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
Community Boards (All)
Publication Date: 20240424 • Agency Number: 499 • Report Sort: 499708
Publication Date
20240424
Agency Number
499
Report Sort
499708
Agency Name
Community Boards (All)
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
14539
Year 1 Forecast
14776
Year 2 Estimate
15583
Year 3 Estimate
15949
Year 4 Estimate
15949
Year 5 Estimate
15949
Department of Probation
Publication Date: 20240424 • Agency Number: 781 • Report Sort: 781721
Publication Date
20240424
Agency Number
781
Report Sort
781721
Agency Name
Department of Probation
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2024
Year 1 Executive Bud
3155
Year 1 Forecast
4730
Year 2 Estimate
3150
Department of Probation
Publication Date: 20240424 • Agency Number: 781 • Report Sort: 781708
Publication Date
20240424
Agency Number
781
Report Sort
781708
Agency Name
Department of Probation
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
59010
Year 1 Forecast
54103
Year 2 Estimate
56869
Year 3 Estimate
59030
Year 4 Estimate
59082
Year 5 Estimate
59503
Dept Health & Mental Hygiene
Publication Date: 20240424 • Agency Number: 816 • Report Sort: 816708
Publication Date
20240424
Agency Number
816
Report Sort
816708
Agency Name
Dept Health & Mental Hygiene
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
318234
Year 1 Forecast
300983
Year 2 Estimate
355289
Year 3 Estimate
399162
Year 4 Estimate
400459
Year 5 Estimate
400549
Youth & Community Development
Publication Date: 20240424 • Agency Number: 260 • Report Sort: 260708
Publication Date
20240424
Agency Number
260
Report Sort
260708
Agency Name
Youth & Community Development
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
31564
Year 1 Forecast
42611
Year 2 Estimate
46290
Year 3 Estimate
51649
Year 4 Estimate
51892
Year 5 Estimate
52008
Commission on Human Rights
Publication Date: 20240424 • Agency Number: 226 • Report Sort: 226708
Publication Date
20240424
Agency Number
226
Report Sort
226708
Agency Name
Commission on Human Rights
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
11581
Year 1 Forecast
10315
Year 2 Estimate
12167
Year 3 Estimate
12452
Year 4 Estimate
11764
Year 5 Estimate
11764
Conflicts of Interest Board
Publication Date: 20240424 • Agency Number: 312 • Report Sort: 312708
Publication Date
20240424
Agency Number
312
Report Sort
312708
Agency Name
Conflicts of Interest Board
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
2342
Year 1 Forecast
2666
Year 2 Estimate
2535
Year 3 Estimate
2614
Year 4 Estimate
2615
Year 5 Estimate
2615
Office of Racial Equity
Publication Date: 20240424 • Agency Number: 213 • Report Sort: 213708
Publication Date
20240424
Agency Number
213
Report Sort
213708
Agency Name
Office of Racial Equity
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
2463
Year 1 Forecast
2115
Year 2 Estimate
4599
Year 3 Estimate
4623
Year 4 Estimate
4623
Year 5 Estimate
4623
Taxi & Limousine Commission
Publication Date: 20240424 • Agency Number: 156 • Report Sort: 156708
Publication Date
20240424
Agency Number
156
Report Sort
156708
Agency Name
Taxi & Limousine Commission
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
37817
Year 1 Forecast
41369
Year 2 Estimate
45434
Year 3 Estimate
45075
Year 4 Estimate
45490
Year 5 Estimate
45490
Commission on Racial Equity
Publication Date: 20240424 • Agency Number: 215 • Report Sort: 215708
Publication Date
20240424
Agency Number
215
Report Sort
215708
Agency Name
Commission on Racial Equity
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
905
Year 1 Forecast
478
Year 2 Estimate
1329
Year 3 Estimate
1336
Year 4 Estimate
1336
Year 5 Estimate
1336
Office of Collective Barg.
Publication Date: 20240424 • Agency Number: 313 • Report Sort: 313708
Publication Date
20240424
Agency Number
313
Report Sort
313708
Agency Name
Office of Collective Barg.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
2050
Year 1 Forecast
2181
Year 2 Estimate
2231
Year 3 Estimate
2303
Year 4 Estimate
2303
Year 5 Estimate
2303
Office Admin Trials & Hearings
Publication Date: 20240424 • Agency Number: 820 • Report Sort: 820708
Publication Date
20240424
Agency Number
820
Report Sort
820708
Agency Name
Office Admin Trials & Hearings
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
49974
Year 1 Forecast
51715
Year 2 Estimate
51645
Year 3 Estimate
55067
Year 4 Estimate
55314
Year 5 Estimate
55348
Independent Budget Office
Publication Date: 20240424 • Agency Number: 132 • Report Sort: 132708
Publication Date
20240424
Agency Number
132
Report Sort
132708
Agency Name
Independent Budget Office
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
5614
Year 1 Forecast
5395
Year 2 Estimate
6022
Year 3 Estimate
6130
Year 4 Estimate
5779
Year 5 Estimate
5779
Office of Payroll Admin.
Publication Date: 20240424 • Agency Number: 131 • Report Sort: 131708
Publication Date
20240424
Agency Number
131
Report Sort
131708
Agency Name
Office of Payroll Admin.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
13770
Year 1 Forecast
15245
Year 2 Estimate
14053
Year 3 Estimate
14527
Year 4 Estimate
14601
Year 5 Estimate
14601
Equal Employment Practices Com
Publication Date: 20240424 • Agency Number: 133 • Report Sort: 133708
Publication Date
20240424
Agency Number
133
Report Sort
133708
Agency Name
Equal Employment Practices Com
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
1185
Year 1 Forecast
1172
Year 2 Estimate
1198
Year 3 Estimate
1234
Year 4 Estimate
1236
Year 5 Estimate
1236
Financial Info. Serv. Agency
Publication Date: 20240424 • Agency Number: 127 • Report Sort: 127708
Publication Date
20240424
Agency Number
127
Report Sort
127708
Agency Name
Financial Info. Serv. Agency
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
50669
Year 1 Forecast
55501
Year 2 Estimate
50849
Year 3 Estimate
52469
Year 4 Estimate
52515
Year 5 Estimate
52515
Department of Cultural Affairs
Publication Date: 20240424 • Agency Number: 126 • Report Sort: 126708
Publication Date
20240424
Agency Number
126
Report Sort
126708
Agency Name
Department of Cultural Affairs
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
5338
Year 1 Forecast
5612
Year 2 Estimate
5922
Year 3 Estimate
6074
Year 4 Estimate
6080
Year 5 Estimate
6080
Office of Criminal Justice
Publication Date: 20240424 • Agency Number: 128 • Report Sort: 128708
Publication Date
20240424
Agency Number
128
Report Sort
128708
Agency Name
Office of Criminal Justice
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Forecast
4529
Year 2 Estimate
5773
Year 3 Estimate
5893
Year 4 Estimate
5893
Year 5 Estimate
5893
Civil Service Commission
Publication Date: 20240424 • Agency Number: 134 • Report Sort: 134708
Publication Date
20240424
Agency Number
134
Report Sort
134708
Agency Name
Civil Service Commission
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
1028
Year 1 Forecast
1104
Year 2 Estimate
1085
Year 3 Estimate
1114
Year 4 Estimate
1114
Year 5 Estimate
1114
City Council
Publication Date: 20240424 • Agency Number: 102 • Report Sort: 102708
Publication Date
20240424
Agency Number
102
Report Sort
102708
Agency Name
City Council
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
75700
Year 1 Forecast
80502
Year 2 Estimate
81289
Year 3 Estimate
67566
Year 4 Estimate
67566
Year 5 Estimate
67566
Public Advocate
Publication Date: 20240424 • Agency Number: 101 • Report Sort: 101708
Publication Date
20240424
Agency Number
101
Report Sort
101708
Agency Name
Public Advocate
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
4613
Year 1 Forecast
4915
Year 2 Estimate
4962
Year 3 Estimate
5042
Year 4 Estimate
5042
Year 5 Estimate
5042
City Clerk
Publication Date: 20240424 • Agency Number: 103 • Report Sort: 103708
Publication Date
20240424
Agency Number
103
Report Sort
103708
Agency Name
City Clerk
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
4372
Year 1 Forecast
4701
Year 2 Estimate
4271
Year 3 Estimate
4406
Year 4 Estimate
4414
Year 5 Estimate
4414
Citywide Pension Contributions
Publication Date: 20240424 • Agency Number: 095 • Report Sort: 95708
Publication Date
20240424
Agency Number
095
Report Sort
95708
Agency Name
Citywide Pension Contributions
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
9490167
Year 1 Forecast
9211055
Year 2 Estimate
10234903
Year 3 Estimate
10657120
Year 4 Estimate
10781609
Year 5 Estimate
11722674
Board of Correction
Publication Date: 20240424 • Agency Number: 073 • Report Sort: 73708
Publication Date
20240424
Agency Number
073
Report Sort
73708
Agency Name
Board of Correction
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
3221
Year 1 Forecast
3114
Year 2 Estimate
3179
Year 3 Estimate
3331
Year 4 Estimate
3331
Year 5 Estimate
3331
Miscellaneous
Publication Date: 20240424 • Agency Number: 098 • Report Sort: 98708
Publication Date
20240424
Agency Number
098
Report Sort
98708
Agency Name
Miscellaneous
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
10560025
Year 1 Forecast
7784467
Year 2 Estimate
9457626
Year 3 Estimate
9997649
Year 4 Estimate
10834128
Year 5 Estimate
12055918
Department for the Aging
Publication Date: 20240424 • Agency Number: 125 • Report Sort: 125708
Publication Date
20240424
Agency Number
125
Report Sort
125708
Agency Name
Department for the Aging
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
19497
Year 1 Forecast
22183
Year 2 Estimate
21585
Year 3 Estimate
22458
Year 4 Estimate
22504
Year 5 Estimate
22504
Landmarks Preservation Comm.
Publication Date: 20240424 • Agency Number: 136 • Report Sort: 136708
Publication Date
20240424
Agency Number
136
Report Sort
136708
Agency Name
Landmarks Preservation Comm.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
5870
Year 1 Forecast
6220
Year 2 Estimate
6519
Year 3 Estimate
6703
Year 4 Estimate
6707
Year 5 Estimate
6707
Dept of Environmental Prot.
Publication Date: 20240424 • Agency Number: 826 • Report Sort: 826708
Publication Date
20240424
Agency Number
826
Report Sort
826708
Agency Name
Dept of Environmental Prot.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
574901
Year 1 Forecast
621539
Year 2 Estimate
636632
Year 3 Estimate
651510
Year 4 Estimate
653979
Year 5 Estimate
654437
Office of Collective Barg.
Publication Date: 20240424 • Agency Number: 313 • Report Sort: 313709
Publication Date
20240424
Agency Number
313
Report Sort
313709
Agency Name
Office of Collective Barg.
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2024
Year 1 Executive Bud
133
Year 1 Forecast
240
Year 2 Estimate
240
Year 3 Estimate
240
Year 4 Estimate
240
Year 5 Estimate
240
Dept. of Design & Construction
Publication Date: 20240424 • Agency Number: 850 • Report Sort: 850713
Publication Date
20240424
Agency Number
850
Report Sort
850713
Agency Name
Dept. of Design & Construction
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2024
Year 1 Executive Bud
99
Year 1 Forecast
326
Housing Preservation & Dev.
Publication Date: 20240424 • Agency Number: 806 • Report Sort: 806718
Publication Date
20240424
Agency Number
806
Report Sort
806718
Agency Name
Housing Preservation & Dev.
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2024
Prior Year Actual
1132328
Year 1 Executive Bud
1142761
Year 1 Actual
1116071
Year 1 Forecast
1726376
Year 2 Estimate
1610150
Year 3 Estimate
1059217
Year 4 Estimate
1069094
Year 5 Estimate
1072158
Civilian Complaint Review Bd.
Publication Date: 20240424 • Agency Number: 054 • Report Sort: 54708
Publication Date
20240424
Agency Number
054
Report Sort
54708
Agency Name
Civilian Complaint Review Bd.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
18932
Year 1 Forecast
21208
Year 2 Estimate
21222
Year 3 Estimate
21482
Year 4 Estimate
21501
Year 5 Estimate
21501
City University
Publication Date: 20240424 • Agency Number: 042 • Report Sort: 42708
Publication Date
20240424
Agency Number
042
Report Sort
42708
Agency Name
City University
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
737782
Year 1 Forecast
702668
Year 2 Estimate
717269
Year 3 Estimate
717620
Year 4 Estimate
733605
Year 5 Estimate
741617
Police Department
Publication Date: 20240424 • Agency Number: 056 • Report Sort: 56708
Publication Date
20240424
Agency Number
056
Report Sort
56708
Agency Name
Police Department
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
4588582
Year 1 Forecast
5539795
Year 2 Estimate
5124127
Year 3 Estimate
5337478
Year 4 Estimate
5442586
Year 5 Estimate
5448004
Department of Investigation
Publication Date: 20240424 • Agency Number: 032 • Report Sort: 32708
Publication Date
20240424
Agency Number
032
Report Sort
32708
Agency Name
Department of Investigation
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
19739
Year 1 Forecast
22832
Year 2 Estimate
24152
Year 3 Estimate
24976
Year 4 Estimate
25010
Year 5 Estimate
25010
Department of City Planning
Publication Date: 20240424 • Agency Number: 030 • Report Sort: 30708
Publication Date
20240424
Agency Number
030
Report Sort
30708
Agency Name
Department of City Planning
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
18427
Year 1 Forecast
18555
Year 2 Estimate
19095
Year 3 Estimate
18860
Year 4 Estimate
18883
Year 5 Estimate
18883
Department of Education
Publication Date: 20240424 • Agency Number: 040 • Report Sort: 40708
Publication Date
20240424
Agency Number
040
Report Sort
40708
Agency Name
Department of Education
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
9510640
Year 1 Forecast
9573465
Year 2 Estimate
10268965
Year 3 Estimate
11171735
Year 4 Estimate
11755620
Year 5 Estimate
11950654
Fire Department
Publication Date: 20240424 • Agency Number: 057 • Report Sort: 57708
Publication Date
20240424
Agency Number
057
Report Sort
57708
Agency Name
Fire Department
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
1616924
Year 1 Forecast
2136266
Year 2 Estimate
1899556
Year 3 Estimate
1937768
Year 4 Estimate
1935143
Year 5 Estimate
1930539
Dept. of Emergency Management
Publication Date: 20240424 • Agency Number: 017 • Report Sort: 17708
Publication Date
20240424
Agency Number
017
Report Sort
17708
Agency Name
Dept. of Emergency Management
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
9435
Year 1 Forecast
12043
Year 2 Estimate
12321
Year 3 Estimate
13181
Year 4 Estimate
13182
Year 5 Estimate
13182
Office of the Comptroller
Publication Date: 20240424 • Agency Number: 015 • Report Sort: 15708
Publication Date
20240424
Agency Number
015
Report Sort
15708
Agency Name
Office of the Comptroller
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
54872
Year 1 Forecast
56602
Year 2 Estimate
59560
Year 3 Estimate
61180
Year 4 Estimate
61299
Year 5 Estimate
61299
Office of Admin. Tax Appeals
Publication Date: 20240424 • Agency Number: 021 • Report Sort: 21708
Publication Date
20240424
Agency Number
021
Report Sort
21708
Agency Name
Office of Admin. Tax Appeals
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
5868
Year 1 Forecast
5618
Year 2 Estimate
5761
Year 3 Estimate
5911
Year 4 Estimate
5922
Year 5 Estimate
5922
President,Borough of Queens
Publication Date: 20240424 • Agency Number: 013 • Report Sort: 13708
Publication Date
20240424
Agency Number
013
Report Sort
13708
Agency Name
President,Borough of Queens
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
4536
Year 1 Forecast
5515
Year 2 Estimate
4913
Year 3 Estimate
5065
Year 4 Estimate
5069
Year 5 Estimate
5069
President,Borough of Brooklyn
Publication Date: 20240424 • Agency Number: 012 • Report Sort: 12708
Publication Date
20240424
Agency Number
012
Report Sort
12708
Agency Name
President,Borough of Brooklyn
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
6069
Year 1 Forecast
5835
Year 2 Estimate
6269
Year 3 Estimate
6355
Year 4 Estimate
6358
Year 5 Estimate
6358
President,Borough of S.I.
Publication Date: 20240424 • Agency Number: 014 • Report Sort: 14708
Publication Date
20240424
Agency Number
014
Report Sort
14708
Agency Name
President,Borough of S.I.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
3991
Year 1 Forecast
4096
Year 2 Estimate
4158
Year 3 Estimate
4233
Year 4 Estimate
4233
Year 5 Estimate
4233
Law Department
Publication Date: 20240424 • Agency Number: 025 • Report Sort: 25708
Publication Date
20240424
Agency Number
025
Report Sort
25708
Agency Name
Law Department
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
140113
Year 1 Forecast
154226
Year 2 Estimate
151746
Year 3 Estimate
164183
Year 4 Estimate
165138
Year 5 Estimate
165138
Dept. of Veterans' Services
Publication Date: 20240424 • Agency Number: 063 • Report Sort: 63708
Publication Date
20240424
Agency Number
063
Report Sort
63708
Agency Name
Dept. of Veterans' Services
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
3152
Year 1 Forecast
3510
Year 2 Estimate
3590
Year 3 Estimate
3682
Year 4 Estimate
3684
Year 5 Estimate
3684
Campaign Finance Board
Publication Date: 20240424 • Agency Number: 004 • Report Sort: 4708
Publication Date
20240424
Agency Number
004
Report Sort
4708
Agency Name
Campaign Finance Board
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
24758
Year 1 Forecast
17785
Year 2 Estimate
26636
Year 3 Estimate
8598
Year 4 Estimate
8656
Year 5 Estimate
8656
Board of Elections
Publication Date: 20240424 • Agency Number: 003 • Report Sort: 3708
Publication Date
20240424
Agency Number
003
Report Sort
3708
Agency Name
Board of Elections
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
61129
Year 1 Forecast
119059
Year 2 Estimate
68752
Year 3 Estimate
69854
Year 4 Estimate
69854
Year 5 Estimate
69854
Office of the Actuary
Publication Date: 20240424 • Agency Number: 008 • Report Sort: 8708
Publication Date
20240424
Agency Number
008
Report Sort
8708
Agency Name
Office of the Actuary
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2024
Year 1 Executive Bud
4955
Year 1 Forecast
6009
Year 2 Estimate
5436
Year 3 Estimate
5577
Year 4 Estimate
5580
Year 5 Estimate
5580
Public Administrator -Richmond
Publication Date: 20240424 • Agency Number: 945 • Report Sort: 945707
Publication Date
20240424
Agency Number
945
Report Sort
945707
Agency Name
Public Administrator -Richmond
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2024
Prior Year Actual
544
Year 1 Executive Bud
548
Year 1 Actual
357
Year 1 Forecast
579
Year 2 Estimate
610
Year 3 Estimate
618
Year 4 Estimate
625
Year 5 Estimate
625