
230998
Year 2 Estimate
237090
Year 3 Estimate
234446
Year 4 Estimate
234394
Year 5 Estimate
234394
Dept of Citywide Admin Srvces
Publication Date: 20250501 • Agency Number: 856 • Report Sort: 856706
Publication Date
20250501
Agency Number
856
Report Sort
856706
Agency Name
Dept of Citywide Admin Srvces
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2025
Prior Year Actual
4032
Year 1 Executive Bud
2255
Year 1 Actual
1438
Year 1 Forecast
3955
Year 2 Estimate
2255
Year 3 Estimate
2255
Year 4 Estimate
2255
Year 5 Estimate
2255
Dept of Citywide Admin Srvces
Publication Date: 20250501 • Agency Number: 856 • Report Sort: 856708
Publication Date
20250501
Agency Number
856
Report Sort
856708
Agency Name
Dept of Citywide Admin Srvces
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
163149
Year 1 Forecast
164480
Year 2 Estimate
167094
Year 3 Estimate
168038
Year 4 Estimate
167980
Year 5 Estimate
167980
D.O.I.T.T.
Publication Date: 20250501 • Agency Number: 858 • Report Sort: 858720
Publication Date
20250501
Agency Number
858
Report Sort
858720
Agency Name
D.O.I.T.T.
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
502186
Year 1 Forecast
565041
Year 2 Estimate
523704
Year 3 Estimate
362759
Year 4 Estimate
362759
Year 5 Estimate
362759
Dept of Citywide Admin Srvces
Publication Date: 20250501 • Agency Number: 856 • Report Sort: 856714
Publication Date
20250501
Agency Number
856
Report Sort
856714
Agency Name
Dept of Citywide Admin Srvces
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2025
Year 1 Executive Bud
220
Year 1 Forecast
220
Year 2 Estimate
223
Year 3 Estimate
224
Year 4 Estimate
224
Year 5 Estimate
224
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