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
President,Borough of the Bronx
Publication Date: 20260512 • Agency Number: 011 • Report Sort: 11729
Publication Date
20260512
Agency Number
011
Report Sort
11729
Agency Name
President,Borough of the Bronx
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
7025
Year 1 Forecast
7392
Year 2 Estimate
7099
Year 3 Estimate
6547
Year 4 Estimate
6547
Year 5 Estimate
6547
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
President,Borough of Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12705
Publication Date
20260512
Agency Number
012
Report Sort
12705
Agency Name
President,Borough of Brooklyn
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
5892
Year 1 Executive Bud
6355
Year 1 Actual
3919
Year 1 Forecast
6355
Year 2 Estimate
6358
Year 3 Estimate
6358
Year 4 Estimate
6358
Year 5 Estimate
6358
President,Borough of Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12707
Publication Date
20260512
Agency Number
012
Report Sort
12707
Agency Name
President,Borough of Brooklyn
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
5892
Year 1 Executive Bud
6355
Year 1 Actual
3919
Year 1 Forecast
6355
Year 2 Estimate
6358
Year 3 Estimate
6358
Year 4 Estimate
6358
Year 5 Estimate
6358
President,Borough of Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12719
Publication Date
20260512
Agency Number
012
Report Sort
12719
Agency Name
President,Borough of Brooklyn
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
2033
Year 1 Executive Bud
1381
Year 1 Actual
767
Year 1 Forecast
1767
Year 2 Estimate
1527
Year 3 Estimate
651
Year 4 Estimate
651
Year 5 Estimate
651
President,Borough of Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12720
Publication Date
20260512
Agency Number
012
Report Sort
12720
Agency Name
President,Borough of Brooklyn
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1381
Year 1 Forecast
1767
Year 2 Estimate
1527
Year 3 Estimate
651
Year 4 Estimate
651
Year 5 Estimate
651
President,Borough of Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12729
Publication Date
20260512
Agency Number
012
Report Sort
12729
Agency Name
President,Borough of Brooklyn
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
7736
Year 1 Forecast
8122
Year 2 Estimate
7885
Year 3 Estimate
7009
Year 4 Estimate
7009
Year 5 Estimate
7009
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13704
Publication Date
20260512
Agency Number
013
Report Sort
13704
Agency Name
President,Borough of Queens
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
6727
Year 1 Executive Bud
6684
Year 1 Actual
4111
Year 1 Forecast
8159
Year 2 Estimate
6774
Year 3 Estimate
5922
Year 4 Estimate
5922
Year 5 Estimate
5922
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13719
Publication Date
20260512
Agency Number
013
Report Sort
13719
Agency Name
President,Borough of Queens
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
887
Year 1 Executive Bud
1618
Year 1 Actual
437
Year 1 Forecast
2193
Year 2 Estimate
1704
Year 3 Estimate
852
Year 4 Estimate
852
Year 5 Estimate
852
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13720
Publication Date
20260512
Agency Number
013
Report Sort
13720
Agency Name
President,Borough of Queens
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1618
Year 1 Forecast
1157
Year 2 Estimate
1704
Year 3 Estimate
852
Year 4 Estimate
852
Year 5 Estimate
852
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13726
Publication Date
20260512
Agency Number
013
Report Sort
13726
Agency Name
President,Borough of Queens
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Forecast
876
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13728
Publication Date
20260512
Agency Number
013
Report Sort
13728
Agency Name
President,Borough of Queens
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
6727
Year 1 Executive Bud
6684
Year 1 Actual
4111
Year 1 Forecast
8159
Year 2 Estimate
6774
Year 3 Estimate
5922
Year 4 Estimate
5922
Year 5 Estimate
5922
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13735
Publication Date
20260512
Agency Number
013
Report Sort
13735
Agency Name
President,Borough of Queens
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Forecast
876
President,Borough of S.I.
Publication Date: 20260512 • Agency Number: 014 • Report Sort: 14704
Publication Date
20260512
Agency Number
014
Report Sort
14704
Agency Name
President,Borough of S.I.
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
5204
Year 1 Executive Bud
5207
Year 1 Actual
2007
Year 1 Forecast
5470
Year 2 Estimate
5248
Year 3 Estimate
4957
Year 4 Estimate
4957
Year 5 Estimate
4957
President,Borough of S.I.
Publication Date: 20260512 • Agency Number: 014 • Report Sort: 14707
Publication Date
20260512
Agency Number
014
Report Sort
14707
Agency Name
President,Borough of S.I.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
2770
Year 1 Executive Bud
4234
Year 1 Actual
1829
Year 1 Forecast
3184
Year 2 Estimate
4234
Year 3 Estimate
4234
Year 4 Estimate
4234
Year 5 Estimate
4234
President,Borough of S.I.
Publication Date: 20260512 • Agency Number: 014 • Report Sort: 14708
Publication Date
20260512
Agency Number
014
Report Sort
14708
Agency Name
President,Borough of S.I.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
4234
Year 1 Forecast
3184
Year 2 Estimate
4234
Year 3 Estimate
4234
Year 4 Estimate
4234
Year 5 Estimate
4234
President,Borough of S.I.
Publication Date: 20260512 • Agency Number: 014 • Report Sort: 14728
Publication Date
20260512
Agency Number
014
Report Sort
14728
Agency Name
President,Borough of S.I.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
5204
Year 1 Executive Bud
5207
Year 1 Actual
2007
Year 1 Forecast
5470
Year 2 Estimate
5248
Year 3 Estimate
4957
Year 4 Estimate
4957
Year 5 Estimate
4957
President,Borough of S.I.
Publication Date: 20260512 • Agency Number: 014 • Report Sort: 14729
Publication Date
20260512
Agency Number
014
Report Sort
14729
Agency Name
President,Borough of S.I.
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5207
Year 1 Forecast
5470
Year 2 Estimate
5248
Year 3 Estimate
4957
Year 4 Estimate
4957
Year 5 Estimate
4957
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15705
Publication Date
20260512
Agency Number
015
Report Sort
15705
Agency Name
Office of the Comptroller
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
76015
Year 1 Executive Bud
88140
Year 1 Actual
51679
Year 1 Forecast
85254
Year 2 Estimate
88405
Year 3 Estimate
88405
Year 4 Estimate
88405
Year 5 Estimate
88405
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15707
Publication Date
20260512
Agency Number
015
Report Sort
15707
Agency Name
Office of the Comptroller
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
76015
Year 1 Executive Bud
88140
Year 1 Actual
51679
Year 1 Forecast
85254
Year 2 Estimate
88405
Year 3 Estimate
88405
Year 4 Estimate
88405
Year 5 Estimate
88405
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15710
Publication Date
20260512
Agency Number
015
Report Sort
15710
Agency Name
Office of the Comptroller
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
15552
Year 1 Forecast
15566
Year 2 Estimate
15698
Year 3 Estimate
15698
Year 4 Estimate
15698
Year 5 Estimate
15698
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15718
Publication Date
20260512
Agency Number
015
Report Sort
15718
Agency Name
Office of the Comptroller
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
39158
Year 1 Executive Bud
38889
Year 1 Actual
29837
Year 1 Forecast
44966
Year 2 Estimate
42098
Year 3 Estimate
42547
Year 4 Estimate
42314
Year 5 Estimate
42314
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15720
Publication Date
20260512
Agency Number
015
Report Sort
15720
Agency Name
Office of the Comptroller
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
36294
Year 1 Forecast
37782
Year 2 Estimate
37220
Year 3 Estimate
37669
Year 4 Estimate
37436
Year 5 Estimate
37436
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15721
Publication Date
20260512
Agency Number
015
Report Sort
15721
Agency Name
Office of the Comptroller
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
2595
Year 1 Forecast
2595
Year 2 Estimate
2595
Year 3 Estimate
2595
Year 4 Estimate
2595
Year 5 Estimate
2595
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17704
Publication Date
20260512
Agency Number
017
Report Sort
17704
Agency Name
Dept. of Emergency Management
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
105392
Year 1 Executive Bud
109371
Year 1 Actual
55545
Year 1 Forecast
86817
Year 2 Estimate
46237
Year 3 Estimate
44052
Year 4 Estimate
42282
Year 5 Estimate
39866
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17705
Publication Date
20260512
Agency Number
017
Report Sort
17705
Agency Name
Dept. of Emergency Management
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
23859
Year 1 Executive Bud
24143
Year 1 Actual
16248
Year 1 Forecast
28844
Year 2 Estimate
14857
Year 3 Estimate
14493
Year 4 Estimate
14493
Year 5 Estimate
13865
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17707
Publication Date
20260512
Agency Number
017
Report Sort
17707
Agency Name
Dept. of Emergency Management
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
23859
Year 1 Executive Bud
28913
Year 1 Actual
16248
Year 1 Forecast
31955
Year 2 Estimate
14925
Year 3 Estimate
14493
Year 4 Estimate
14493
Year 5 Estimate
13865
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17708
Publication Date
20260512
Agency Number
017
Report Sort
17708
Agency Name
Dept. of Emergency Management
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
12928
Year 1 Forecast
13370
Year 2 Estimate
13986
Year 3 Estimate
13865
Year 4 Estimate
13865
Year 5 Estimate
13865
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17718
Publication Date
20260512
Agency Number
017
Report Sort
17718
Agency Name
Dept. of Emergency Management
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
81533
Year 1 Executive Bud
80458
Year 1 Actual
39297
Year 1 Forecast
54862
Year 2 Estimate
31312
Year 3 Estimate
29559
Year 4 Estimate
27789
Year 5 Estimate
26001
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17719
Publication Date
20260512
Agency Number
017
Report Sort
17719
Agency Name
Dept. of Emergency Management
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
81533
Year 1 Executive Bud
80458
Year 1 Actual
39297
Year 1 Forecast
54862
Year 2 Estimate
31312
Year 3 Estimate
29559
Year 4 Estimate
27789
Year 5 Estimate
26001
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17721
Publication Date
20260512
Agency Number
017
Report Sort
17721
Agency Name
Dept. of Emergency Management
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
109
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
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17728
Publication Date
20260512
Agency Number
017
Report Sort
17728
Agency Name
Dept. of Emergency Management
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
105392
Year 1 Executive Bud
109371
Year 1 Actual
55545
Year 1 Forecast
86817
Year 2 Estimate
46237
Year 3 Estimate
44052
Year 4 Estimate
42282
Year 5 Estimate
39866
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17729
Publication Date
20260512
Agency Number
017
Report Sort
17729
Agency Name
Dept. of Emergency Management
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
76343
Year 1 Forecast
48106
Year 2 Estimate
40172
Year 3 Estimate
39916
Year 4 Estimate
39891
Year 5 Estimate
39866
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17732
Publication Date
20260512
Agency Number
017
Report Sort
17732
Agency Name
Dept. of Emergency Management
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
1675
Year 1 Forecast
3250
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17734
Publication Date
20260512
Agency Number
017
Report Sort
17734
Agency Name
Dept. of Emergency Management
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
8827
Year 1 Forecast
5600
Year 2 Estimate
4387
Year 3 Estimate
3870
Year 4 Estimate
2391
Office of Admin. Tax Appeals
Publication Date: 20260512 • Agency Number: 021 • Report Sort: 21704
Publication Date
20260512
Agency Number
021
Report Sort
21704
Agency Name
Office of Admin. Tax Appeals
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
5459
Year 1 Executive Bud
6092
Year 1 Actual
3644
Year 1 Forecast
6193
Year 2 Estimate
6200
Year 3 Estimate
6200
Year 4 Estimate
6200
Year 5 Estimate
6200
Office of Admin. Tax Appeals
Publication Date: 20260512 • Agency Number: 021 • Report Sort: 21705
Publication Date
20260512
Agency Number
021
Report Sort
21705
Agency Name
Office of Admin. Tax Appeals
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
5315
Year 1 Executive Bud
5913
Year 1 Actual
3508
Year 1 Forecast
5932
Year 2 Estimate
6024
Year 3 Estimate
6024
Year 4 Estimate
6024
Year 5 Estimate
6024
Office of Admin. Tax Appeals
Publication Date: 20260512 • Agency Number: 021 • Report Sort: 21708
Publication Date
20260512
Agency Number
021
Report Sort
21708
Agency Name
Office of Admin. Tax Appeals
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5913
Year 1 Forecast
5932
Year 2 Estimate
6024
Year 3 Estimate
6024
Year 4 Estimate
6024
Year 5 Estimate
6024
Office of Admin. Tax Appeals
Publication Date: 20260512 • Agency Number: 021 • Report Sort: 21718
Publication Date
20260512
Agency Number
021
Report Sort
21718
Agency Name
Office of Admin. Tax Appeals
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
144
Year 1 Executive Bud
179
Year 1 Actual
136
Year 1 Forecast
261
Year 2 Estimate
176
Year 3 Estimate
176
Year 4 Estimate
176
Year 5 Estimate
176
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25704
Publication Date
20260512
Agency Number
025
Report Sort
25704
Agency Name
Law Department
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
336264
Year 1 Executive Bud
259858
Year 1 Actual
207305
Year 1 Forecast
332412
Year 2 Estimate
346792
Year 3 Estimate
351672
Year 4 Estimate
351672
Year 5 Estimate
351672
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25705
Publication Date
20260512
Agency Number
025
Report Sort
25705
Agency Name
Law Department
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
165117
Year 1 Executive Bud
180827
Year 1 Actual
112094
Year 1 Forecast
178015
Year 2 Estimate
214088
Year 3 Estimate
219178
Year 4 Estimate
219178
Year 5 Estimate
219178
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25708
Publication Date
20260512
Agency Number
025
Report Sort
25708
Agency Name
Law Department
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
171506
Year 1 Forecast
150644
Year 2 Estimate
186764
Year 3 Estimate
191854
Year 4 Estimate
191854
Year 5 Estimate
191854
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25709
Publication Date
20260512
Agency Number
025
Report Sort
25709
Agency Name
Law Department
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
417
Year 1 Forecast
467
Year 2 Estimate
417
Year 3 Estimate
417
Year 4 Estimate
417
Year 5 Estimate
417
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25715
Publication Date
20260512
Agency Number
025
Report Sort
25715
Agency Name
Law Department
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
4115
Year 1 Forecast
4115
Year 2 Estimate
4115
Year 3 Estimate
4115
Year 4 Estimate
4115
Year 5 Estimate
4115
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25718
Publication Date
20260512
Agency Number
025
Report Sort
25718
Agency Name
Law Department
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
171147
Year 1 Executive Bud
79031
Year 1 Actual
95211
Year 1 Forecast
154397
Year 2 Estimate
132704
Year 3 Estimate
132494
Year 4 Estimate
132494
Year 5 Estimate
132494
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25720
Publication Date
20260512
Agency Number
025
Report Sort
25720
Agency Name
Law Department
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
78690
Year 1 Forecast
146837
Year 2 Estimate
129378
Year 3 Estimate
129168
Year 4 Estimate
129168
Year 5 Estimate
129168
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25721
Publication Date
20260512
Agency Number
025
Report Sort
25721
Agency Name
Law Department
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
150
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25729
Publication Date
20260512
Agency Number
025
Report Sort
25729
Agency Name
Law Department
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
250196
Year 1 Forecast
297481
Year 2 Estimate
316142
Year 3 Estimate
321022
Year 4 Estimate
321022
Year 5 Estimate
321022
Department of Cultural Affairs
Publication Date: 20260512 • Agency Number: 126 • Report Sort: 126735
Publication Date
20260512
Agency Number
126
Report Sort
126735
Agency Name
Department of Cultural Affairs
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Forecast
27