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
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58732
Publication Date
20260512
Agency Number
058
Report Sort
58732
Agency Name
Office of Community Safety
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 3 Estimate
18220
Year 4 Estimate
18220
Year 5 Estimate
18220
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58734
Publication Date
20260512
Agency Number
058
Report Sort
58734
Agency Name
Office of Community Safety
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 3 Estimate
3246
Year 4 Estimate
3246
Year 5 Estimate
3246
Dept. of Veterans' Services
Publication Date: 20260512 • Agency Number: 063 • Report Sort: 63715
Publication Date
20260512
Agency Number
063
Report Sort
63715
Agency Name
Dept. of Veterans' Services
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
80
Year 1 Forecast
80
Year 2 Estimate
80
Year 3 Estimate
80
Year 4 Estimate
80
Year 5 Estimate
80
Dept. of Veterans' Services
Publication Date: 20260512 • Agency Number: 063 • Report Sort: 63718
Publication Date
20260512
Agency Number
063
Report Sort
63718
Agency Name
Dept. of Veterans' Services
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
2314
Year 1 Executive Bud
2653
Year 1 Actual
717
Year 1 Forecast
2712
Year 2 Estimate
1675
Year 3 Estimate
1675
Year 4 Estimate
1675
Year 5 Estimate
1675
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: 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
Dept. of Veterans' Services
Publication Date: 20260512 • Agency Number: 063 • Report Sort: 63736
Publication Date
20260512
Agency Number
063
Report Sort
63736
Agency Name
Dept. of Veterans' Services
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
854
Year 1 Forecast
854
Year 2 Estimate
428
Year 3 Estimate
428
Year 4 Estimate
428
Year 5 Estimate
428
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68705
Publication Date
20260512
Agency Number
068
Report Sort
68705
Agency Name
Admin. for Children Services
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
608708
Year 1 Executive Bud
593872
Year 1 Actual
398243
Year 1 Forecast
609140
Year 2 Estimate
625469
Year 3 Estimate
634507
Year 4 Estimate
634507
Year 5 Estimate
634507
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: 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: 68718
Publication Date
20260512
Agency Number
068
Report Sort
68718
Agency Name
Admin. for Children Services
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
3339684
Year 1 Executive Bud
2316040
Year 1 Actual
2613007
Year 1 Forecast
3811916
Year 2 Estimate
2889090
Year 3 Estimate
2905080
Year 4 Estimate
2905085
Year 5 Estimate
2906297
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: 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: 68728
Publication Date
20260512
Agency Number
068
Report Sort
68728
Agency Name
Admin. for Children Services
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
3949112
Year 1 Executive Bud
2909913
Year 1 Actual
3011795
Year 1 Forecast
4421517
Year 2 Estimate
3514560
Year 3 Estimate
3539588
Year 4 Estimate
3539593
Year 5 Estimate
3540805
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68730
Publication Date
20260512
Agency Number
068
Report Sort
68730
Agency Name
Admin. for Children Services
Line Number
730
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: 68732
Publication Date
20260512
Agency Number
068
Report Sort
68732
Agency Name
Admin. for Children Services
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
791720
Year 1 Forecast
982062
Year 2 Estimate
981189
Year 3 Estimate
978590
Year 4 Estimate
977627
Year 5 Estimate
977679
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: 69707
Publication Date
20260512
Agency Number
069
Report Sort
69707
Agency Name
Department of Social Services
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
877878
Year 1 Executive Bud
978612
Year 1 Actual
581147
Year 1 Forecast
985407
Year 2 Estimate
1018769
Year 3 Estimate
1022797
Year 4 Estimate
1023820
Year 5 Estimate
1024159
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: 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: 69718
Publication Date
20260512
Agency Number
069
Report Sort
69718
Agency Name
Department of Social Services
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
3266917
Year 1 Executive Bud
2528132
Year 1 Actual
2567485
Year 1 Forecast
4180344
Year 2 Estimate
4082695
Year 3 Estimate
4463396
Year 4 Estimate
4831403
Year 5 Estimate
5211417
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69720
Publication Date
20260512
Agency Number
069
Report Sort
69720
Agency Name
Department of Social Services
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
9020723
Year 1 Forecast
11393704
Year 2 Estimate
11401546
Year 3 Estimate
11944212
Year 4 Estimate
12473850
Year 5 Estimate
13003857
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: 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: 69729
Publication Date
20260512
Agency Number
069
Report Sort
69729
Agency Name
Department of Social Services
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
9394972
Year 1 Forecast
11795047
Year 2 Estimate
11833358
Year 3 Estimate
12380584
Year 4 Estimate
12910700
Year 5 Estimate
13440900
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: 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: 71706
Publication Date
20260512
Agency Number
071
Report Sort
71706
Agency Name
Dept. of Homeless Services
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Prior Year Actual
1335
Year 1 Executive Bud
832
Year 1 Actual
834
Year 1 Forecast
832
Year 2 Estimate
832
Year 3 Estimate
832
Year 4 Estimate
832
Year 5 Estimate
832
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71708
Publication Date
20260512
Agency Number
071
Report Sort
71708
Agency Name
Dept. of Homeless Services
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
109098
Year 1 Forecast
114409
Year 2 Estimate
125417
Year 3 Estimate
125613
Year 4 Estimate
125762
Year 5 Estimate
125915
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71711
Publication Date
20260512
Agency Number
071
Report Sort
71711
Agency Name
Dept. of Homeless Services
Line Number
711
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
706
Year 1 Forecast
1429
Year 2 Estimate
706
Year 3 Estimate
706
Year 4 Estimate
706
Year 5 Estimate
706
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: 71723
Publication Date
20260512
Agency Number
071
Report Sort
71723
Agency Name
Dept. of Homeless Services
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
177058
Year 1 Forecast
362137
Year 2 Estimate
161847
Year 3 Estimate
164590
Year 4 Estimate
163827
Year 5 Estimate
163631
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: 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: 71732
Publication Date
20260512
Agency Number
071
Report Sort
71732
Agency Name
Dept. of Homeless Services
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
177764
Year 1 Forecast
363566
Year 2 Estimate
162553
Year 3 Estimate
165296
Year 4 Estimate
164533
Year 5 Estimate
164337
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71735
Publication Date
20260512
Agency Number
071
Report Sort
71735
Agency Name
Dept. of Homeless Services
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
659240
Year 1 Forecast
678048
Year 2 Estimate
578631
Year 3 Estimate
589855
Year 4 Estimate
579878
Year 5 Estimate
574041
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: 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: 72708
Publication Date
20260512
Agency Number
072
Report Sort
72708
Agency Name
Department of Correction
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1015324
Year 1 Forecast
1187043
Year 2 Estimate
1027402
Year 3 Estimate
1140878
Year 4 Estimate
1140921
Year 5 Estimate
1140921
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: 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: 72721
Publication Date
20260512
Agency Number
072
Report Sort
72721
Agency Name
Department of Correction
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
836
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72726
Publication Date
20260512
Agency Number
072
Report Sort
72726
Agency Name
Department of Correction
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
127
Year 1 Forecast
450
Year 2 Estimate
45
Youth & Community Development
Publication Date: 20260512 • Agency Number: 260 • Report Sort: 260727
Publication Date
20260512
Agency Number
260
Report Sort
260727
Agency Name
Youth & Community Development
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
2012
Year 1 Forecast
6352
Year 2 Estimate
5156
Year 3 Estimate
5156
Year 4 Estimate
5156
Year 5 Estimate
5156