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
Department of Education
Publication Date: 20260512 • Agency Number: 040 • Report Sort: 40736
Publication Date
20260512
Agency Number
040
Report Sort
40736
Agency Name
Department of Education
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
7704
Year 1 Forecast
114562
Year 2 Estimate
31030
Year 3 Estimate
9031
Year 4 Estimate
7709
Year 5 Estimate
7709
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42704
Publication Date
20260512
Agency Number
042
Report Sort
42704
Agency Name
City University
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
1409037
Year 1 Executive Bud
1482900
Year 1 Actual
789685
Year 1 Forecast
1619674
Year 2 Estimate
1571446
Year 3 Estimate
1598366
Year 4 Estimate
1616921
Year 5 Estimate
1634638
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42706
Publication Date
20260512
Agency Number
042
Report Sort
42706
Agency Name
City University
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Prior Year Actual
208238
Year 1 Executive Bud
270748
Year 1 Actual
141637
Year 1 Forecast
278163
Year 2 Estimate
295969
Year 3 Estimate
305236
Year 4 Estimate
316817
Year 5 Estimate
328535
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42707
Publication Date
20260512
Agency Number
042
Report Sort
42707
Agency Name
City University
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
951445
Year 1 Executive Bud
1056676
Year 1 Actual
607730
Year 1 Forecast
1047075
Year 2 Estimate
1116744
Year 3 Estimate
1130181
Year 4 Estimate
1141762
Year 5 Estimate
1153480
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42718
Publication Date
20260512
Agency Number
042
Report Sort
42718
Agency Name
City University
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
457592
Year 1 Executive Bud
426224
Year 1 Actual
181955
Year 1 Forecast
572599
Year 2 Estimate
454702
Year 3 Estimate
468185
Year 4 Estimate
475159
Year 5 Estimate
481158
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42719
Publication Date
20260512
Agency Number
042
Report Sort
42719
Agency Name
City University
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
457592
Year 1 Executive Bud
426224
Year 1 Actual
181955
Year 1 Forecast
572599
Year 2 Estimate
454702
Year 3 Estimate
468185
Year 4 Estimate
475159
Year 5 Estimate
481158
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42721
Publication Date
20260512
Agency Number
042
Report Sort
42721
Agency Name
City University
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
4492
Year 1 Forecast
7358
Year 2 Estimate
5385
Year 3 Estimate
5385
Year 4 Estimate
5385
Year 5 Estimate
5385
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42723
Publication Date
20260512
Agency Number
042
Report Sort
42723
Agency Name
City University
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
106805
Year 1 Forecast
130965
Year 2 Estimate
130965
Year 3 Estimate
130965
Year 4 Estimate
130965
Year 5 Estimate
130965
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42729
Publication Date
20260512
Agency Number
042
Report Sort
42729
Agency Name
City University
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1147693
Year 1 Forecast
1135556
Year 2 Estimate
1175596
Year 3 Estimate
1218590
Year 4 Estimate
1239971
Year 5 Estimate
1257589
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42730
Publication Date
20260512
Agency Number
042
Report Sort
42730
Agency Name
City University
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
14077
Year 1 Forecast
19000
Year 2 Estimate
16929
Year 3 Estimate
16929
Year 4 Estimate
16929
Year 5 Estimate
16929
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42736
Publication Date
20260512
Agency Number
042
Report Sort
42736
Agency Name
City University
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
41377
Year 1 Forecast
161205
Year 2 Estimate
75008
Year 3 Estimate
58934
Year 4 Estimate
56108
Year 5 Estimate
56207
Civilian Complaint Review Bd.
Publication Date: 20260512 • Agency Number: 054 • Report Sort: 54704
Publication Date
20260512
Agency Number
054
Report Sort
54704
Agency Name
Civilian Complaint Review Bd.
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
27312
Year 1 Executive Bud
29168
Year 1 Actual
18663
Year 1 Forecast
29414
Year 2 Estimate
32546
Year 3 Estimate
32546
Year 4 Estimate
32546
Year 5 Estimate
32546
Civilian Complaint Review Bd.
Publication Date: 20260512 • Agency Number: 054 • Report Sort: 54708
Publication Date
20260512
Agency Number
054
Report Sort
54708
Agency Name
Civilian Complaint Review Bd.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
24079
Year 1 Forecast
24079
Year 2 Estimate
27407
Year 3 Estimate
27407
Year 4 Estimate
27407
Year 5 Estimate
27407
Civilian Complaint Review Bd.
Publication Date: 20260512 • Agency Number: 054 • Report Sort: 54718
Publication Date
20260512
Agency Number
054
Report Sort
54718
Agency Name
Civilian Complaint Review Bd.
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
5192
Year 1 Executive Bud
5089
Year 1 Actual
3252
Year 1 Forecast
5335
Year 2 Estimate
5139
Year 3 Estimate
5139
Year 4 Estimate
5139
Year 5 Estimate
5139
Civilian Complaint Review Bd.
Publication Date: 20260512 • Agency Number: 054 • Report Sort: 54720
Publication Date
20260512
Agency Number
054
Report Sort
54720
Agency Name
Civilian Complaint Review Bd.
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5089
Year 1 Forecast
5089
Year 2 Estimate
5139
Year 3 Estimate
5139
Year 4 Estimate
5139
Year 5 Estimate
5139
Civilian Complaint Review Bd.
Publication Date: 20260512 • Agency Number: 054 • Report Sort: 54723
Publication Date
20260512
Agency Number
054
Report Sort
54723
Agency Name
Civilian Complaint Review Bd.
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
246
Civilian Complaint Review Bd.
Publication Date: 20260512 • Agency Number: 054 • Report Sort: 54732
Publication Date
20260512
Agency Number
054
Report Sort
54732
Agency Name
Civilian Complaint Review Bd.
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
246
Police Department
Publication Date: 20260512 • Agency Number: 056 • Report Sort: 56704
Publication Date
20260512
Agency Number
056
Report Sort
56704
Agency Name
Police Department
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
6870190
Year 1 Executive Bud
6141949
Year 1 Actual
4412767
Year 1 Forecast
6894952
Year 2 Estimate
6586344
Year 3 Estimate
6765453
Year 4 Estimate
6754865
Year 5 Estimate
6754978
Police Department
Publication Date: 20260512 • Agency Number: 056 • Report Sort: 56706
Publication Date
20260512
Agency Number
056
Report Sort
56706
Agency Name
Police Department
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Prior Year Actual
54882
Year 1 Executive Bud
61908
Year 1 Actual
42202
Year 1 Forecast
59583
Year 2 Estimate
61915
Year 3 Estimate
61927
Year 4 Estimate
61927
Year 5 Estimate
61927
Police Department
Publication Date: 20260512 • Agency Number: 056 • Report Sort: 56707
Publication Date
20260512
Agency Number
056
Report Sort
56707
Agency Name
Police Department
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
6176230
Year 1 Executive Bud
5654792
Year 1 Actual
3888796
Year 1 Forecast
6038300
Year 2 Estimate
6003124
Year 3 Estimate
6148685
Year 4 Estimate
6139114
Year 5 Estimate
6139114
Police Department
Publication Date: 20260512 • Agency Number: 056 • Report Sort: 56718
Publication Date
20260512
Agency Number
056
Report Sort
56718
Agency Name
Police Department
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
693960
Year 1 Executive Bud
487157
Year 1 Actual
523971
Year 1 Forecast
856652
Year 2 Estimate
583220
Year 3 Estimate
616768
Year 4 Estimate
615751
Year 5 Estimate
615864
Police Department
Publication Date: 20260512 • Agency Number: 056 • Report Sort: 56719
Publication Date
20260512
Agency Number
056
Report Sort
56719
Agency Name
Police Department
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
693960
Year 1 Executive Bud
487157
Year 1 Actual
523971
Year 1 Forecast
856652
Year 2 Estimate
583220
Year 3 Estimate
616768
Year 4 Estimate
615751
Year 5 Estimate
615864
Police Department
Publication Date: 20260512 • Agency Number: 056 • Report Sort: 56721
Publication Date
20260512
Agency Number
056
Report Sort
56721
Agency Name
Police Department
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
1719
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
Police Department
Publication Date: 20260512 • Agency Number: 056 • Report Sort: 56728
Publication Date
20260512
Agency Number
056
Report Sort
56728
Agency Name
Police Department
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
6870190
Year 1 Executive Bud
6141949
Year 1 Actual
4412767
Year 1 Forecast
6894952
Year 2 Estimate
6586344
Year 3 Estimate
6765453
Year 4 Estimate
6754865
Year 5 Estimate
6754978
Police Department
Publication Date: 20260512 • Agency Number: 056 • Report Sort: 56729
Publication Date
20260512
Agency Number
056
Report Sort
56729
Agency Name
Police Department
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5837151
Year 1 Forecast
6367587
Year 2 Estimate
6282296
Year 3 Estimate
6468772
Year 4 Estimate
6458317
Year 5 Estimate
6458478
Police Department
Publication Date: 20260512 • Agency Number: 056 • Report Sort: 56732
Publication Date
20260512
Agency Number
056
Report Sort
56732
Agency Name
Police Department
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
732
Year 1 Forecast
65736
Year 2 Estimate
1229
Year 3 Estimate
1229
Year 4 Estimate
1229
Year 5 Estimate
1229
Police Department
Publication Date: 20260512 • Agency Number: 056 • Report Sort: 56735
Publication Date
20260512
Agency Number
056
Report Sort
56735
Agency Name
Police Department
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
23650
Year 1 Forecast
157244
Year 2 Estimate
19744
Year 3 Estimate
12447
Year 4 Estimate
12363
Year 5 Estimate
12315
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57706
Publication Date
20260512
Agency Number
057
Report Sort
57706
Agency Name
Fire Department
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Prior Year Actual
19697
Year 1 Executive Bud
32906
Year 1 Actual
13836
Year 1 Forecast
34457
Year 2 Estimate
27850
Year 3 Estimate
27432
Year 4 Estimate
26156
Year 5 Estimate
26156
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57707
Publication Date
20260512
Agency Number
057
Report Sort
57707
Agency Name
Fire Department
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
2489663
Year 1 Executive Bud
2358456
Year 1 Actual
1591929
Year 1 Forecast
2484057
Year 2 Estimate
2411080
Year 3 Estimate
2399757
Year 4 Estimate
2396319
Year 5 Estimate
2398819
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57709
Publication Date
20260512
Agency Number
057
Report Sort
57709
Agency Name
Fire Department
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
382452
Year 1 Forecast
236452
Year 2 Estimate
325652
Year 3 Estimate
325652
Year 4 Estimate
325652
Year 5 Estimate
325652
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57710
Publication Date
20260512
Agency Number
057
Report Sort
57710
Agency Name
Fire Department
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
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
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57715
Publication Date
20260512
Agency Number
057
Report Sort
57715
Agency Name
Fire Department
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
6
Year 1 Forecast
908
Year 2 Estimate
6
Year 3 Estimate
6
Year 4 Estimate
6
Year 5 Estimate
6
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57718
Publication Date
20260512
Agency Number
057
Report Sort
57718
Agency Name
Fire Department
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
354130
Year 1 Executive Bud
261291
Year 1 Actual
230627
Year 1 Forecast
350962
Year 2 Estimate
258485
Year 3 Estimate
249206
Year 4 Estimate
248031
Year 5 Estimate
248031
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57720
Publication Date
20260512
Agency Number
057
Report Sort
57720
Agency Name
Fire Department
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
213421
Year 1 Forecast
280342
Year 2 Estimate
222380
Year 3 Estimate
222432
Year 4 Estimate
222432
Year 5 Estimate
222432
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57721
Publication Date
20260512
Agency Number
057
Report Sort
57721
Agency Name
Fire Department
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
18036
Year 1 Forecast
19127
Year 2 Estimate
18036
Year 3 Estimate
18036
Year 4 Estimate
18036
Year 5 Estimate
18036
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57729
Publication Date
20260512
Agency Number
057
Report Sort
57729
Agency Name
Fire Department
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
2158624
Year 1 Forecast
2492430
Year 2 Estimate
2290544
Year 3 Estimate
2282230
Year 4 Estimate
2284849
Year 5 Estimate
2287349
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57730
Publication Date
20260512
Agency Number
057
Report Sort
57730
Agency Name
Fire Department
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
400488
Year 1 Forecast
255579
Year 2 Estimate
343688
Year 3 Estimate
343688
Year 4 Estimate
343688
Year 5 Estimate
343688
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57732
Publication Date
20260512
Agency Number
057
Report Sort
57732
Agency Name
Fire Department
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
1835
Year 1 Forecast
3930
Year 2 Estimate
1835
Year 3 Estimate
1835
Year 4 Estimate
1835
Year 5 Estimate
1835
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57735
Publication Date
20260512
Agency Number
057
Report Sort
57735
Agency Name
Fire Department
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
58227
Year 1 Forecast
81540
Year 2 Estimate
32925
Year 3 Estimate
20637
Year 4 Estimate
13405
Year 5 Estimate
13405
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58705
Publication Date
20260512
Agency Number
058
Report Sort
58705
Agency Name
Office of Community Safety
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Year 2 Estimate
1568
Year 3 Estimate
12405
Year 4 Estimate
12405
Year 5 Estimate
12405
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58707
Publication Date
20260512
Agency Number
058
Report Sort
58707
Agency Name
Office of Community Safety
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Year 2 Estimate
1568
Year 3 Estimate
12405
Year 4 Estimate
12405
Year 5 Estimate
12405
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58711
Publication Date
20260512
Agency Number
058
Report Sort
58711
Agency Name
Office of Community Safety
Line Number
711
Line Number Description
State
Fiscal Year 1
2026
Year 3 Estimate
2391
Year 4 Estimate
2391
Year 5 Estimate
2391
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58714
Publication Date
20260512
Agency Number
058
Report Sort
58714
Agency Name
Office of Community Safety
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 3 Estimate
261
Year 4 Estimate
261
Year 5 Estimate
261
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58723
Publication Date
20260512
Agency Number
058
Report Sort
58723
Agency Name
Office of Community Safety
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 3 Estimate
15829
Year 4 Estimate
15829
Year 5 Estimate
15829
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58725
Publication Date
20260512
Agency Number
058
Report Sort
58725
Agency Name
Office of Community Safety
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 3 Estimate
3246
Year 4 Estimate
3246
Year 5 Estimate
3246
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58728
Publication Date
20260512
Agency Number
058
Report Sort
58728
Agency Name
Office of Community Safety
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Year 2 Estimate
2918
Year 3 Estimate
269645
Year 4 Estimate
269645
Year 5 Estimate
269645
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58729
Publication Date
20260512
Agency Number
058
Report Sort
58729
Agency Name
Office of Community Safety
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 2 Estimate
2918
Year 3 Estimate
246096
Year 4 Estimate
246096
Year 5 Estimate
246096
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
Office of Racial Equity
Publication Date: 20260512 • Agency Number: 213 • Report Sort: 213708
Publication Date
20260512
Agency Number
213
Report Sort
213708
Agency Name
Office of Racial Equity
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
4623
Year 1 Forecast
3851
Year 2 Estimate
4733
Year 3 Estimate
4733
Year 4 Estimate
4733
Year 5 Estimate
4733