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 for the Aging
Publication Date: 20260512 • Agency Number: 125 • Report Sort: 125730
Publication Date
20260512
Agency Number
125
Report Sort
125730
Agency Name
Department for the Aging
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
495
Year 1 Forecast
1130
Year 2 Estimate
337
Year 3 Estimate
148
Year 4 Estimate
93
Year 5 Estimate
93
Department for the Aging
Publication Date: 20260512 • Agency Number: 125 • Report Sort: 125732
Publication Date
20260512
Agency Number
125
Report Sort
125732
Agency Name
Department for the Aging
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
44357
Year 1 Forecast
44751
Year 2 Estimate
44357
Year 3 Estimate
44357
Year 4 Estimate
44357
Year 5 Estimate
44357
Department for the Aging
Publication Date: 20260512 • Agency Number: 125 • Report Sort: 125736
Publication Date
20260512
Agency Number
125
Report Sort
125736
Agency Name
Department for the Aging
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
515
Year 1 Forecast
3164
Year 2 Estimate
515
Year 3 Estimate
515
Year 4 Estimate
515
Year 5 Estimate
515
Department of Cultural Affairs
Publication Date: 20260512 • Agency Number: 126 • Report Sort: 126704
Publication Date
20260512
Agency Number
126
Report Sort
126704
Agency Name
Department of Cultural Affairs
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
257369
Year 1 Executive Bud
215102
Year 1 Actual
187364
Year 1 Forecast
299235
Year 2 Estimate
239648
Year 3 Estimate
239696
Year 4 Estimate
239666
Year 5 Estimate
239666
Department of Cultural Affairs
Publication Date: 20260512 • Agency Number: 126 • Report Sort: 126707
Publication Date
20260512
Agency Number
126
Report Sort
126707
Agency Name
Department of Cultural Affairs
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
6028
Year 1 Executive Bud
6463
Year 1 Actual
3960
Year 1 Forecast
6172
Year 2 Estimate
6179
Year 3 Estimate
6179
Year 4 Estimate
6179
Year 5 Estimate
6179
Department of Cultural Affairs
Publication Date: 20260512 • Agency Number: 126 • Report Sort: 126708
Publication Date
20260512
Agency Number
126
Report Sort
126708
Agency Name
Department of Cultural Affairs
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
6074
Year 1 Forecast
5783
Year 2 Estimate
5790
Year 3 Estimate
5790
Year 4 Estimate
5790
Year 5 Estimate
5790
Department of Cultural Affairs
Publication Date: 20260512 • Agency Number: 126 • Report Sort: 126719
Publication Date
20260512
Agency Number
126
Report Sort
126719
Agency Name
Department of Cultural Affairs
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
251341
Year 1 Executive Bud
208639
Year 1 Actual
183404
Year 1 Forecast
293063
Year 2 Estimate
233469
Year 3 Estimate
233517
Year 4 Estimate
233487
Year 5 Estimate
233487
Department of Cultural Affairs
Publication Date: 20260512 • Agency Number: 126 • Report Sort: 126720
Publication Date
20260512
Agency Number
126
Report Sort
126720
Agency Name
Department of Cultural Affairs
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
208639
Year 1 Forecast
292397
Year 2 Estimate
233469
Year 3 Estimate
233517
Year 4 Estimate
233487
Year 5 Estimate
233487
Department of Cultural Affairs
Publication Date: 20260512 • Agency Number: 126 • Report Sort: 126723
Publication Date
20260512
Agency Number
126
Report Sort
126723
Agency Name
Department of Cultural Affairs
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
3
Department of Cultural Affairs
Publication Date: 20260512 • Agency Number: 126 • Report Sort: 126726
Publication Date
20260512
Agency Number
126
Report Sort
126726
Agency Name
Department of Cultural Affairs
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Forecast
27
Department of Cultural Affairs
Publication Date: 20260512 • Agency Number: 126 • Report Sort: 126730
Publication Date
20260512
Agency Number
126
Report Sort
126730
Agency Name
Department of Cultural Affairs
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
636
Department of Cultural Affairs
Publication Date: 20260512 • Agency Number: 126 • Report Sort: 126731
Publication Date
20260512
Agency Number
126
Report Sort
126731
Agency Name
Department of Cultural Affairs
Line Number
731
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
339
Year 1 Forecast
339
Year 2 Estimate
339
Year 3 Estimate
339
Year 4 Estimate
339
Year 5 Estimate
339
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
Department of Cultural Affairs
Publication Date: 20260512 • Agency Number: 126 • Report Sort: 126736
Publication Date
20260512
Agency Number
126
Report Sort
126736
Agency Name
Department of Cultural Affairs
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
50
Year 1 Forecast
50
Year 2 Estimate
50
Year 3 Estimate
50
Year 4 Estimate
50
Year 5 Estimate
50
Financial Info. Serv. Agency
Publication Date: 20260512 • Agency Number: 127 • Report Sort: 127718
Publication Date
20260512
Agency Number
127
Report Sort
127718
Agency Name
Financial Info. Serv. Agency
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
66142
Year 1 Executive Bud
65480
Year 1 Actual
58276
Year 1 Forecast
69899
Year 2 Estimate
67834
Year 3 Estimate
65623
Year 4 Estimate
65623
Year 5 Estimate
65825
Financial Info. Serv. Agency
Publication Date: 20260512 • Agency Number: 127 • Report Sort: 127719
Publication Date
20260512
Agency Number
127
Report Sort
127719
Agency Name
Financial Info. Serv. Agency
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
66142
Year 1 Executive Bud
65480
Year 1 Actual
58276
Year 1 Forecast
69899
Year 2 Estimate
67834
Year 3 Estimate
65623
Year 4 Estimate
65623
Year 5 Estimate
65825
Financial Info. Serv. Agency
Publication Date: 20260512 • Agency Number: 127 • Report Sort: 127727
Publication Date
20260512
Agency Number
127
Report Sort
127727
Agency Name
Financial Info. Serv. Agency
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Forecast
208
Financial Info. Serv. Agency
Publication Date: 20260512 • Agency Number: 127 • Report Sort: 127728
Publication Date
20260512
Agency Number
127
Report Sort
127728
Agency Name
Financial Info. Serv. Agency
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
121393
Year 1 Executive Bud
122931
Year 1 Actual
94644
Year 1 Forecast
127300
Year 2 Estimate
125055
Year 3 Estimate
122844
Year 4 Estimate
122844
Year 5 Estimate
123046
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128704
Publication Date
20260512
Agency Number
128
Report Sort
128704
Agency Name
Office of Criminal Justice
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
963100
Year 1 Executive Bud
844897
Year 1 Actual
824206
Year 1 Forecast
1050061
Year 2 Estimate
884979
Year 3 Estimate
850649
Year 4 Estimate
851075
Year 5 Estimate
869631
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128705
Publication Date
20260512
Agency Number
128
Report Sort
128705
Agency Name
Office of Criminal Justice
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
8770
Year 1 Executive Bud
9299
Year 1 Actual
8487
Year 1 Forecast
17907
Year 2 Estimate
9148
Year 3 Estimate
8745
Year 4 Estimate
8745
Year 5 Estimate
8745
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128707
Publication Date
20260512
Agency Number
128
Report Sort
128707
Agency Name
Office of Criminal Justice
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
8770
Year 1 Executive Bud
9299
Year 1 Actual
8487
Year 1 Forecast
19277
Year 2 Estimate
9148
Year 3 Estimate
8745
Year 4 Estimate
8745
Year 5 Estimate
8745
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128708
Publication Date
20260512
Agency Number
128
Report Sort
128708
Agency Name
Office of Criminal Justice
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
8938
Year 1 Forecast
8382
Year 2 Estimate
8787
Year 3 Estimate
8384
Year 4 Estimate
8384
Year 5 Estimate
8384
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128718
Publication Date
20260512
Agency Number
128
Report Sort
128718
Agency Name
Office of Criminal Justice
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
954330
Year 1 Executive Bud
835598
Year 1 Actual
815719
Year 1 Forecast
1030784
Year 2 Estimate
875831
Year 3 Estimate
841904
Year 4 Estimate
842330
Year 5 Estimate
860886
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128719
Publication Date
20260512
Agency Number
128
Report Sort
128719
Agency Name
Office of Criminal Justice
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
954330
Year 1 Executive Bud
835598
Year 1 Actual
815719
Year 1 Forecast
1030784
Year 2 Estimate
875831
Year 3 Estimate
841904
Year 4 Estimate
842330
Year 5 Estimate
860886
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128723
Publication Date
20260512
Agency Number
128
Report Sort
128723
Agency Name
Office of Criminal Justice
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
80467
Year 1 Forecast
230121
Year 2 Estimate
78571
Year 3 Estimate
75751
Year 4 Estimate
75751
Year 5 Estimate
75751
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128726
Publication Date
20260512
Agency Number
128
Report Sort
128726
Agency Name
Office of Criminal Justice
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Forecast
891
Year 2 Estimate
312
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128729
Publication Date
20260512
Agency Number
128
Report Sort
128729
Agency Name
Office of Criminal Justice
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
763884
Year 1 Forecast
807969
Year 2 Estimate
805735
Year 3 Estimate
774537
Year 4 Estimate
774963
Year 5 Estimate
793519
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128731
Publication Date
20260512
Agency Number
128
Report Sort
128731
Agency Name
Office of Criminal Justice
Line Number
731
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
361
Year 1 Forecast
361
Year 2 Estimate
361
Year 3 Estimate
361
Year 4 Estimate
361
Year 5 Estimate
361
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128735
Publication Date
20260512
Agency Number
128
Report Sort
128735
Agency Name
Office of Criminal Justice
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Forecast
4897
Year 2 Estimate
312
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128736
Publication Date
20260512
Agency Number
128
Report Sort
128736
Agency Name
Office of Criminal Justice
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
185
Year 1 Forecast
185
Office of Payroll Admin.
Publication Date: 20260512 • Agency Number: 131 • Report Sort: 131719
Publication Date
20260512
Agency Number
131
Report Sort
131719
Agency Name
Office of Payroll Admin.
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1702
Year 1 Executive Bud
1630
Year 1 Actual
1026
Year 1 Forecast
1630
Year 2 Estimate
1576
Year 3 Estimate
1550
Year 4 Estimate
1550
Year 5 Estimate
1550
Office of Payroll Admin.
Publication Date: 20260512 • Agency Number: 131 • Report Sort: 131720
Publication Date
20260512
Agency Number
131
Report Sort
131720
Agency Name
Office of Payroll Admin.
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1630
Year 1 Forecast
1630
Year 2 Estimate
1576
Year 3 Estimate
1550
Year 4 Estimate
1550
Year 5 Estimate
1550
Office of Payroll Admin.
Publication Date: 20260512 • Agency Number: 131 • Report Sort: 131729
Publication Date
20260512
Agency Number
131
Report Sort
131729
Agency Name
Office of Payroll Admin.
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
17574
Year 1 Forecast
17032
Year 2 Estimate
17151
Year 3 Estimate
17125
Year 4 Estimate
17125
Year 5 Estimate
17125
Office of Payroll Admin.
Publication Date: 20260512 • Agency Number: 131 • Report Sort: 131730
Publication Date
20260512
Agency Number
131
Report Sort
131730
Agency Name
Office of Payroll Admin.
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
1948
Independent Budget Office
Publication Date: 20260512 • Agency Number: 132 • Report Sort: 132707
Publication Date
20260512
Agency Number
132
Report Sort
132707
Agency Name
Independent Budget Office
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
6051
Year 1 Executive Bud
6130
Year 1 Actual
4050
Year 1 Forecast
6205
Year 2 Estimate
6251
Year 3 Estimate
5900
Year 4 Estimate
5900
Year 5 Estimate
5900
Independent Budget Office
Publication Date: 20260512 • Agency Number: 132 • Report Sort: 132708
Publication Date
20260512
Agency Number
132
Report Sort
132708
Agency Name
Independent Budget Office
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
6130
Year 1 Forecast
6205
Year 2 Estimate
6251
Year 3 Estimate
5900
Year 4 Estimate
5900
Year 5 Estimate
5900
Independent Budget Office
Publication Date: 20260512 • Agency Number: 132 • Report Sort: 132719
Publication Date
20260512
Agency Number
132
Report Sort
132719
Agency Name
Independent Budget Office
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1521
Year 1 Executive Bud
2076
Year 1 Actual
1278
Year 1 Forecast
2086
Year 2 Estimate
2195
Year 3 Estimate
2639
Year 4 Estimate
2366
Year 5 Estimate
2366
Independent Budget Office
Publication Date: 20260512 • Agency Number: 132 • Report Sort: 132720
Publication Date
20260512
Agency Number
132
Report Sort
132720
Agency Name
Independent Budget Office
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
2076
Year 1 Forecast
2086
Year 2 Estimate
2195
Year 3 Estimate
2639
Year 4 Estimate
2366
Year 5 Estimate
2366
Equal Employment Practices Com
Publication Date: 20260512 • Agency Number: 133 • Report Sort: 133705
Publication Date
20260512
Agency Number
133
Report Sort
133705
Agency Name
Equal Employment Practices Com
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
1120
Year 1 Executive Bud
1519
Year 1 Actual
779
Year 1 Forecast
1339
Year 2 Estimate
1521
Year 3 Estimate
1521
Year 4 Estimate
1521
Year 5 Estimate
1521
Equal Employment Practices Com
Publication Date: 20260512 • Agency Number: 133 • Report Sort: 133707
Publication Date
20260512
Agency Number
133
Report Sort
133707
Agency Name
Equal Employment Practices Com
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
1120
Year 1 Executive Bud
1519
Year 1 Actual
779
Year 1 Forecast
1339
Year 2 Estimate
1521
Year 3 Estimate
1521
Year 4 Estimate
1521
Year 5 Estimate
1521
Equal Employment Practices Com
Publication Date: 20260512 • Agency Number: 133 • Report Sort: 133718
Publication Date
20260512
Agency Number
133
Report Sort
133718
Agency Name
Equal Employment Practices Com
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
85
Year 1 Executive Bud
87
Year 1 Actual
56
Year 1 Forecast
87
Year 2 Estimate
87
Year 3 Estimate
87
Year 4 Estimate
87
Year 5 Estimate
87
Equal Employment Practices Com
Publication Date: 20260512 • Agency Number: 133 • Report Sort: 133719
Publication Date
20260512
Agency Number
133
Report Sort
133719
Agency Name
Equal Employment Practices Com
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
85
Year 1 Executive Bud
87
Year 1 Actual
56
Year 1 Forecast
87
Year 2 Estimate
87
Year 3 Estimate
87
Year 4 Estimate
87
Year 5 Estimate
87
Equal Employment Practices Com
Publication Date: 20260512 • Agency Number: 133 • Report Sort: 133729
Publication Date
20260512
Agency Number
133
Report Sort
133729
Agency Name
Equal Employment Practices Com
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1606
Year 1 Forecast
1426
Year 2 Estimate
1608
Year 3 Estimate
1608
Year 4 Estimate
1608
Year 5 Estimate
1608
Civil Service Commission
Publication Date: 20260512 • Agency Number: 134 • Report Sort: 134704
Publication Date
20260512
Agency Number
134
Report Sort
134704
Agency Name
Civil Service Commission
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
1137
Year 1 Executive Bud
1217
Year 1 Actual
766
Year 1 Forecast
1217
Year 2 Estimate
1217
Year 3 Estimate
1217
Year 4 Estimate
1217
Year 5 Estimate
1217
Civil Service Commission
Publication Date: 20260512 • Agency Number: 134 • Report Sort: 134707
Publication Date
20260512
Agency Number
134
Report Sort
134707
Agency Name
Civil Service Commission
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
1121
Year 1 Executive Bud
1168
Year 1 Actual
738
Year 1 Forecast
1168
Year 2 Estimate
1168
Year 3 Estimate
1168
Year 4 Estimate
1168
Year 5 Estimate
1168
Civil Service Commission
Publication Date: 20260512 • Agency Number: 134 • Report Sort: 134708
Publication Date
20260512
Agency Number
134
Report Sort
134708
Agency Name
Civil Service Commission
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1168
Year 1 Forecast
1168
Year 2 Estimate
1168
Year 3 Estimate
1168
Year 4 Estimate
1168
Year 5 Estimate
1168
Civil Service Commission
Publication Date: 20260512 • Agency Number: 134 • Report Sort: 134729
Publication Date
20260512
Agency Number
134
Report Sort
134729
Agency Name
Civil Service Commission
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1217
Year 1 Forecast
1217
Year 2 Estimate
1217
Year 3 Estimate
1217
Year 4 Estimate
1217
Year 5 Estimate
1217
Landmarks Preservation Comm.
Publication Date: 20260512 • Agency Number: 136 • Report Sort: 136704
Publication Date
20260512
Agency Number
136
Report Sort
136704
Agency Name
Landmarks Preservation Comm.
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
7708
Year 1 Executive Bud
8144
Year 1 Actual
5174
Year 1 Forecast
8977
Year 2 Estimate
8113
Year 3 Estimate
8113
Year 4 Estimate
8113
Year 5 Estimate
8113
Landmarks Preservation Comm.
Publication Date: 20260512 • Agency Number: 136 • Report Sort: 136707
Publication Date
20260512
Agency Number
136
Report Sort
136707
Agency Name
Landmarks Preservation Comm.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
6680
Year 1 Executive Bud
7279
Year 1 Actual
4397
Year 1 Forecast
7279
Year 2 Estimate
7162
Year 3 Estimate
7162
Year 4 Estimate
7162
Year 5 Estimate
7162
Housing Preservation & Dev.
Publication Date: 20260512 • Agency Number: 806 • Report Sort: 806736
Publication Date
20260512
Agency Number
806
Report Sort
806736
Agency Name
Housing Preservation & Dev.
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
2202
Year 1 Forecast
2596
Year 2 Estimate
2168
Year 3 Estimate
2168
Year 4 Estimate
2168
Year 5 Estimate
2168