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
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98732
Publication Date
20260512
Agency Number
098
Report Sort
98732
Agency Name
Miscellaneous
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
1530951
Year 1 Forecast
1662085
Year 2 Estimate
1635510
Year 3 Estimate
1689668
Year 4 Estimate
1758447
Year 5 Estimate
1829909
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98734
Publication Date
20260512
Agency Number
098
Report Sort
98734
Agency Name
Miscellaneous
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
52016
Year 1 Forecast
54779
Year 2 Estimate
54390
Year 3 Estimate
54174
Year 4 Estimate
54004
Year 5 Estimate
53138
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99718
Publication Date
20260512
Agency Number
099
Report Sort
99718
Agency Name
Debt Service
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
7005661
Year 1 Executive Bud
5791033
Year 1 Actual
2553096
Year 1 Forecast
5557887
Year 2 Estimate
8471683
Year 3 Estimate
10631943
Year 4 Estimate
11719744
Year 5 Estimate
12541940
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99719
Publication Date
20260512
Agency Number
099
Report Sort
99719
Agency Name
Debt Service
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
7005661
Year 1 Executive Bud
5791033
Year 1 Actual
2553096
Year 1 Forecast
5557887
Year 2 Estimate
8471683
Year 3 Estimate
10631943
Year 4 Estimate
11719744
Year 5 Estimate
12541940
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99721
Publication Date
20260512
Agency Number
099
Report Sort
99721
Agency Name
Debt Service
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
1241
Year 1 Forecast
205781
Year 2 Estimate
250750
Year 3 Estimate
740
Year 4 Estimate
745
Year 5 Estimate
745
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99723
Publication Date
20260512
Agency Number
099
Report Sort
99723
Agency Name
Debt Service
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
4657
Year 1 Forecast
4657
Year 2 Estimate
4499
Year 3 Estimate
4334
Year 4 Estimate
4160
Year 5 Estimate
3978
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99729
Publication Date
20260512
Agency Number
099
Report Sort
99729
Agency Name
Debt Service
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5682749
Year 1 Forecast
5255430
Year 2 Estimate
8133741
Year 3 Estimate
10563881
Year 4 Estimate
11655597
Year 5 Estimate
12478226
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99730
Publication Date
20260512
Agency Number
099
Report Sort
99730
Agency Name
Debt Service
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
1241
Year 1 Forecast
205781
Year 2 Estimate
250750
Year 3 Estimate
740
Year 4 Estimate
745
Year 5 Estimate
745
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99735
Publication Date
20260512
Agency Number
099
Report Sort
99735
Agency Name
Debt Service
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
102386
Year 1 Forecast
92019
Year 2 Estimate
82693
Year 3 Estimate
62988
Year 4 Estimate
59242
Year 5 Estimate
58991
Public Advocate
Publication Date: 20260512 • Agency Number: 101 • Report Sort: 101704
Publication Date
20260512
Agency Number
101
Report Sort
101704
Agency Name
Public Advocate
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
5516
Year 1 Executive Bud
5543
Year 1 Actual
3229
Year 1 Forecast
5817
Year 2 Estimate
5572
Year 3 Estimate
5572
Year 4 Estimate
5572
Year 5 Estimate
5572
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58735
Publication Date
20260512
Agency Number
058
Report Sort
58735
Agency Name
Office of Community Safety
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 3 Estimate
2083
Year 4 Estimate
2083
Year 5 Estimate
2083
D.O.I.T.T.
Publication Date: 20260512 • Agency Number: 858 • Report Sort: 858715
Publication Date
20260512
Agency Number
858
Report Sort
858715
Agency Name
D.O.I.T.T.
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
4924
Year 1 Forecast
4924
Year 2 Estimate
4928
Year 3 Estimate
4358
Year 4 Estimate
4358
Year 5 Estimate
4358
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: 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
Police Department
Publication Date: 20260512 • Agency Number: 056 • Report Sort: 56723
Publication Date
20260512
Agency Number
056
Report Sort
56723
Agency Name
Police Department
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
88
Year 1 Forecast
26804
Year 2 Estimate
88
Year 3 Estimate
88
Year 4 Estimate
88
Year 5 Estimate
88
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
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17723
Publication Date
20260512
Agency Number
017
Report Sort
17723
Agency Name
Dept. of Emergency Management
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
1675
Year 1 Forecast
3250
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
City Clerk
Publication Date: 20260512 • Agency Number: 103 • Report Sort: 103718
Publication Date
20260512
Agency Number
103
Report Sort
103718
Agency Name
City Clerk
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
2103
Year 1 Executive Bud
1327
Year 1 Actual
3291
Year 1 Forecast
4132
Year 2 Estimate
1602
Year 3 Estimate
1602
Year 4 Estimate
1602
Year 5 Estimate
1602
City Clerk
Publication Date: 20260512 • Agency Number: 103 • Report Sort: 103720
Publication Date
20260512
Agency Number
103
Report Sort
103720
Agency Name
City Clerk
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1327
Year 1 Forecast
4132
Year 2 Estimate
1602
Year 3 Estimate
1602
Year 4 Estimate
1602
Year 5 Estimate
1602
D.O.I.T.T.
Publication Date: 20260512 • Agency Number: 858 • Report Sort: 858709
Publication Date
20260512
Agency Number
858
Report Sort
858709
Agency Name
D.O.I.T.T.
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
1933
Year 1 Forecast
126
Year 2 Estimate
126
Year 3 Estimate
126
Year 4 Estimate
126
Year 5 Estimate
126
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: 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: 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: 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: 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
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
City Clerk
Publication Date: 20260512 • Agency Number: 103 • Report Sort: 103719
Publication Date
20260512
Agency Number
103
Report Sort
103719
Agency Name
City Clerk
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
2103
Year 1 Executive Bud
1327
Year 1 Actual
3291
Year 1 Forecast
4132
Year 2 Estimate
1602
Year 3 Estimate
1602
Year 4 Estimate
1602
Year 5 Estimate
1602
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: 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: 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
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
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: 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: 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: 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
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
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
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8719
Publication Date
20260512
Agency Number
008
Report Sort
8719
Agency Name
Office of the Actuary
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1701
Year 1 Executive Bud
2037
Year 1 Actual
1348
Year 1 Forecast
2058
Year 2 Estimate
2049
Year 3 Estimate
2049
Year 4 Estimate
2049
Year 5 Estimate
2049
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8720
Publication Date
20260512
Agency Number
008
Report Sort
8720
Agency Name
Office of the Actuary
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
2037
Year 1 Forecast
1995
Year 2 Estimate
2049
Year 3 Estimate
2049
Year 4 Estimate
2049
Year 5 Estimate
2049
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8728
Publication Date
20260512
Agency Number
008
Report Sort
8728
Agency Name
Office of the Actuary
Line Number
728
Line Number Description
Total Dept. (704 Above)
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
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8729
Publication Date
20260512
Agency Number
008
Report Sort
8729
Agency Name
Office of the Actuary
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
7614
Year 1 Forecast
7572
Year 2 Estimate
8484
Year 3 Estimate
8484
Year 4 Estimate
8484
Year 5 Estimate
8484
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10705
Publication Date
20260512
Agency Number
010
Report Sort
10705
Agency Name
President,Borough of Manhattan
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
5109
Year 1 Executive Bud
5046
Year 1 Actual
3196
Year 1 Forecast
5146
Year 2 Estimate
5049
Year 3 Estimate
5049
Year 4 Estimate
5049
Year 5 Estimate
5049
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10707
Publication Date
20260512
Agency Number
010
Report Sort
10707
Agency Name
President,Borough of Manhattan
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
5109
Year 1 Executive Bud
5046
Year 1 Actual
3196
Year 1 Forecast
5146
Year 2 Estimate
5049
Year 3 Estimate
5049
Year 4 Estimate
5049
Year 5 Estimate
5049
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10718
Publication Date
20260512
Agency Number
010
Report Sort
10718
Agency Name
President,Borough of Manhattan
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1108
Year 1 Executive Bud
972
Year 1 Actual
451
Year 1 Forecast
1178
Year 2 Estimate
1030
Year 3 Estimate
601
Year 4 Estimate
601
Year 5 Estimate
601
Public Advocate
Publication Date: 20260512 • Agency Number: 101 • Report Sort: 101729
Publication Date
20260512
Agency Number
101
Report Sort
101729
Agency Name
Public Advocate
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5543
Year 1 Forecast
5817
Year 2 Estimate
5572
Year 3 Estimate
5572
Year 4 Estimate
5572
Year 5 Estimate
5572