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 Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841705
Publication Date
20260512
Agency Number
841
Report Sort
841705
Agency Name
Department of Transportation
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
682615
Year 1 Executive Bud
654553
Year 1 Actual
453381
Year 1 Forecast
694619
Year 2 Estimate
701505
Year 3 Estimate
698654
Year 4 Estimate
700733
Year 5 Estimate
700903
Department of Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841706
Publication Date
20260512
Agency Number
841
Report Sort
841706
Agency Name
Department of Transportation
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Prior Year Actual
6278
Year 1 Executive Bud
4921
Year 1 Actual
3431
Year 1 Forecast
6421
Year 2 Estimate
4980
Year 3 Estimate
4980
Year 4 Estimate
4980
Year 5 Estimate
4980
Department of Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841709
Publication Date
20260512
Agency Number
841
Report Sort
841709
Agency Name
Department of Transportation
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
1520
Year 1 Forecast
1610
Year 2 Estimate
1628
Year 3 Estimate
1628
Year 4 Estimate
1628
Year 5 Estimate
1628
Department of Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841710
Publication Date
20260512
Agency Number
841
Report Sort
841710
Agency Name
Department of Transportation
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
191311
Year 1 Forecast
191811
Year 2 Estimate
198844
Year 3 Estimate
198864
Year 4 Estimate
198864
Year 5 Estimate
198864
Department of Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841713
Publication Date
20260512
Agency Number
841
Report Sort
841713
Agency Name
Department of Transportation
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
100
Year 1 Forecast
100
Year 2 Estimate
90
Year 3 Estimate
90
Year 4 Estimate
74
Department of Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841714
Publication Date
20260512
Agency Number
841
Report Sort
841714
Agency Name
Department of Transportation
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
22639
Year 1 Forecast
39785
Year 2 Estimate
27647
Year 3 Estimate
23064
Year 4 Estimate
23064
Year 5 Estimate
23064
Department of Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841720
Publication Date
20260512
Agency Number
841
Report Sort
841720
Agency Name
Department of Transportation
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
606191
Year 1 Forecast
634860
Year 2 Estimate
675205
Year 3 Estimate
701495
Year 4 Estimate
710235
Year 5 Estimate
713548
Department of Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841721
Publication Date
20260512
Agency Number
841
Report Sort
841721
Agency Name
Department of Transportation
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
322
Year 1 Forecast
16346
Year 2 Estimate
8487
Year 3 Estimate
72
Year 4 Estimate
72
Year 5 Estimate
72
Lease Adjustment
Publication Date: 20260512 • Agency Number: 996 • Report Sort: 996720
Publication Date
20260512
Agency Number
996
Report Sort
996720
Agency Name
Lease Adjustment
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 3 Estimate
53285
Year 4 Estimate
108168
Year 5 Estimate
164698
Department of Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841723
Publication Date
20260512
Agency Number
841
Report Sort
841723
Agency Name
Department of Transportation
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
36517
Year 1 Forecast
42470
Year 2 Estimate
48429
Year 3 Estimate
48429
Year 4 Estimate
48429
Year 5 Estimate
48429
Department of Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841728
Publication Date
20260512
Agency Number
841
Report Sort
841728
Agency Name
Department of Transportation
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
1565367
Year 1 Executive Bud
1500186
Year 1 Actual
1111265
Year 1 Forecast
1600702
Year 2 Estimate
1635217
Year 3 Estimate
1649037
Year 4 Estimate
1663043
Year 5 Estimate
1666161
Department of Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841729
Publication Date
20260512
Agency Number
841
Report Sort
841729
Agency Name
Department of Transportation
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
938725
Year 1 Forecast
980687
Year 2 Estimate
1033866
Year 3 Estimate
1062947
Year 4 Estimate
1073782
Year 5 Estimate
1077339
Department of Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841731
Publication Date
20260512
Agency Number
841
Report Sort
841731
Agency Name
Department of Transportation
Line Number
731
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
331554
Year 1 Forecast
340090
Year 2 Estimate
344835
Year 3 Estimate
345605
Year 4 Estimate
348792
Year 5 Estimate
349197
Department of Transportation
Publication Date: 20260512 • Agency Number: 841 • Report Sort: 841732
Publication Date
20260512
Agency Number
841
Report Sort
841732
Agency Name
Department of Transportation
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
146399
Year 1 Forecast
161908
Year 2 Estimate
166553
Year 3 Estimate
165474
Year 4 Estimate
165474
Year 5 Estimate
165474
Dept of Parks and Recreation
Publication Date: 20260512 • Agency Number: 846 • Report Sort: 846704
Publication Date
20260512
Agency Number
846
Report Sort
846704
Agency Name
Dept of Parks and Recreation
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
650778
Year 1 Executive Bud
667252
Year 1 Actual
434318
Year 1 Forecast
725079
Year 2 Estimate
685372
Year 3 Estimate
680757
Year 4 Estimate
680666
Year 5 Estimate
680666
Dept of Parks and Recreation
Publication Date: 20260512 • Agency Number: 846 • Report Sort: 846705
Publication Date
20260512
Agency Number
846
Report Sort
846705
Agency Name
Dept of Parks and Recreation
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
506024
Year 1 Executive Bud
494947
Year 1 Actual
345765
Year 1 Forecast
534742
Year 2 Estimate
509961
Year 3 Estimate
506610
Year 4 Estimate
506552
Year 5 Estimate
506552
Dept of Parks and Recreation
Publication Date: 20260512 • Agency Number: 846 • Report Sort: 846707
Publication Date
20260512
Agency Number
846
Report Sort
846707
Agency Name
Dept of Parks and Recreation
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
509494
Year 1 Executive Bud
499759
Year 1 Actual
347468
Year 1 Forecast
544784
Year 2 Estimate
513608
Year 3 Estimate
510169
Year 4 Estimate
510078
Year 5 Estimate
510078
Dept of Parks and Recreation
Publication Date: 20260512 • Agency Number: 846 • Report Sort: 846708
Publication Date
20260512
Agency Number
846
Report Sort
846708
Agency Name
Dept of Parks and Recreation
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
436044
Year 1 Forecast
466040
Year 2 Estimate
447772
Year 3 Estimate
446127
Year 4 Estimate
446127
Year 5 Estimate
446127
Dept of Parks and Recreation
Publication Date: 20260512 • Agency Number: 846 • Report Sort: 846711
Publication Date
20260512
Agency Number
846
Report Sort
846711
Agency Name
Dept of Parks and Recreation
Line Number
711
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
596
Year 1 Forecast
1370
Year 2 Estimate
565
Year 3 Estimate
580
Year 4 Estimate
580
Year 5 Estimate
580
Dept of Parks and Recreation
Publication Date: 20260512 • Agency Number: 846 • Report Sort: 846713
Publication Date
20260512
Agency Number
846
Report Sort
846713
Agency Name
Dept of Parks and Recreation
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
1760
Year 1 Forecast
1762
Year 2 Estimate
1762
Year 3 Estimate
1690
Year 4 Estimate
1690
Year 5 Estimate
1690
Dept of Parks and Recreation
Publication Date: 20260512 • Agency Number: 846 • Report Sort: 846715
Publication Date
20260512
Agency Number
846
Report Sort
846715
Agency Name
Dept of Parks and Recreation
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
281
Year 1 Forecast
1846
Year 2 Estimate
638
Year 3 Estimate
638
Year 4 Estimate
638
Year 5 Estimate
638
Dept of Parks and Recreation
Publication Date: 20260512 • Agency Number: 846 • Report Sort: 846718
Publication Date
20260512
Agency Number
846
Report Sort
846718
Agency Name
Dept of Parks and Recreation
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
141284
Year 1 Executive Bud
167493
Year 1 Actual
86850
Year 1 Forecast
180295
Year 2 Estimate
171764
Year 3 Estimate
170588
Year 4 Estimate
170588
Year 5 Estimate
170588
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2704
Publication Date
20260512
Agency Number
002
Report Sort
2704
Agency Name
Mayoralty
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
166956
Year 1 Executive Bud
192994
Year 1 Actual
113738
Year 1 Forecast
188222
Year 2 Estimate
199359
Year 3 Estimate
195637
Year 4 Estimate
193060
Year 5 Estimate
193060
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: 2707
Publication Date
20260512
Agency Number
002
Report Sort
2707
Agency Name
Mayoralty
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
132480
Year 1 Executive Bud
149238
Year 1 Actual
88584
Year 1 Forecast
144319
Year 2 Estimate
160420
Year 3 Estimate
158051
Year 4 Estimate
155489
Year 5 Estimate
155489
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2708
Publication Date
20260512
Agency Number
002
Report Sort
2708
Agency Name
Mayoralty
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
110824
Year 1 Forecast
106224
Year 2 Estimate
122798
Year 3 Estimate
120600
Year 4 Estimate
120600
Year 5 Estimate
120600
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
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2713
Publication Date
20260512
Agency Number
002
Report Sort
2713
Agency Name
Mayoralty
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
2705
Year 1 Forecast
2705
Year 2 Estimate
2705
Year 3 Estimate
2705
Year 4 Estimate
2705
Year 5 Estimate
2705
Dept of Environmental Prot.
Publication Date: 20260512 • Agency Number: 826 • Report Sort: 826709
Publication Date
20260512
Agency Number
826
Report Sort
826709
Agency Name
Dept of Environmental Prot.
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
1051
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
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2720
Publication Date
20260512
Agency Number
002
Report Sort
2720
Agency Name
Mayoralty
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
39955
Year 1 Forecast
39808
Year 2 Estimate
34798
Year 3 Estimate
33445
Year 4 Estimate
33445
Year 5 Estimate
33445
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: 2723
Publication Date
20260512
Agency Number
002
Report Sort
2723
Agency Name
Mayoralty
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
3
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: 2728
Publication Date
20260512
Agency Number
002
Report Sort
2728
Agency Name
Mayoralty
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
166956
Year 1 Executive Bud
192994
Year 1 Actual
113738
Year 1 Forecast
188222
Year 2 Estimate
199359
Year 3 Estimate
195637
Year 4 Estimate
193060
Year 5 Estimate
193060
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2729
Publication Date
20260512
Agency Number
002
Report Sort
2729
Agency Name
Mayoralty
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
150779
Year 1 Forecast
146032
Year 2 Estimate
157596
Year 3 Estimate
154045
Year 4 Estimate
154045
Year 5 Estimate
154045
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
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3705
Publication Date
20260512
Agency Number
003
Report Sort
3705
Agency Name
Board of Elections
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
126592
Year 1 Executive Bud
69830
Year 1 Actual
72628
Year 1 Forecast
126930
Year 2 Estimate
126930
Year 3 Estimate
69830
Year 4 Estimate
69830
Year 5 Estimate
69830
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
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: 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: 3720
Publication Date
20260512
Agency Number
003
Report Sort
3720
Agency Name
Board of Elections
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
77021
Year 1 Forecast
144618
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: 3723
Publication Date
20260512
Agency Number
003
Report Sort
3723
Agency Name
Board of Elections
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
2242
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
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
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4708
Publication Date
20260512
Agency Number
004
Report Sort
4708
Agency Name
Campaign Finance Board
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
27396
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: 4720
Publication Date
20260512
Agency Number
004
Report Sort
4720
Agency Name
Campaign Finance Board
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
82085
Year 1 Forecast
89485
Year 2 Estimate
75505
Year 3 Estimate
5092
Year 4 Estimate
5092
Year 5 Estimate
5092
Dept of Parks and Recreation
Publication Date: 20260512 • Agency Number: 846 • Report Sort: 846728
Publication Date
20260512
Agency Number
846
Report Sort
846728
Agency Name
Dept of Parks and Recreation
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
650778
Year 1 Executive Bud
667252
Year 1 Actual
434318
Year 1 Forecast
725079
Year 2 Estimate
685372
Year 3 Estimate
680757
Year 4 Estimate
680666
Year 5 Estimate
680666