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
Public Administrator- Brooklyn
Publication Date: 20250501 • Agency Number: 943 • Report Sort: 943708
Publication Date
20250501
Agency Number
943
Report Sort
943708
Agency Name
Public Administrator- Brooklyn
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
957
Year 1 Forecast
1059
Year 2 Estimate
1087
Year 3 Estimate
1094
Year 4 Estimate
1094
Year 5 Estimate
1094
Public Administrator- Brooklyn
Publication Date: 20250501 • Agency Number: 943 • Report Sort: 943718
Publication Date
20250501
Agency Number
943
Report Sort
943718
Agency Name
Public Administrator- Brooklyn
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
28
Year 1 Executive Bud
49
Year 1 Actual
20
Year 1 Forecast
61
Year 2 Estimate
49
Year 3 Estimate
49
Year 4 Estimate
49
Year 5 Estimate
49
Public Administrator- Brooklyn
Publication Date: 20250501 • Agency Number: 943 • Report Sort: 943720
Publication Date
20250501
Agency Number
943
Report Sort
943720
Agency Name
Public Administrator- Brooklyn
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
49
Year 1 Forecast
61
Year 2 Estimate
49
Year 3 Estimate
49
Year 4 Estimate
49
Year 5 Estimate
49
Public Administrator- Brooklyn
Publication Date: 20250501 • Agency Number: 943 • Report Sort: 943728
Publication Date
20250501
Agency Number
943
Report Sort
943728
Agency Name
Public Administrator- Brooklyn
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
910
Year 1 Executive Bud
1006
Year 1 Actual
684
Year 1 Forecast
1120
Year 2 Estimate
1136
Year 3 Estimate
1143
Year 4 Estimate
1143
Year 5 Estimate
1143
Department of Investigation
Publication Date: 20250501 • Agency Number: 032 • Report Sort: 32705
Publication Date
20250501
Agency Number
032
Report Sort
32705
Agency Name
Department of Investigation
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2025
Prior Year Actual
28099
Year 1 Executive Bud
28021
Year 1 Actual
17799
Year 1 Forecast
30566
Year 2 Estimate
30295
Year 3 Estimate
30328
Year 4 Estimate
30328
Year 5 Estimate
29793
Public Administrator - Queens
Publication Date: 20250501 • Agency Number: 944 • Report Sort: 944719
Publication Date
20250501
Agency Number
944
Report Sort
944719
Agency Name
Public Administrator - Queens
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
19
Year 1 Executive Bud
16
Year 1 Actual
2
Year 1 Forecast
33
Year 2 Estimate
16
Year 3 Estimate
16
Year 4 Estimate
16
Year 5 Estimate
16
Public Administrator - Queens
Publication Date: 20250501 • Agency Number: 944 • Report Sort: 944728
Publication Date
20250501
Agency Number
944
Report Sort
944728
Agency Name
Public Administrator - Queens
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
633
Year 1 Executive Bud
686
Year 1 Actual
419
Year 1 Forecast
686
Year 2 Estimate
695
Year 3 Estimate
702
Year 4 Estimate
702
Year 5 Estimate
702
Public Administrator - Queens
Publication Date: 20250501 • Agency Number: 944 • Report Sort: 944729
Publication Date
20250501
Agency Number
944
Report Sort
944729
Agency Name
Public Administrator - Queens
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
686
Year 1 Forecast
686
Year 2 Estimate
695
Year 3 Estimate
702
Year 4 Estimate
702
Year 5 Estimate
702
Public Administrator -Richmond
Publication Date: 20250501 • Agency Number: 945 • Report Sort: 945707
Publication Date
20250501
Agency Number
945
Report Sort
945707
Agency Name
Public Administrator -Richmond
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2025
Prior Year Actual
604
Year 1 Executive Bud
610
Year 1 Actual
393
Year 1 Forecast
610
Year 2 Estimate
618
Year 3 Estimate
625
Year 4 Estimate
625
Year 5 Estimate
625
Public Administrator -Richmond
Publication Date: 20250501 • Agency Number: 945 • Report Sort: 945708
Publication Date
20250501
Agency Number
945
Report Sort
945708
Agency Name
Public Administrator -Richmond
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
610
Year 1 Forecast
610
Year 2 Estimate
618
Year 3 Estimate
625
Year 4 Estimate
625
Year 5 Estimate
625
Public Administrator -Richmond
Publication Date: 20250501 • Agency Number: 945 • Report Sort: 945719
Publication Date
20250501
Agency Number
945
Report Sort
945719
Agency Name
Public Administrator -Richmond
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
54
Year 1 Executive Bud
31
Year 1 Actual
20
Year 1 Forecast
61
Year 2 Estimate
31
Year 3 Estimate
31
Year 4 Estimate
31
Year 5 Estimate
31
Public Administrator -Richmond
Publication Date: 20250501 • Agency Number: 945 • Report Sort: 945720
Publication Date
20250501
Agency Number
945
Report Sort
945720
Agency Name
Public Administrator -Richmond
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
31
Year 1 Forecast
61
Year 2 Estimate
31
Year 3 Estimate
31
Year 4 Estimate
31
Year 5 Estimate
31
Prior Payable Adjustment
Publication Date: 20250501 • Agency Number: 989 • Report Sort: 989718
Publication Date
20250501
Agency Number
989
Report Sort
989718
Agency Name
Prior Payable Adjustment
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
-1220532
Year 1 Forecast
-816000
Prior Payable Adjustment
Publication Date: 20250501 • Agency Number: 989 • Report Sort: 989719
Publication Date
20250501
Agency Number
989
Report Sort
989719
Agency Name
Prior Payable Adjustment
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
-1220532
Year 1 Forecast
-816000
Prior Payable Adjustment
Publication Date: 20250501 • Agency Number: 989 • Report Sort: 989728
Publication Date
20250501
Agency Number
989
Report Sort
989728
Agency Name
Prior Payable Adjustment
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Prior Year Actual
-1220532
Year 1 Forecast
-816000
Prior Payable Adjustment
Publication Date: 20250501 • Agency Number: 989 • Report Sort: 989729
Publication Date
20250501
Agency Number
989
Report Sort
989729
Agency Name
Prior Payable Adjustment
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Forecast
-816000
General Reserve
Publication Date: 20250501 • Agency Number: 991 • Report Sort: 991719
Publication Date
20250501
Agency Number
991
Report Sort
991719
Agency Name
General Reserve
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Year 1 Executive Bud
1200000
Year 1 Forecast
50000
Year 2 Estimate
1200000
Year 3 Estimate
1200000
Year 4 Estimate
1200000
Year 5 Estimate
1200000
General Reserve
Publication Date: 20250501 • Agency Number: 991 • Report Sort: 991720
Publication Date
20250501
Agency Number
991
Report Sort
991720
Agency Name
General Reserve
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
1200000
Year 1 Forecast
50000
Year 2 Estimate
1200000
Year 3 Estimate
1200000
Year 4 Estimate
1200000
Year 5 Estimate
1200000
General Reserve
Publication Date: 20250501 • Agency Number: 991 • Report Sort: 991729
Publication Date
20250501
Agency Number
991
Report Sort
991729
Agency Name
General Reserve
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2025
Year 1 Executive Bud
1200000
Year 1 Forecast
50000
Year 2 Estimate
1200000
Year 3 Estimate
1200000
Year 4 Estimate
1200000
Year 5 Estimate
1200000
Citywide Savings Initiatives
Publication Date: 20250501 • Agency Number: 992 • Report Sort: 992704
Publication Date
20250501
Agency Number
992
Report Sort
992704
Agency Name
Citywide Savings Initiatives
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2025
Year 1 Forecast
-424000
Police Department
Publication Date: 20250501 • Agency Number: 056 • Report Sort: 56723
Publication Date
20250501
Agency Number
056
Report Sort
56723
Agency Name
Police Department
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Executive Bud
88
Year 1 Forecast
29855
Year 2 Estimate
88
Year 3 Estimate
88
Year 4 Estimate
88
Year 5 Estimate
88
Citywide Savings Initiatives
Publication Date: 20250501 • Agency Number: 992 • Report Sort: 992720
Publication Date
20250501
Agency Number
992
Report Sort
992720
Agency Name
Citywide Savings Initiatives
Line Number
720
Line Number Description
City Funds
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: 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
Energy Adjustment
Publication Date: 20250501 • Agency Number: 995 • Report Sort: 995728
Publication Date
20250501
Agency Number
995
Report Sort
995728
Agency Name
Energy Adjustment
Line Number
728
Line Number Description
Total Dept. (704 Above)
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
Department of Cultural Affairs
Publication Date: 20250501 • Agency Number: 126 • Report Sort: 126723
Publication Date
20250501
Agency Number
126
Report Sort
126723
Agency Name
Department of Cultural Affairs
Line Number
723
Line Number Description
State
Fiscal Year 1
2025
Year 1 Forecast
77
D.O.I.T.T.
Publication Date: 20250501 • Agency Number: 858 • Report Sort: 858719
Publication Date
20250501
Agency Number
858
Report Sort
858719
Agency Name
D.O.I.T.T.
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2025
Prior Year Actual
802663
Year 1 Executive Bud
632463
Year 1 Actual
555226
Year 1 Forecast
774816
Year 2 Estimate
659677
Year 3 Estimate
490839
Year 4 Estimate
490689
Year 5 Estimate
490675
District Attorney - Bronx
Publication Date: 20240424 • Agency Number: 902 • Report Sort: 902736
Publication Date
20240424
Agency Number
902
Report Sort
902736
Agency Name
District Attorney - Bronx
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
954
Year 1 Forecast
476
Year 2 Estimate
476
Year 3 Estimate
476
Year 4 Estimate
476
Year 5 Estimate
476
District Attorney - N.Y.
Publication Date: 20240424 • Agency Number: 901 • Report Sort: 901736
Publication Date
20240424
Agency Number
901
Report Sort
901736
Agency Name
District Attorney - N.Y.
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
1206
Year 1 Forecast
1206
Year 2 Estimate
1206
Year 3 Estimate
1206
Year 4 Estimate
1206
Year 5 Estimate
1206
District Attorney - Kings
Publication Date: 20240424 • Agency Number: 903 • Report Sort: 903736
Publication Date
20240424
Agency Number
903
Report Sort
903736
Agency Name
District Attorney - Kings
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Forecast
256
Year 2 Estimate
256
Year 3 Estimate
256
Year 4 Estimate
256
Year 5 Estimate
256
Dept of Records & Info Serv.
Publication Date: 20240424 • Agency Number: 860 • Report Sort: 860736
Publication Date
20240424
Agency Number
860
Report Sort
860736
Agency Name
Dept of Records & Info Serv.
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Forecast
97
D.O.I.T.T.
Publication Date: 20240424 • Agency Number: 858 • Report Sort: 858736
Publication Date
20240424
Agency Number
858
Report Sort
858736
Agency Name
D.O.I.T.T.
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
138188
Year 1 Forecast
192390
Year 2 Estimate
131977
Year 3 Estimate
131669
Year 4 Estimate
131673
Year 5 Estimate
131673
Dept. Cnsmr. & Wkr. Prot.
Publication Date: 20240424 • Agency Number: 866 • Report Sort: 866736
Publication Date
20240424
Agency Number
866
Report Sort
866736
Agency Name
Dept. Cnsmr. & Wkr. Prot.
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
3675
Year 1 Forecast
3675
Year 2 Estimate
3726
Year 3 Estimate
3777
Year 4 Estimate
3777
Year 5 Estimate
3777
District Attorney - Queens
Publication Date: 20240424 • Agency Number: 904 • Report Sort: 904736
Publication Date
20240424
Agency Number
904
Report Sort
904736
Agency Name
District Attorney - Queens
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
176
Year 1 Forecast
176
Year 2 Estimate
176
Year 3 Estimate
176
Year 4 Estimate
176
Year 5 Estimate
176
Dept of Parks and Recreation
Publication Date: 20240424 • Agency Number: 846 • Report Sort: 846736
Publication Date
20240424
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
2024
Year 1 Executive Bud
58331
Year 1 Forecast
34812
Year 2 Estimate
256
Year 3 Estimate
281
Year 4 Estimate
281
Year 5 Estimate
281
Department of Transportation
Publication Date: 20240424 • Agency Number: 841 • Report Sort: 841736
Publication Date
20240424
Agency Number
841
Report Sort
841736
Agency Name
Department of Transportation
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
2645
Year 1 Forecast
5660
Year 2 Estimate
2778
Year 3 Estimate
2800
Year 4 Estimate
2801
Year 5 Estimate
2801
Dept. of Design & Construction
Publication Date: 20240424 • Agency Number: 850 • Report Sort: 850736
Publication Date
20240424
Agency Number
850
Report Sort
850736
Agency Name
Dept. of Design & Construction
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
11
Year 1 Forecast
11897
Department of Sanitation
Publication Date: 20240424 • Agency Number: 827 • Report Sort: 827736
Publication Date
20240424
Agency Number
827
Report Sort
827736
Agency Name
Department of Sanitation
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
8549
Year 1 Forecast
10381
Year 2 Estimate
8763
Year 3 Estimate
8892
Year 4 Estimate
8892
Year 5 Estimate
8892
Department of Finance
Publication Date: 20240424 • Agency Number: 836 • Report Sort: 836736
Publication Date
20240424
Agency Number
836
Report Sort
836736
Agency Name
Department of Finance
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
5683
Year 1 Forecast
5127
Year 2 Estimate
5127
Year 3 Estimate
5131
Year 4 Estimate
5132
Year 5 Estimate
5132
Dept of Citywide Admin Srvces
Publication Date: 20240424 • Agency Number: 856 • Report Sort: 856736
Publication Date
20240424
Agency Number
856
Report Sort
856736
Agency Name
Dept of Citywide Admin Srvces
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
1009421
Year 1 Forecast
921990
Year 2 Estimate
1001636
Year 3 Estimate
1000438
Year 4 Estimate
998496
Year 5 Estimate
998394
District Attorney - Richmond
Publication Date: 20240424 • Agency Number: 905 • Report Sort: 905736
Publication Date
20240424
Agency Number
905
Report Sort
905736
Agency Name
District Attorney - Richmond
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Forecast
38
Year 2 Estimate
38
Year 3 Estimate
38
Year 4 Estimate
38
Year 5 Estimate
38
Department of Buildings
Publication Date: 20240424 • Agency Number: 810 • Report Sort: 810736
Publication Date
20240424
Agency Number
810
Report Sort
810736
Agency Name
Department of Buildings
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Forecast
903
Housing Preservation & Dev.
Publication Date: 20240424 • Agency Number: 806 • Report Sort: 806736
Publication Date
20240424
Agency Number
806
Report Sort
806736
Agency Name
Housing Preservation & Dev.
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
2057
Year 1 Forecast
2294
Year 2 Estimate
2135
Year 3 Estimate
2202
Year 4 Estimate
2208
Year 5 Estimate
2208
Dept Health & Mental Hygiene
Publication Date: 20240424 • Agency Number: 816 • Report Sort: 816736
Publication Date
20240424
Agency Number
816
Report Sort
816736
Agency Name
Dept Health & Mental Hygiene
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
12003
Year 1 Forecast
22916
Year 2 Estimate
6654
Year 3 Estimate
5688
Year 4 Estimate
5135
Year 5 Estimate
5135
Department of Probation
Publication Date: 20240424 • Agency Number: 781 • Report Sort: 781736
Publication Date
20240424
Agency Number
781
Report Sort
781736
Agency Name
Department of Probation
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
6338
Year 1 Forecast
15909
Year 2 Estimate
6338
Year 3 Estimate
6338
Year 4 Estimate
6338
Year 5 Estimate
6338
Youth & Community Development
Publication Date: 20240424 • Agency Number: 260 • Report Sort: 260736
Publication Date
20240424
Agency Number
260
Report Sort
260736
Agency Name
Youth & Community Development
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
141760
Year 1 Forecast
141350
Year 2 Estimate
141237
Year 3 Estimate
138914
Year 4 Estimate
138902
Year 5 Estimate
138902
Dept. Small Business Services
Publication Date: 20240424 • Agency Number: 801 • Report Sort: 801736
Publication Date
20240424
Agency Number
801
Report Sort
801736
Agency Name
Dept. Small Business Services
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2024
Year 1 Executive Bud
610
Year 1 Forecast
9457
Year 2 Estimate
1572
Year 3 Estimate
1637
Year 4 Estimate
675
Year 5 Estimate
675