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
Dept of Citywide Admin Srvces
Publication Date: 20230426 • Agency Number: 856 • Report Sort: 856714
Publication Date
20230426
Agency Number
856
Report Sort
856714
Agency Name
Dept of Citywide Admin Srvces
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2023
Year 1 Executive Bud
2147
Year 1 Forecast
2150
Year 2 Estimate
27147
Year 3 Estimate
27147
Year 4 Estimate
2147
Year 5 Estimate
2147
Dept of Citywide Admin Srvces
Publication Date: 20230426 • Agency Number: 856 • Report Sort: 856715
Publication Date
20230426
Agency Number
856
Report Sort
856715
Agency Name
Dept of Citywide Admin Srvces
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2023
Year 1 Executive Bud
7396
Year 1 Forecast
7416
Year 2 Estimate
6125
Year 3 Estimate
5638
Year 4 Estimate
5663
Year 5 Estimate
5663
Dept. Small Business Services
Publication Date: 20230426 • Agency Number: 801 • Report Sort: 801718
Publication Date
20230426
Agency Number
801
Report Sort
801718
Agency Name
Dept. Small Business Services
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2023
Prior Year Actual
488904
Year 1 Executive Bud
221330
Year 1 Actual
162117
Year 1 Forecast
402444
Year 2 Estimate
165487
Year 3 Estimate
153791
Year 4 Estimate
117621
Year 5 Estimate
114518
Department of Education
Publication Date: 20230426 • Agency Number: 040 • Report Sort: 40713
Publication Date
20230426
Agency Number
040
Report Sort
40713
Agency Name
Department of Education
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2023
Year 1 Executive Bud
1596
Year 1 Forecast
1620
Year 2 Estimate
387
Year 3 Estimate
390
Year 4 Estimate
393
Year 5 Estimate
393
Department of City Planning
Publication Date: 20230426 • Agency Number: 030 • Report Sort: 30713
Publication Date
20230426
Agency Number
030
Report Sort
30713
Agency Name
Department of City Planning
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2023
Year 1 Executive Bud
12394
Year 1 Forecast
13285
Year 2 Estimate
13228
Year 3 Estimate
13438
Year 4 Estimate
13580
Year 5 Estimate
13580
Dept. of Homeless Services
Publication Date: 20230426 • Agency Number: 071 • Report Sort: 71713
Publication Date
20230426
Agency Number
071
Report Sort
71713
Agency Name
Dept. of Homeless Services
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2023
Year 1 Executive Bud
239
Year 1 Forecast
264
Mayoralty
Publication Date: 20230426 • Agency Number: 002 • Report Sort: 2713
Publication Date
20230426
Agency Number
002
Report Sort
2713
Agency Name
Mayoralty
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2023
Year 1 Executive Bud
1637
Year 1 Forecast
1745
Year 2 Estimate
1843
Year 3 Estimate
1843
Year 4 Estimate
1843
Year 5 Estimate
1843
Off. of Prosec. & Spec. Narc.
Publication Date: 20230426 • Agency Number: 906 • Report Sort: 906711
Publication Date
20230426
Agency Number
906
Report Sort
906711
Agency Name
Off. of Prosec. & Spec. Narc.
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
1127
Year 1 Forecast
1127
Year 2 Estimate
1127
Year 3 Estimate
1127
Year 4 Estimate
1127
Year 5 Estimate
1127
Dept. of Emergency Management
Publication Date: 20230426 • Agency Number: 017 • Report Sort: 17713
Publication Date
20230426
Agency Number
017
Report Sort
17713
Agency Name
Dept. of Emergency Management
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2023
Year 1 Forecast
79
Year 2 Estimate
296
Year 3 Estimate
261
Year 4 Estimate
207
Year 5 Estimate
25
Miscellaneous
Publication Date: 20230426 • Agency Number: 098 • Report Sort: 98713
Publication Date
20230426
Agency Number
098
Report Sort
98713
Agency Name
Miscellaneous
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2023
Year 1 Executive Bud
25683
Year 1 Forecast
26379
Year 2 Estimate
27646
Year 3 Estimate
27949
Year 4 Estimate
28246
Year 5 Estimate
28143
District Attorney - Kings
Publication Date: 20230426 • Agency Number: 903 • Report Sort: 903711
Publication Date
20230426
Agency Number
903
Report Sort
903711
Agency Name
District Attorney - Kings
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
2068
Year 1 Forecast
4029
Year 2 Estimate
2068
Year 3 Estimate
2068
Year 4 Estimate
2068
Year 5 Estimate
2068
District Attorney - Bronx
Publication Date: 20230426 • Agency Number: 902 • Report Sort: 902711
Publication Date
20230426
Agency Number
902
Report Sort
902711
Agency Name
District Attorney - Bronx
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
2243
Year 1 Forecast
3312
Year 2 Estimate
2243
Year 3 Estimate
2243
Year 4 Estimate
2243
Year 5 Estimate
2243
District Attorney - Queens
Publication Date: 20230426 • Agency Number: 904 • Report Sort: 904711
Publication Date
20230426
Agency Number
904
Report Sort
904711
Agency Name
District Attorney - Queens
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
1125
Year 1 Forecast
3073
Year 2 Estimate
1125
Year 3 Estimate
1125
Year 4 Estimate
1125
Year 5 Estimate
1125
Dept. Cnsmr. & Wkr. Prot.
Publication Date: 20230426 • Agency Number: 866 • Report Sort: 866711
Publication Date
20230426
Agency Number
866
Report Sort
866711
Agency Name
Dept. Cnsmr. & Wkr. Prot.
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
1729
Year 1 Forecast
1729
Year 2 Estimate
1729
Year 3 Estimate
1729
Year 4 Estimate
1729
Year 5 Estimate
1729
Dept of Records & Info Serv.
Publication Date: 20230426 • Agency Number: 860 • Report Sort: 860711
Publication Date
20230426
Agency Number
860
Report Sort
860711
Agency Name
Dept of Records & Info Serv.
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
38
Year 1 Forecast
143
Year 2 Estimate
38
Year 3 Estimate
38
Year 4 Estimate
38
Year 5 Estimate
38
District Attorney - N.Y.
Publication Date: 20230426 • Agency Number: 901 • Report Sort: 901711
Publication Date
20230426
Agency Number
901
Report Sort
901711
Agency Name
District Attorney - N.Y.
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
2863
Year 1 Forecast
4842
Year 2 Estimate
2863
Year 3 Estimate
2863
Year 4 Estimate
2863
Year 5 Estimate
2863
District Attorney - Richmond
Publication Date: 20230426 • Agency Number: 905 • Report Sort: 905711
Publication Date
20230426
Agency Number
905
Report Sort
905711
Agency Name
District Attorney - Richmond
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
139
Year 1 Forecast
619
Year 2 Estimate
139
Year 3 Estimate
139
Year 4 Estimate
139
Year 5 Estimate
139
Department for the Aging
Publication Date: 20230426 • Agency Number: 125 • Report Sort: 125713
Publication Date
20230426
Agency Number
125
Report Sort
125713
Agency Name
Department for the Aging
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2023
Year 1 Executive Bud
155
Year 1 Forecast
172
Department of Finance
Publication Date: 20230426 • Agency Number: 836 • Report Sort: 836711
Publication Date
20230426
Agency Number
836
Report Sort
836711
Agency Name
Department of Finance
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
438
Year 1 Forecast
438
Year 2 Estimate
438
Year 3 Estimate
438
Year 4 Estimate
438
Year 5 Estimate
438
Dept Health & Mental Hygiene
Publication Date: 20230426 • Agency Number: 816 • Report Sort: 816711
Publication Date
20230426
Agency Number
816
Report Sort
816711
Agency Name
Dept Health & Mental Hygiene
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
82364
Year 1 Forecast
75337
Year 2 Estimate
97823
Year 3 Estimate
97730
Year 4 Estimate
98256
Year 5 Estimate
98256
Department of Transportation
Publication Date: 20230426 • Agency Number: 841 • Report Sort: 841711
Publication Date
20230426
Agency Number
841
Report Sort
841711
Agency Name
Department of Transportation
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
94322
Year 1 Forecast
90838
Year 2 Estimate
76070
Year 3 Estimate
76070
Year 4 Estimate
78965
Year 5 Estimate
78965
Department for the Aging
Publication Date: 20230426 • Agency Number: 125 • Report Sort: 125711
Publication Date
20230426
Agency Number
125
Report Sort
125711
Agency Name
Department for the Aging
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
1786
Year 1 Forecast
1811
Year 2 Estimate
1786
Year 3 Estimate
1786
Year 4 Estimate
1786
Year 5 Estimate
1786
Miscellaneous
Publication Date: 20230426 • Agency Number: 098 • Report Sort: 98711
Publication Date
20230426
Agency Number
098
Report Sort
98711
Agency Name
Miscellaneous
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
154566
Year 1 Forecast
182619
Year 2 Estimate
193958
Year 3 Estimate
193958
Year 4 Estimate
193958
Year 5 Estimate
193958
Department of Probation
Publication Date: 20230426 • Agency Number: 781 • Report Sort: 781711
Publication Date
20230426
Agency Number
781
Report Sort
781711
Agency Name
Department of Probation
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
12843
Year 1 Forecast
12843
Year 2 Estimate
12843
Year 3 Estimate
12843
Year 4 Estimate
12843
Year 5 Estimate
12843
Dept of Parks and Recreation
Publication Date: 20230426 • Agency Number: 846 • Report Sort: 846711
Publication Date
20230426
Agency Number
846
Report Sort
846711
Agency Name
Dept of Parks and Recreation
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
343
Year 1 Forecast
729
Year 2 Estimate
628
Year 3 Estimate
596
Year 4 Estimate
524
Year 5 Estimate
494
Dept. of Homeless Services
Publication Date: 20230426 • Agency Number: 071 • Report Sort: 71711
Publication Date
20230426
Agency Number
071
Report Sort
71711
Agency Name
Dept. of Homeless Services
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
706
Year 1 Forecast
733
Year 2 Estimate
706
Year 3 Estimate
706
Year 4 Estimate
706
Year 5 Estimate
706
Department of Social Services
Publication Date: 20230426 • Agency Number: 069 • Report Sort: 69711
Publication Date
20230426
Agency Number
069
Report Sort
69711
Agency Name
Department of Social Services
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
163551
Year 1 Forecast
160306
Year 2 Estimate
157914
Year 3 Estimate
157914
Year 4 Estimate
157914
Year 5 Estimate
157914
Department of Correction
Publication Date: 20230426 • Agency Number: 072 • Report Sort: 72711
Publication Date
20230426
Agency Number
072
Report Sort
72711
Agency Name
Department of Correction
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
679
Year 1 Forecast
719
Year 2 Estimate
679
Year 3 Estimate
679
Year 4 Estimate
679
Year 5 Estimate
679
Dept. of Veterans' Services
Publication Date: 20230426 • Agency Number: 063 • Report Sort: 63711
Publication Date
20230426
Agency Number
063
Report Sort
63711
Agency Name
Dept. of Veterans' Services
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
324
Year 1 Forecast
324
Year 2 Estimate
324
Year 3 Estimate
324
Year 4 Estimate
324
Year 5 Estimate
324
Fire Department
Publication Date: 20230426 • Agency Number: 057 • Report Sort: 57711
Publication Date
20230426
Agency Number
057
Report Sort
57711
Agency Name
Fire Department
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
1187
Year 1 Forecast
26073
Year 2 Estimate
1272
Year 3 Estimate
1272
Year 4 Estimate
1272
Year 5 Estimate
1272
Admin. for Children Services
Publication Date: 20230426 • Agency Number: 068 • Report Sort: 68711
Publication Date
20230426
Agency Number
068
Report Sort
68711
Agency Name
Admin. for Children Services
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
196110
Year 1 Forecast
260439
Year 2 Estimate
211363
Year 3 Estimate
216513
Year 4 Estimate
221650
Year 5 Estimate
221650
Citywide Pension Contributions
Publication Date: 20230426 • Agency Number: 095 • Report Sort: 95711
Publication Date
20230426
Agency Number
095
Report Sort
95711
Agency Name
Citywide Pension Contributions
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
32025
Year 1 Forecast
32025
Year 2 Estimate
32025
Year 3 Estimate
32025
Year 4 Estimate
32025
Year 5 Estimate
32025
Dept of Citywide Admin Srvces
Publication Date: 20230426 • Agency Number: 856 • Report Sort: 856711
Publication Date
20230426
Agency Number
856
Report Sort
856711
Agency Name
Dept of Citywide Admin Srvces
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
51889
Year 1 Forecast
55751
Year 2 Estimate
53259
Year 3 Estimate
53594
Year 4 Estimate
54004
Year 5 Estimate
54004
Landmarks Preservation Comm.
Publication Date: 20230426 • Agency Number: 136 • Report Sort: 136713
Publication Date
20230426
Agency Number
136
Report Sort
136713
Agency Name
Landmarks Preservation Comm.
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2023
Year 1 Executive Bud
499
Year 1 Forecast
539
Year 2 Estimate
534
Year 3 Estimate
546
Year 4 Estimate
558
Year 5 Estimate
558
Mayoralty
Publication Date: 20230426 • Agency Number: 002 • Report Sort: 2711
Publication Date
20230426
Agency Number
002
Report Sort
2711
Agency Name
Mayoralty
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
293
Year 1 Forecast
344
Year 2 Estimate
293
Year 3 Estimate
293
Year 4 Estimate
293
Year 5 Estimate
293
D.O.I.T.T.
Publication Date: 20230426 • Agency Number: 858 • Report Sort: 858710
Publication Date
20230426
Agency Number
858
Report Sort
858710
Agency Name
D.O.I.T.T.
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2023
Year 1 Executive Bud
2053
Year 1 Forecast
2136
Year 2 Estimate
2192
Department of City Planning
Publication Date: 20230426 • Agency Number: 030 • Report Sort: 30711
Publication Date
20230426
Agency Number
030
Report Sort
30711
Agency Name
Department of City Planning
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Forecast
2
Dept. of Design & Construction
Publication Date: 20230426 • Agency Number: 850 • Report Sort: 850710
Publication Date
20230426
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
2023
Year 1 Executive Bud
116049
Year 1 Forecast
102122
Year 2 Estimate
110207
Year 3 Estimate
112177
Year 4 Estimate
114143
Year 5 Estimate
114143
Dept of Parks and Recreation
Publication Date: 20230426 • Agency Number: 846 • Report Sort: 846710
Publication Date
20230426
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
2023
Year 1 Executive Bud
52472
Year 1 Forecast
51037
Year 2 Estimate
52011
Year 3 Estimate
53190
Year 4 Estimate
54365
Year 5 Estimate
54365
Dept of Citywide Admin Srvces
Publication Date: 20230426 • Agency Number: 856 • Report Sort: 856710
Publication Date
20230426
Agency Number
856
Report Sort
856710
Agency Name
Dept of Citywide Admin Srvces
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2023
Year 1 Executive Bud
1416
Year 1 Forecast
1503
Year 2 Estimate
1511
Year 3 Estimate
1544
Year 4 Estimate
1577
Year 5 Estimate
1577
Department of Education
Publication Date: 20230426 • Agency Number: 040 • Report Sort: 40711
Publication Date
20230426
Agency Number
040
Report Sort
40711
Agency Name
Department of Education
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
Year 1 Executive Bud
7106092
Year 1 Forecast
6918784
Year 2 Estimate
7046782
Year 3 Estimate
7535392
Year 4 Estimate
7535392
Year 5 Estimate
7535392
Dept of Environmental Prot.
Publication Date: 20230426 • Agency Number: 826 • Report Sort: 826710
Publication Date
20230426
Agency Number
826
Report Sort
826710
Agency Name
Dept of Environmental Prot.
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2023
Year 1 Executive Bud
67773
Year 1 Forecast
58013
Year 2 Estimate
61637
Year 3 Estimate
62520
Year 4 Estimate
63400
Year 5 Estimate
63400
Housing Preservation & Dev.
Publication Date: 20230426 • Agency Number: 806 • Report Sort: 806710
Publication Date
20230426
Agency Number
806
Report Sort
806710
Agency Name
Housing Preservation & Dev.
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2023
Year 1 Executive Bud
24615
Year 1 Forecast
26241
Year 2 Estimate
24751
Year 3 Estimate
25243
Year 4 Estimate
25734
Year 5 Estimate
25734
Department of Sanitation
Publication Date: 20230426 • Agency Number: 827 • Report Sort: 827710
Publication Date
20230426
Agency Number
827
Report Sort
827710
Agency Name
Department of Sanitation
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2023
Year 1 Executive Bud
5485
Year 1 Forecast
5767
Year 2 Estimate
5769
Year 3 Estimate
5867
Year 4 Estimate
5965
Year 5 Estimate
5965
Miscellaneous
Publication Date: 20230426 • Agency Number: 098 • Report Sort: 98710
Publication Date
20230426
Agency Number
098
Report Sort
98710
Agency Name
Miscellaneous
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2023
Year 1 Executive Bud
97101
Year 1 Forecast
69238
Year 2 Estimate
79922
Year 3 Estimate
80204
Year 4 Estimate
80485
Year 5 Estimate
80485
Fire Department
Publication Date: 20230426 • Agency Number: 057 • Report Sort: 57710
Publication Date
20230426
Agency Number
057
Report Sort
57710
Agency Name
Fire Department
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2023
Year 1 Executive Bud
567
Year 1 Forecast
567
Year 2 Estimate
567
Year 3 Estimate
567
Year 4 Estimate
567
Year 5 Estimate
567
Department of Cultural Affairs
Publication Date: 20230426 • Agency Number: 126 • Report Sort: 126710
Publication Date
20230426
Agency Number
126
Report Sort
126710
Agency Name
Department of Cultural Affairs
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2023
Year 1 Executive Bud
288
Year 1 Forecast
295
Year 2 Estimate
295
Year 3 Estimate
298
Year 4 Estimate
300
Year 5 Estimate
300
Department of Transportation
Publication Date: 20230426 • Agency Number: 841 • Report Sort: 841710
Publication Date
20230426
Agency Number
841
Report Sort
841710
Agency Name
Department of Transportation
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2023
Year 1 Executive Bud
167880
Year 1 Forecast
163647
Year 2 Estimate
171282
Year 3 Estimate
174293
Year 4 Estimate
175839
Year 5 Estimate
175839
City University
Publication Date: 20230426 • Agency Number: 042 • Report Sort: 42711
Publication Date
20230426
Agency Number
042
Report Sort
42711
Agency Name
City University
Line Number
711
Line Number Description
State
Fiscal Year 1
2023
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
District Attorney - Richmond
Publication Date: 20230426 • Agency Number: 905 • Report Sort: 905709
Publication Date
20230426
Agency Number
905
Report Sort
905709
Agency Name
District Attorney - Richmond
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2023
Year 1 Forecast
194