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 Veterans' Services
Publication Date: 20260512 • Agency Number: 063 • Report Sort: 63720
Publication Date
20260512
Agency Number
063
Report Sort
63720
Agency Name
Dept. of Veterans' Services
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1879
Year 1 Forecast
1938
Year 2 Estimate
1327
Year 3 Estimate
1327
Year 4 Estimate
1327
Year 5 Estimate
1327
Dept. of Veterans' Services
Publication Date: 20260512 • Agency Number: 063 • Report Sort: 63727
Publication Date
20260512
Agency Number
063
Report Sort
63727
Agency Name
Dept. of Veterans' Services
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
774
Year 1 Forecast
774
Year 2 Estimate
348
Year 3 Estimate
348
Year 4 Estimate
348
Year 5 Estimate
348
Dept. of Veterans' Services
Publication Date: 20260512 • Agency Number: 063 • Report Sort: 63729
Publication Date
20260512
Agency Number
063
Report Sort
63729
Agency Name
Dept. of Veterans' Services
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5625
Year 1 Forecast
6314
Year 2 Estimate
5750
Year 3 Estimate
5686
Year 4 Estimate
5686
Year 5 Estimate
5686
Dept. of Veterans' Services
Publication Date: 20260512 • Agency Number: 063 • Report Sort: 63732
Publication Date
20260512
Agency Number
063
Report Sort
63732
Agency Name
Dept. of Veterans' Services
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
435
Year 1 Forecast
435
Year 2 Estimate
435
Year 3 Estimate
435
Year 4 Estimate
435
Year 5 Estimate
435
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68706
Publication Date
20260512
Agency Number
068
Report Sort
68706
Agency Name
Admin. for Children Services
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Prior Year Actual
720
Year 1 Executive Bud
1
Year 1 Actual
545
Year 1 Forecast
461
Year 2 Estimate
1
Year 3 Estimate
1
Year 4 Estimate
1
Year 5 Estimate
1
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68707
Publication Date
20260512
Agency Number
068
Report Sort
68707
Agency Name
Admin. for Children Services
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
609428
Year 1 Executive Bud
593873
Year 1 Actual
398788
Year 1 Forecast
609601
Year 2 Estimate
625470
Year 3 Estimate
634508
Year 4 Estimate
634508
Year 5 Estimate
634508
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68711
Publication Date
20260512
Agency Number
068
Report Sort
68711
Agency Name
Admin. for Children Services
Line Number
711
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
230669
Year 1 Forecast
275673
Year 2 Estimate
276160
Year 3 Estimate
276191
Year 4 Estimate
276191
Year 5 Estimate
276191
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68714
Publication Date
20260512
Agency Number
068
Report Sort
68714
Agency Name
Admin. for Children Services
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
202906
Year 1 Forecast
205352
Year 2 Estimate
205475
Year 3 Estimate
205480
Year 4 Estimate
205480
Year 5 Estimate
205480
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68720
Publication Date
20260512
Agency Number
068
Report Sort
68720
Agency Name
Admin. for Children Services
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
844293
Year 1 Forecast
1285569
Year 2 Estimate
1259444
Year 3 Estimate
1381300
Year 4 Estimate
1382254
Year 5 Estimate
1383399
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68721
Publication Date
20260512
Agency Number
068
Report Sort
68721
Agency Name
Admin. for Children Services
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
700
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68726
Publication Date
20260512
Agency Number
068
Report Sort
68726
Agency Name
Admin. for Children Services
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
904386
Year 1 Forecast
1812414
Year 2 Estimate
921391
Year 3 Estimate
821238
Year 4 Estimate
821252
Year 5 Estimate
821267
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68727
Publication Date
20260512
Agency Number
068
Report Sort
68727
Agency Name
Admin. for Children Services
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
6310
Year 1 Forecast
6844
Year 2 Estimate
3226
Year 3 Estimate
143
Year 4 Estimate
143
Year 5 Estimate
143
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68735
Publication Date
20260512
Agency Number
068
Report Sort
68735
Agency Name
Admin. for Children Services
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
1107292
Year 1 Forecast
2017766
Year 2 Estimate
1126866
Year 3 Estimate
1026718
Year 4 Estimate
1026732
Year 5 Estimate
1026747
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68736
Publication Date
20260512
Agency Number
068
Report Sort
68736
Agency Name
Admin. for Children Services
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
6310
Year 1 Forecast
6844
Year 2 Estimate
3226
Year 3 Estimate
143
Year 4 Estimate
143
Year 5 Estimate
143
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69705
Publication Date
20260512
Agency Number
069
Report Sort
69705
Agency Name
Department of Social Services
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
877321
Year 1 Executive Bud
977699
Year 1 Actual
580872
Year 1 Forecast
984494
Year 2 Estimate
1017856
Year 3 Estimate
1021884
Year 4 Estimate
1022907
Year 5 Estimate
1023246
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69706
Publication Date
20260512
Agency Number
069
Report Sort
69706
Agency Name
Department of Social Services
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Prior Year Actual
557
Year 1 Executive Bud
913
Year 1 Actual
275
Year 1 Forecast
913
Year 2 Estimate
913
Year 3 Estimate
913
Year 4 Estimate
913
Year 5 Estimate
913
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69711
Publication Date
20260512
Agency Number
069
Report Sort
69711
Agency Name
Department of Social Services
Line Number
711
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
173346
Year 1 Forecast
169227
Year 2 Estimate
168471
Year 3 Estimate
166789
Year 4 Estimate
166885
Year 5 Estimate
166885
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69714
Publication Date
20260512
Agency Number
069
Report Sort
69714
Agency Name
Department of Social Services
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
427742
Year 1 Forecast
412397
Year 2 Estimate
416918
Year 3 Estimate
418068
Year 4 Estimate
418517
Year 5 Estimate
418663
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69716
Publication Date
20260512
Agency Number
069
Report Sort
69716
Agency Name
Department of Social Services
Line Number
716
Line Number Description
Public Assistance
Fiscal Year 1
2026
Prior Year Actual
2646430
Year 1 Executive Bud
1650222
Year 1 Actual
1832423
Year 1 Forecast
2762408
Year 2 Estimate
2707869
Year 3 Estimate
2707073
Year 4 Estimate
2707073
Year 5 Estimate
2707073
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69717
Publication Date
20260512
Agency Number
069
Report Sort
69717
Agency Name
Department of Social Services
Line Number
717
Line Number Description
Medical Assistance
Fiscal Year 1
2026
Prior Year Actual
6376128
Year 1 Executive Bud
6582753
Year 1 Actual
5215369
Year 1 Forecast
6762053
Year 2 Estimate
6789753
Year 3 Estimate
6939753
Year 4 Estimate
7089753
Year 5 Estimate
7239753
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69723
Publication Date
20260512
Agency Number
069
Report Sort
69723
Agency Name
Department of Social Services
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
620848
Year 1 Forecast
987595
Year 2 Estimate
904196
Year 3 Estimate
887131
Year 4 Estimate
875497
Year 5 Estimate
875500
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69725
Publication Date
20260512
Agency Number
069
Report Sort
69725
Agency Name
Department of Social Services
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
3246
Year 1 Forecast
3246
Year 2 Estimate
3246
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69727
Publication Date
20260512
Agency Number
069
Report Sort
69727
Agency Name
Department of Social Services
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
1314
Year 1 Forecast
2453
Year 2 Estimate
1314
Year 3 Estimate
1314
Year 4 Estimate
1314
Year 5 Estimate
1314
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69728
Publication Date
20260512
Agency Number
069
Report Sort
69728
Agency Name
Department of Social Services
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
13167353
Year 1 Executive Bud
11739719
Year 1 Actual
10196424
Year 1 Forecast
14690212
Year 2 Estimate
14599086
Year 3 Estimate
15133019
Year 4 Estimate
15652049
Year 5 Estimate
16182402
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69734
Publication Date
20260512
Agency Number
069
Report Sort
69734
Agency Name
Department of Social Services
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
3246
Year 1 Forecast
3246
Year 2 Estimate
3246
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69735
Publication Date
20260512
Agency Number
069
Report Sort
69735
Agency Name
Department of Social Services
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
1542718
Year 1 Forecast
1730204
Year 2 Estimate
1686933
Year 3 Estimate
1695633
Year 4 Estimate
1696085
Year 5 Estimate
1696235
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71704
Publication Date
20260512
Agency Number
071
Report Sort
71704
Agency Name
Dept. of Homeless Services
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
4306362
Year 1 Executive Bud
3447203
Year 1 Actual
3454533
Year 1 Forecast
4552497
Year 2 Estimate
4216473
Year 3 Estimate
3944662
Year 4 Estimate
3963819
Year 5 Estimate
3993759
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71705
Publication Date
20260512
Agency Number
071
Report Sort
71705
Agency Name
Dept. of Homeless Services
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
160671
Year 1 Executive Bud
165344
Year 1 Actual
104253
Year 1 Forecast
174106
Year 2 Estimate
181757
Year 3 Estimate
181714
Year 4 Estimate
181863
Year 5 Estimate
182016
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71715
Publication Date
20260512
Agency Number
071
Report Sort
71715
Agency Name
Dept. of Homeless Services
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Forecast
152
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71718
Publication Date
20260512
Agency Number
071
Report Sort
71718
Agency Name
Dept. of Homeless Services
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
4144356
Year 1 Executive Bud
3281027
Year 1 Actual
3349446
Year 1 Forecast
4377559
Year 2 Estimate
4033884
Year 3 Estimate
3762116
Year 4 Estimate
3781124
Year 5 Estimate
3810911
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71720
Publication Date
20260512
Agency Number
071
Report Sort
71720
Agency Name
Dept. of Homeless Services
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
2493452
Year 1 Forecast
3385282
Year 2 Estimate
3342223
Year 3 Estimate
3056249
Year 4 Estimate
3085997
Year 5 Estimate
3121817
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71721
Publication Date
20260512
Agency Number
071
Report Sort
71721
Agency Name
Dept. of Homeless Services
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
3221
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71726
Publication Date
20260512
Agency Number
071
Report Sort
71726
Agency Name
Dept. of Homeless Services
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
602868
Year 1 Forecast
619100
Year 2 Estimate
522165
Year 3 Estimate
533628
Year 4 Estimate
523651
Year 5 Estimate
517814
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71727
Publication Date
20260512
Agency Number
071
Report Sort
71727
Agency Name
Dept. of Homeless Services
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
7096
Year 1 Forecast
7266
Year 2 Estimate
7096
Year 3 Estimate
7096
Year 4 Estimate
7096
Year 5 Estimate
7096
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71729
Publication Date
20260512
Agency Number
071
Report Sort
71729
Agency Name
Dept. of Homeless Services
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
2602550
Year 1 Forecast
3499691
Year 2 Estimate
3467640
Year 3 Estimate
3181862
Year 4 Estimate
3211759
Year 5 Estimate
3247732
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71730
Publication Date
20260512
Agency Number
071
Report Sort
71730
Agency Name
Dept. of Homeless Services
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
3221
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71736
Publication Date
20260512
Agency Number
071
Report Sort
71736
Agency Name
Dept. of Homeless Services
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
7096
Year 1 Forecast
7418
Year 2 Estimate
7096
Year 3 Estimate
7096
Year 4 Estimate
7096
Year 5 Estimate
7096
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72704
Publication Date
20260512
Agency Number
072
Report Sort
72704
Agency Name
Department of Correction
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
1356247
Year 1 Executive Bud
1212449
Year 1 Actual
865351
Year 1 Forecast
1380443
Year 2 Estimate
1258999
Year 3 Estimate
1346833
Year 4 Estimate
1345985
Year 5 Estimate
1344597
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72706
Publication Date
20260512
Agency Number
072
Report Sort
72706
Agency Name
Department of Correction
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Prior Year Actual
18220
Year 1 Executive Bud
24825
Year 1 Actual
9797
Year 1 Forecast
17325
Year 2 Estimate
24863
Year 3 Estimate
24788
Year 4 Estimate
24788
Year 5 Estimate
24788
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72707
Publication Date
20260512
Agency Number
072
Report Sort
72707
Agency Name
Department of Correction
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
1178923
Year 1 Executive Bud
1017432
Year 1 Actual
750667
Year 1 Forecast
1189564
Year 2 Estimate
1029375
Year 3 Estimate
1142311
Year 4 Estimate
1142354
Year 5 Estimate
1142354
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72714
Publication Date
20260512
Agency Number
072
Report Sort
72714
Agency Name
Department of Correction
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
1429
Year 1 Forecast
1639
Year 2 Estimate
1294
Year 3 Estimate
754
Year 4 Estimate
754
Year 5 Estimate
754
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72715
Publication Date
20260512
Agency Number
072
Report Sort
72715
Agency Name
Department of Correction
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Forecast
203
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72719
Publication Date
20260512
Agency Number
072
Report Sort
72719
Agency Name
Department of Correction
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
177324
Year 1 Executive Bud
195017
Year 1 Actual
114684
Year 1 Forecast
190879
Year 2 Estimate
229624
Year 3 Estimate
204522
Year 4 Estimate
203631
Year 5 Estimate
202243
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72720
Publication Date
20260512
Agency Number
072
Report Sort
72720
Agency Name
Department of Correction
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
194408
Year 1 Forecast
188875
Year 2 Estimate
229098
Year 3 Estimate
204056
Year 4 Estimate
203180
Year 5 Estimate
201792
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72728
Publication Date
20260512
Agency Number
072
Report Sort
72728
Agency Name
Department of Correction
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
1356247
Year 1 Executive Bud
1212449
Year 1 Actual
865351
Year 1 Forecast
1380443
Year 2 Estimate
1258999
Year 3 Estimate
1346833
Year 4 Estimate
1345985
Year 5 Estimate
1344597
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72729
Publication Date
20260512
Agency Number
072
Report Sort
72729
Agency Name
Department of Correction
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1209732
Year 1 Forecast
1375918
Year 2 Estimate
1256500
Year 3 Estimate
1344934
Year 4 Estimate
1344101
Year 5 Estimate
1342713
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72732
Publication Date
20260512
Agency Number
072
Report Sort
72732
Agency Name
Department of Correction
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
1049
Year 1 Forecast
1157
Year 2 Estimate
1079
Year 3 Estimate
1064
Year 4 Estimate
1049
Year 5 Estimate
1049
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72735
Publication Date
20260512
Agency Number
072
Report Sort
72735
Agency Name
Department of Correction
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
1556
Year 1 Forecast
2089
Year 2 Estimate
1339
Year 3 Estimate
754
Year 4 Estimate
754
Year 5 Estimate
754
Board of Correction
Publication Date: 20260512 • Agency Number: 073 • Report Sort: 73705
Publication Date
20260512
Agency Number
073
Report Sort
73705
Agency Name
Board of Correction
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
2844
Year 1 Executive Bud
3670
Year 1 Actual
1975
Year 1 Forecast
3297
Year 2 Estimate
3347
Year 3 Estimate
3347
Year 4 Estimate
3347
Year 5 Estimate
3347
Citywide Pension Contributions
Publication Date: 20260512 • Agency Number: 095 • Report Sort: 95728
Publication Date
20260512
Agency Number
095
Report Sort
95728
Agency Name
Citywide Pension Contributions
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
10027901
Year 1 Executive Bud
10469724
Year 1 Actual
6970762
Year 1 Forecast
9848195
Year 2 Estimate
8759415
Year 3 Estimate
9841010
Year 4 Estimate
9402880
Year 5 Estimate
8822342