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
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3705
Publication Date
20260512
Agency Number
003
Report Sort
3705
Agency Name
Board of Elections
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
126592
Year 1 Executive Bud
69830
Year 1 Actual
72628
Year 1 Forecast
126930
Year 2 Estimate
126930
Year 3 Estimate
69830
Year 4 Estimate
69830
Year 5 Estimate
69830
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4729
Publication Date
20260512
Agency Number
004
Report Sort
4729
Agency Name
Campaign Finance Board
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
109481
Year 1 Forecast
113881
Year 2 Estimate
104093
Year 3 Estimate
13751
Year 4 Estimate
13751
Year 5 Estimate
13751
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2720
Publication Date
20260512
Agency Number
002
Report Sort
2720
Agency Name
Mayoralty
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
39955
Year 1 Forecast
39808
Year 2 Estimate
34798
Year 3 Estimate
33445
Year 4 Estimate
33445
Year 5 Estimate
33445
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3704
Publication Date
20260512
Agency Number
003
Report Sort
3704
Agency Name
Board of Elections
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
273357
Year 1 Executive Bud
146875
Year 1 Actual
171503
Year 1 Forecast
273814
Year 2 Estimate
206973
Year 3 Estimate
149873
Year 4 Estimate
149873
Year 5 Estimate
149873
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4704
Publication Date
20260512
Agency Number
004
Report Sort
4704
Agency Name
Campaign Finance Board
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
144892
Year 1 Executive Bud
109481
Year 1 Actual
90652
Year 1 Forecast
113881
Year 2 Estimate
104093
Year 3 Estimate
13751
Year 4 Estimate
13751
Year 5 Estimate
13751
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4728
Publication Date
20260512
Agency Number
004
Report Sort
4728
Agency Name
Campaign Finance Board
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
144892
Year 1 Executive Bud
109481
Year 1 Actual
90652
Year 1 Forecast
113881
Year 2 Estimate
104093
Year 3 Estimate
13751
Year 4 Estimate
13751
Year 5 Estimate
13751
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2709
Publication Date
20260512
Agency Number
002
Report Sort
2709
Agency Name
Mayoralty
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
7176
Year 1 Forecast
8114
Year 2 Estimate
6974
Year 3 Estimate
6974
Year 4 Estimate
6974
Year 5 Estimate
6974
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2719
Publication Date
20260512
Agency Number
002
Report Sort
2719
Agency Name
Mayoralty
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
34476
Year 1 Executive Bud
43756
Year 1 Actual
25154
Year 1 Forecast
43903
Year 2 Estimate
38939
Year 3 Estimate
37586
Year 4 Estimate
37571
Year 5 Estimate
37571
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2728
Publication Date
20260512
Agency Number
002
Report Sort
2728
Agency Name
Mayoralty
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
166956
Year 1 Executive Bud
192994
Year 1 Actual
113738
Year 1 Forecast
188222
Year 2 Estimate
199359
Year 3 Estimate
195637
Year 4 Estimate
193060
Year 5 Estimate
193060
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2736
Publication Date
20260512
Agency Number
002
Report Sort
2736
Agency Name
Mayoralty
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
7146
Year 1 Forecast
7541
Year 2 Estimate
7543
Year 3 Estimate
5672
Year 4 Estimate
5277
Year 5 Estimate
5277
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3720
Publication Date
20260512
Agency Number
003
Report Sort
3720
Agency Name
Board of Elections
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
77021
Year 1 Forecast
144618
Year 2 Estimate
80019
Year 3 Estimate
80019
Year 4 Estimate
80019
Year 5 Estimate
80019
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3729
Publication Date
20260512
Agency Number
003
Report Sort
3729
Agency Name
Board of Elections
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
146875
Year 1 Forecast
271572
Year 2 Estimate
206973
Year 3 Estimate
149873
Year 4 Estimate
149873
Year 5 Estimate
149873
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4708
Publication Date
20260512
Agency Number
004
Report Sort
4708
Agency Name
Campaign Finance Board
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
27396
Year 1 Forecast
24396
Year 2 Estimate
28588
Year 3 Estimate
8659
Year 4 Estimate
8659
Year 5 Estimate
8659
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4720
Publication Date
20260512
Agency Number
004
Report Sort
4720
Agency Name
Campaign Finance Board
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
82085
Year 1 Forecast
89485
Year 2 Estimate
75505
Year 3 Estimate
5092
Year 4 Estimate
5092
Year 5 Estimate
5092
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2705
Publication Date
20260512
Agency Number
002
Report Sort
2705
Agency Name
Mayoralty
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
132480
Year 1 Executive Bud
149062
Year 1 Actual
88584
Year 1 Forecast
144143
Year 2 Estimate
160244
Year 3 Estimate
157875
Year 4 Estimate
155313
Year 5 Estimate
155313
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2708
Publication Date
20260512
Agency Number
002
Report Sort
2708
Agency Name
Mayoralty
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
110824
Year 1 Forecast
106224
Year 2 Estimate
122798
Year 3 Estimate
120600
Year 4 Estimate
120600
Year 5 Estimate
120600
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2713
Publication Date
20260512
Agency Number
002
Report Sort
2713
Agency Name
Mayoralty
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
2705
Year 1 Forecast
2705
Year 2 Estimate
2705
Year 3 Estimate
2705
Year 4 Estimate
2705
Year 5 Estimate
2705
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2718
Publication Date
20260512
Agency Number
002
Report Sort
2718
Agency Name
Mayoralty
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
34476
Year 1 Executive Bud
43756
Year 1 Actual
25154
Year 1 Forecast
43903
Year 2 Estimate
38939
Year 3 Estimate
37586
Year 4 Estimate
37571
Year 5 Estimate
37571
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2723
Publication Date
20260512
Agency Number
002
Report Sort
2723
Agency Name
Mayoralty
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
3
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2727
Publication Date
20260512
Agency Number
002
Report Sort
2727
Agency Name
Mayoralty
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
8
Year 1 Forecast
23
Year 2 Estimate
23
Year 3 Estimate
23
Year 4 Estimate
8
Year 5 Estimate
8
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2731
Publication Date
20260512
Agency Number
002
Report Sort
2731
Agency Name
Mayoralty
Line Number
731
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
17879
Year 1 Forecast
17879
Year 2 Estimate
18475
Year 3 Estimate
18475
Year 4 Estimate
18475
Year 5 Estimate
18475
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2735
Publication Date
20260512
Agency Number
002
Report Sort
2735
Agency Name
Mayoralty
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
5333
Year 1 Forecast
3842
Year 2 Estimate
3883
Year 3 Estimate
5583
Year 4 Estimate
3401
Year 5 Estimate
3401
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3708
Publication Date
20260512
Agency Number
003
Report Sort
3708
Agency Name
Board of Elections
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
69854
Year 1 Forecast
126954
Year 2 Estimate
126954
Year 3 Estimate
69854
Year 4 Estimate
69854
Year 5 Estimate
69854
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3719
Publication Date
20260512
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
2026
Prior Year Actual
146765
Year 1 Executive Bud
77021
Year 1 Actual
98875
Year 1 Forecast
146860
Year 2 Estimate
80019
Year 3 Estimate
80019
Year 4 Estimate
80019
Year 5 Estimate
80019
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3723
Publication Date
20260512
Agency Number
003
Report Sort
3723
Agency Name
Board of Elections
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
2242
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3728
Publication Date
20260512
Agency Number
003
Report Sort
3728
Agency Name
Board of Elections
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
273357
Year 1 Executive Bud
146875
Year 1 Actual
171503
Year 1 Forecast
273814
Year 2 Estimate
206973
Year 3 Estimate
149873
Year 4 Estimate
149873
Year 5 Estimate
149873
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4705
Publication Date
20260512
Agency Number
004
Report Sort
4705
Agency Name
Campaign Finance Board
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
19158
Year 1 Executive Bud
27396
Year 1 Actual
13384
Year 1 Forecast
24396
Year 2 Estimate
28588
Year 3 Estimate
8659
Year 4 Estimate
8659
Year 5 Estimate
8659
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4707
Publication Date
20260512
Agency Number
004
Report Sort
4707
Agency Name
Campaign Finance Board
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
19158
Year 1 Executive Bud
27396
Year 1 Actual
13384
Year 1 Forecast
24396
Year 2 Estimate
28588
Year 3 Estimate
8659
Year 4 Estimate
8659
Year 5 Estimate
8659
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4718
Publication Date
20260512
Agency Number
004
Report Sort
4718
Agency Name
Campaign Finance Board
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
125734
Year 1 Executive Bud
82085
Year 1 Actual
77268
Year 1 Forecast
89485
Year 2 Estimate
75505
Year 3 Estimate
5092
Year 4 Estimate
5092
Year 5 Estimate
5092
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4719
Publication Date
20260512
Agency Number
004
Report Sort
4719
Agency Name
Campaign Finance Board
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
125734
Year 1 Executive Bud
82085
Year 1 Actual
77268
Year 1 Forecast
89485
Year 2 Estimate
75505
Year 3 Estimate
5092
Year 4 Estimate
5092
Year 5 Estimate
5092
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3732
Publication Date
20260512
Agency Number
003
Report Sort
3732
Agency Name
Board of Elections
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
2242
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2704
Publication Date
20260512
Agency Number
002
Report Sort
2704
Agency Name
Mayoralty
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
166956
Year 1 Executive Bud
192994
Year 1 Actual
113738
Year 1 Forecast
188222
Year 2 Estimate
199359
Year 3 Estimate
195637
Year 4 Estimate
193060
Year 5 Estimate
193060
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2706
Publication Date
20260512
Agency Number
002
Report Sort
2706
Agency Name
Mayoralty
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
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
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2707
Publication Date
20260512
Agency Number
002
Report Sort
2707
Agency Name
Mayoralty
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
132480
Year 1 Executive Bud
149238
Year 1 Actual
88584
Year 1 Forecast
144319
Year 2 Estimate
160420
Year 3 Estimate
158051
Year 4 Estimate
155489
Year 5 Estimate
155489
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2710
Publication Date
20260512
Agency Number
002
Report Sort
2710
Agency Name
Mayoralty
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
16528
Year 1 Forecast
16528
Year 2 Estimate
17203
Year 3 Estimate
17203
Year 4 Estimate
17203
Year 5 Estimate
17203
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2711
Publication Date
20260512
Agency Number
002
Report Sort
2711
Agency Name
Mayoralty
Line Number
711
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
10
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2714
Publication Date
20260512
Agency Number
002
Report Sort
2714
Agency Name
Mayoralty
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
4867
Year 1 Forecast
3220
Year 2 Estimate
3220
Year 3 Estimate
4920
Year 4 Estimate
2738
Year 5 Estimate
2738
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2715
Publication Date
20260512
Agency Number
002
Report Sort
2715
Agency Name
Mayoralty
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
7138
Year 1 Forecast
7518
Year 2 Estimate
7520
Year 3 Estimate
5649
Year 4 Estimate
5269
Year 5 Estimate
5269
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2721
Publication Date
20260512
Agency Number
002
Report Sort
2721
Agency Name
Mayoralty
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
483
Year 1 Forecast
528
Year 2 Estimate
690
Year 3 Estimate
690
Year 4 Estimate
690
Year 5 Estimate
690
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2722
Publication Date
20260512
Agency Number
002
Report Sort
2722
Agency Name
Mayoralty
Line Number
722
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
1351
Year 1 Forecast
1351
Year 2 Estimate
1272
Year 3 Estimate
1272
Year 4 Estimate
1272
Year 5 Estimate
1272
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2725
Publication Date
20260512
Agency Number
002
Report Sort
2725
Agency Name
Mayoralty
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
1493
Year 1 Forecast
1568
Year 2 Estimate
1493
Year 3 Estimate
1493
Year 4 Estimate
1493
Year 5 Estimate
1493
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2726
Publication Date
20260512
Agency Number
002
Report Sort
2726
Agency Name
Mayoralty
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
466
Year 1 Forecast
622
Year 2 Estimate
663
Year 3 Estimate
663
Year 4 Estimate
663
Year 5 Estimate
663
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2729
Publication Date
20260512
Agency Number
002
Report Sort
2729
Agency Name
Mayoralty
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
150779
Year 1 Forecast
146032
Year 2 Estimate
157596
Year 3 Estimate
154045
Year 4 Estimate
154045
Year 5 Estimate
154045
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2730
Publication Date
20260512
Agency Number
002
Report Sort
2730
Agency Name
Mayoralty
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
7659
Year 1 Forecast
8642
Year 2 Estimate
7664
Year 3 Estimate
7664
Year 4 Estimate
7664
Year 5 Estimate
7664
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2732
Publication Date
20260512
Agency Number
002
Report Sort
2732
Agency Name
Mayoralty
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
13
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2734
Publication Date
20260512
Agency Number
002
Report Sort
2734
Agency Name
Mayoralty
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
4198
Year 1 Forecast
4273
Year 2 Estimate
4198
Year 3 Estimate
4198
Year 4 Estimate
4198
Year 5 Estimate
4198
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3706
Publication Date
20260512
Agency Number
003
Report Sort
3706
Agency Name
Board of Elections
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Year 1 Executive Bud
24
Year 1 Forecast
24
Year 2 Estimate
24
Year 3 Estimate
24
Year 4 Estimate
24
Year 5 Estimate
24
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3707
Publication Date
20260512
Agency Number
003
Report Sort
3707
Agency Name
Board of Elections
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
126592
Year 1 Executive Bud
69854
Year 1 Actual
72628
Year 1 Forecast
126954
Year 2 Estimate
126954
Year 3 Estimate
69854
Year 4 Estimate
69854
Year 5 Estimate
69854
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3718
Publication Date
20260512
Agency Number
003
Report Sort
3718
Agency Name
Board of Elections
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
146765
Year 1 Executive Bud
77021
Year 1 Actual
98875
Year 1 Forecast
146860
Year 2 Estimate
80019
Year 3 Estimate
80019
Year 4 Estimate
80019
Year 5 Estimate
80019
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8704
Publication Date
20260512
Agency Number
008
Report Sort
8704
Agency Name
Office of the Actuary
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
6926
Year 1 Executive Bud
7614
Year 1 Actual
4784
Year 1 Forecast
7635
Year 2 Estimate
8484
Year 3 Estimate
8484
Year 4 Estimate
8484
Year 5 Estimate
8484