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
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: 57731
Publication Date
20260512
Agency Number
057
Report Sort
57731
Agency Name
Fire Department
Line Number
731
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: 57736
Publication Date
20260512
Agency Number
057
Report Sort
57736
Agency Name
Fire Department
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
6
Year 1 Forecast
973
Year 2 Estimate
6
Year 3 Estimate
6
Year 4 Estimate
6
Year 5 Estimate
6
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58704
Publication Date
20260512
Agency Number
058
Report Sort
58704
Agency Name
Office of Community Safety
Line Number
704
Line Number Description
Total Department
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: 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: 58708
Publication Date
20260512
Agency Number
058
Report Sort
58708
Agency Name
Office of Community Safety
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 2 Estimate
1568
Year 3 Estimate
9753
Year 4 Estimate
9753
Year 5 Estimate
9753
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58719
Publication Date
20260512
Agency Number
058
Report Sort
58719
Agency Name
Office of Community Safety
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Year 2 Estimate
1350
Year 3 Estimate
257240
Year 4 Estimate
257240
Year 5 Estimate
257240
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58720
Publication Date
20260512
Agency Number
058
Report Sort
58720
Agency Name
Office of Community Safety
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 2 Estimate
1350
Year 3 Estimate
236343
Year 4 Estimate
236343
Year 5 Estimate
236343
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: 58726
Publication Date
20260512
Agency Number
058
Report Sort
58726
Agency Name
Office of Community Safety
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 3 Estimate
1822
Year 4 Estimate
1822
Year 5 Estimate
1822
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: 63705
Publication Date
20260512
Agency Number
063
Report Sort
63705
Agency Name
Dept. of Veterans' Services
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
3811
Year 1 Executive Bud
4153
Year 1 Actual
2642
Year 1 Forecast
4783
Year 2 Estimate
4830
Year 3 Estimate
4766
Year 4 Estimate
4766
Year 5 Estimate
4766
Dept. of Veterans' Services
Publication Date: 20260512 • Agency Number: 063 • Report Sort: 63706
Publication Date
20260512
Agency Number
063
Report Sort
63706
Agency Name
Dept. of Veterans' Services
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Year 1 Executive Bud
108
Year 1 Forecast
108
Year 2 Estimate
108
Year 3 Estimate
108
Year 4 Estimate
108
Year 5 Estimate
108
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: 63729
Publication Date
20260512
Agency Number
063
Report Sort
63729
Agency Name
Dept. of Veterans' Services
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5625
Year 1 Forecast
6314
Year 2 Estimate
5750
Year 3 Estimate
5686
Year 4 Estimate
5686
Year 5 Estimate
5686
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
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: 68708
Publication Date
20260512
Agency Number
068
Report Sort
68708
Agency Name
Admin. for Children Services
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
160298
Year 1 Forecast
128576
Year 2 Estimate
143835
Year 3 Estimate
152837
Year 4 Estimate
152837
Year 5 Estimate
152837
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68711
Publication Date
20260512
Agency Number
068
Report Sort
68711
Agency Name
Admin. for Children Services
Line Number
711
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
230669
Year 1 Forecast
275673
Year 2 Estimate
276160
Year 3 Estimate
276191
Year 4 Estimate
276191
Year 5 Estimate
276191
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: 68726
Publication Date
20260512
Agency Number
068
Report Sort
68726
Agency Name
Admin. for Children Services
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
904386
Year 1 Forecast
1812414
Year 2 Estimate
921391
Year 3 Estimate
821238
Year 4 Estimate
821252
Year 5 Estimate
821267
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: 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
Admin. for Children Services
Publication Date: 20260512 • Agency Number: 068 • Report Sort: 68736
Publication Date
20260512
Agency Number
068
Report Sort
68736
Agency Name
Admin. for Children Services
Line Number
736
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
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69704
Publication Date
20260512
Agency Number
069
Report Sort
69704
Agency Name
Department of Social Services
Line Number
704
Line Number Description
Total Department
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: 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: 69716
Publication Date
20260512
Agency Number
069
Report Sort
69716
Agency Name
Department of Social Services
Line Number
716
Line Number Description
Public Assistance
Fiscal Year 1
2026
Prior Year Actual
2646430
Year 1 Executive Bud
1650222
Year 1 Actual
1832423
Year 1 Forecast
2762408
Year 2 Estimate
2707869
Year 3 Estimate
2707073
Year 4 Estimate
2707073
Year 5 Estimate
2707073
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: 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: 69726
Publication Date
20260512
Agency Number
069
Report Sort
69726
Agency Name
Department of Social Services
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
1114976
Year 1 Forecast
1317807
Year 2 Estimate
1270015
Year 3 Estimate
1277565
Year 4 Estimate
1277568
Year 5 Estimate
1277572
Department of Social Services
Publication Date: 20260512 • Agency Number: 069 • Report Sort: 69727
Publication Date
20260512
Agency Number
069
Report Sort
69727
Agency Name
Department of Social Services
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
1314
Year 1 Forecast
2453
Year 2 Estimate
1314
Year 3 Estimate
1314
Year 4 Estimate
1314
Year 5 Estimate
1314
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: 71704
Publication Date
20260512
Agency Number
071
Report Sort
71704
Agency Name
Dept. of Homeless Services
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
4306362
Year 1 Executive Bud
3447203
Year 1 Actual
3454533
Year 1 Forecast
4552497
Year 2 Estimate
4216473
Year 3 Estimate
3944662
Year 4 Estimate
3963819
Year 5 Estimate
3993759
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: 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: 71715
Publication Date
20260512
Agency Number
071
Report Sort
71715
Agency Name
Dept. of Homeless Services
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Forecast
152
Dept. of Homeless Services
Publication Date: 20260512 • Agency Number: 071 • Report Sort: 71718
Publication Date
20260512
Agency Number
071
Report Sort
71718
Agency Name
Dept. of Homeless Services
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
4144356
Year 1 Executive Bud
3281027
Year 1 Actual
3349446
Year 1 Forecast
4377559
Year 2 Estimate
4033884
Year 3 Estimate
3762116
Year 4 Estimate
3781124
Year 5 Estimate
3810911
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: 71729
Publication Date
20260512
Agency Number
071
Report Sort
71729
Agency Name
Dept. of Homeless Services
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
2602550
Year 1 Forecast
3499691
Year 2 Estimate
3467640
Year 3 Estimate
3181862
Year 4 Estimate
3211759
Year 5 Estimate
3247732
District Attorney - Richmond
Publication Date: 20260512 • Agency Number: 905 • Report Sort: 905720
Publication Date
20260512
Agency Number
905
Report Sort
905720
Agency Name
District Attorney - Richmond
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
4469
Year 1 Forecast
5159
Year 2 Estimate
4567
Year 3 Estimate
4567
Year 4 Estimate
4567
Year 5 Estimate
4567