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
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: 72704
Publication Date
20260512
Agency Number
072
Report Sort
72704
Agency Name
Department of Correction
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
1356247
Year 1 Executive Bud
1212449
Year 1 Actual
865351
Year 1 Forecast
1380443
Year 2 Estimate
1258999
Year 3 Estimate
1346833
Year 4 Estimate
1345985
Year 5 Estimate
1344597
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72706
Publication Date
20260512
Agency Number
072
Report Sort
72706
Agency Name
Department of Correction
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Prior Year Actual
18220
Year 1 Executive Bud
24825
Year 1 Actual
9797
Year 1 Forecast
17325
Year 2 Estimate
24863
Year 3 Estimate
24788
Year 4 Estimate
24788
Year 5 Estimate
24788
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: 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: 72718
Publication Date
20260512
Agency Number
072
Report Sort
72718
Agency Name
Department of Correction
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
177324
Year 1 Executive Bud
195017
Year 1 Actual
114684
Year 1 Forecast
190879
Year 2 Estimate
229624
Year 3 Estimate
204522
Year 4 Estimate
203631
Year 5 Estimate
202243
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: 72727
Publication Date
20260512
Agency Number
072
Report Sort
72727
Agency Name
Department of Correction
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
112
Year 1 Forecast
240
Year 2 Estimate
81
Year 3 Estimate
81
Year 4 Estimate
81
Year 5 Estimate
81
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72728
Publication Date
20260512
Agency Number
072
Report Sort
72728
Agency Name
Department of Correction
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
1356247
Year 1 Executive Bud
1212449
Year 1 Actual
865351
Year 1 Forecast
1380443
Year 2 Estimate
1258999
Year 3 Estimate
1346833
Year 4 Estimate
1345985
Year 5 Estimate
1344597
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72730
Publication Date
20260512
Agency Number
072
Report Sort
72730
Agency Name
Department of Correction
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
836
Department of Correction
Publication Date: 20260512 • Agency Number: 072 • Report Sort: 72732
Publication Date
20260512
Agency Number
072
Report Sort
72732
Agency Name
Department of Correction
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
1049
Year 1 Forecast
1157
Year 2 Estimate
1079
Year 3 Estimate
1064
Year 4 Estimate
1049
Year 5 Estimate
1049
Board of Correction
Publication Date: 20260512 • Agency Number: 073 • Report Sort: 73707
Publication Date
20260512
Agency Number
073
Report Sort
73707
Agency Name
Board of Correction
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
2844
Year 1 Executive Bud
3670
Year 1 Actual
1975
Year 1 Forecast
3297
Year 2 Estimate
3347
Year 3 Estimate
3347
Year 4 Estimate
3347
Year 5 Estimate
3347
Board of Correction
Publication Date: 20260512 • Agency Number: 073 • Report Sort: 73708
Publication Date
20260512
Agency Number
073
Report Sort
73708
Agency Name
Board of Correction
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
3670
Year 1 Forecast
3297
Year 2 Estimate
3347
Year 3 Estimate
3347
Year 4 Estimate
3347
Year 5 Estimate
3347
Board of Correction
Publication Date: 20260512 • Agency Number: 073 • Report Sort: 73719
Publication Date
20260512
Agency Number
073
Report Sort
73719
Agency Name
Board of Correction
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
322
Year 1 Executive Bud
329
Year 1 Actual
195
Year 1 Forecast
641
Year 2 Estimate
248
Year 3 Estimate
248
Year 4 Estimate
248
Year 5 Estimate
248
Board of Correction
Publication Date: 20260512 • Agency Number: 073 • Report Sort: 73720
Publication Date
20260512
Agency Number
073
Report Sort
73720
Agency Name
Board of Correction
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
329
Year 1 Forecast
526
Year 2 Estimate
248
Year 3 Estimate
248
Year 4 Estimate
248
Year 5 Estimate
248
Board of Correction
Publication Date: 20260512 • Agency Number: 073 • Report Sort: 73729
Publication Date
20260512
Agency Number
073
Report Sort
73729
Agency Name
Board of Correction
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
3999
Year 1 Forecast
3823
Year 2 Estimate
3595
Year 3 Estimate
3595
Year 4 Estimate
3595
Year 5 Estimate
3595
Board of Correction
Publication Date: 20260512 • Agency Number: 073 • Report Sort: 73732
Publication Date
20260512
Agency Number
073
Report Sort
73732
Agency Name
Board of Correction
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
115
Citywide Pension Contributions
Publication Date: 20260512 • Agency Number: 095 • Report Sort: 95706
Publication Date
20260512
Agency Number
095
Report Sort
95706
Agency Name
Citywide Pension Contributions
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Prior Year Actual
10027901
Year 1 Executive Bud
10469724
Year 1 Actual
6970762
Year 1 Forecast
9848195
Year 2 Estimate
8759415
Year 3 Estimate
9841010
Year 4 Estimate
9402880
Year 5 Estimate
8822342
Citywide Pension Contributions
Publication Date: 20260512 • Agency Number: 095 • Report Sort: 95707
Publication Date
20260512
Agency Number
095
Report Sort
95707
Agency Name
Citywide Pension Contributions
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
10027901
Year 1 Executive Bud
10469724
Year 1 Actual
6970762
Year 1 Forecast
9848195
Year 2 Estimate
8759415
Year 3 Estimate
9841010
Year 4 Estimate
9402880
Year 5 Estimate
8822342
Citywide Pension Contributions
Publication Date: 20260512 • Agency Number: 095 • Report Sort: 95728
Publication Date
20260512
Agency Number
095
Report Sort
95728
Agency Name
Citywide Pension Contributions
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
10027901
Year 1 Executive Bud
10469724
Year 1 Actual
6970762
Year 1 Forecast
9848195
Year 2 Estimate
8759415
Year 3 Estimate
9841010
Year 4 Estimate
9402880
Year 5 Estimate
8822342
Citywide Pension Contributions
Publication Date: 20260512 • Agency Number: 095 • Report Sort: 95729
Publication Date
20260512
Agency Number
095
Report Sort
95729
Agency Name
Citywide Pension Contributions
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
10325445
Year 1 Forecast
9602916
Year 2 Estimate
8514136
Year 3 Estimate
9595731
Year 4 Estimate
9157601
Year 5 Estimate
8577063
Citywide Pension Contributions
Publication Date: 20260512 • Agency Number: 095 • Report Sort: 95736
Publication Date
20260512
Agency Number
095
Report Sort
95736
Agency Name
Citywide Pension Contributions
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
112254
Year 1 Forecast
112254
Year 2 Estimate
112254
Year 3 Estimate
112254
Year 4 Estimate
112254
Year 5 Estimate
112254
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98704
Publication Date
20260512
Agency Number
098
Report Sort
98704
Agency Name
Miscellaneous
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
13612897
Year 1 Executive Bud
14653984
Year 1 Actual
5856004
Year 1 Forecast
14751917
Year 2 Estimate
15255768
Year 3 Estimate
17418000
Year 4 Estimate
18763745
Year 5 Estimate
20457183
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98707
Publication Date
20260512
Agency Number
098
Report Sort
98707
Agency Name
Miscellaneous
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
8879313
Year 1 Executive Bud
10411187
Year 1 Actual
3704720
Year 1 Forecast
9959429
Year 2 Estimate
10493551
Year 3 Estimate
12276718
Year 4 Estimate
13543334
Year 5 Estimate
15073772
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98708
Publication Date
20260512
Agency Number
098
Report Sort
98708
Agency Name
Miscellaneous
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
9564867
Year 1 Forecast
9185824
Year 2 Estimate
9722469
Year 3 Estimate
11507019
Year 4 Estimate
12773805
Year 5 Estimate
14305109
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98710
Publication Date
20260512
Agency Number
098
Report Sort
98710
Agency Name
Miscellaneous
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
85347
Year 1 Forecast
85347
Year 2 Estimate
85657
Year 3 Estimate
85657
Year 4 Estimate
85657
Year 5 Estimate
85657
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98711
Publication Date
20260512
Agency Number
098
Report Sort
98711
Agency Name
Miscellaneous
Line Number
711
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
215837
Year 1 Forecast
284939
Year 2 Estimate
285090
Year 3 Estimate
285090
Year 4 Estimate
285090
Year 5 Estimate
285090
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98723
Publication Date
20260512
Agency Number
098
Report Sort
98723
Agency Name
Miscellaneous
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
1315114
Year 1 Forecast
1377146
Year 2 Estimate
1350420
Year 3 Estimate
1404578
Year 4 Estimate
1473357
Year 5 Estimate
1544819
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98726
Publication Date
20260512
Agency Number
098
Report Sort
98726
Agency Name
Miscellaneous
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Forecast
9630
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98729
Publication Date
20260512
Agency Number
098
Report Sort
98729
Agency Name
Miscellaneous
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
12314734
Year 1 Forecast
12392970
Year 2 Estimate
12956988
Year 3 Estimate
15066445
Year 4 Estimate
16343581
Year 5 Estimate
17966423
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98730
Publication Date
20260512
Agency Number
098
Report Sort
98730
Agency Name
Miscellaneous
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
338169
Year 1 Forecast
203159
Year 2 Estimate
181661
Year 3 Estimate
181654
Year 4 Estimate
181654
Year 5 Estimate
181654
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98734
Publication Date
20260512
Agency Number
098
Report Sort
98734
Agency Name
Miscellaneous
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
52016
Year 1 Forecast
54779
Year 2 Estimate
54390
Year 3 Estimate
54174
Year 4 Estimate
54004
Year 5 Estimate
53138
Miscellaneous
Publication Date: 20260512 • Agency Number: 098 • Report Sort: 98735
Publication Date
20260512
Agency Number
098
Report Sort
98735
Agency Name
Miscellaneous
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
207910
Year 1 Forecast
228720
Year 2 Estimate
217824
Year 3 Estimate
216663
Year 4 Estimate
216663
Year 5 Estimate
216663
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99704
Publication Date
20260512
Agency Number
099
Report Sort
99704
Agency Name
Debt Service
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
7005661
Year 1 Executive Bud
5791033
Year 1 Actual
2553096
Year 1 Forecast
5557887
Year 2 Estimate
8471683
Year 3 Estimate
10631943
Year 4 Estimate
11719744
Year 5 Estimate
12541940
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99718
Publication Date
20260512
Agency Number
099
Report Sort
99718
Agency Name
Debt Service
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
7005661
Year 1 Executive Bud
5791033
Year 1 Actual
2553096
Year 1 Forecast
5557887
Year 2 Estimate
8471683
Year 3 Estimate
10631943
Year 4 Estimate
11719744
Year 5 Estimate
12541940
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99723
Publication Date
20260512
Agency Number
099
Report Sort
99723
Agency Name
Debt Service
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
4657
Year 1 Forecast
4657
Year 2 Estimate
4499
Year 3 Estimate
4334
Year 4 Estimate
4160
Year 5 Estimate
3978
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99726
Publication Date
20260512
Agency Number
099
Report Sort
99726
Agency Name
Debt Service
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
102386
Year 1 Forecast
92019
Year 2 Estimate
82693
Year 3 Estimate
62988
Year 4 Estimate
59242
Year 5 Estimate
58991
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99729
Publication Date
20260512
Agency Number
099
Report Sort
99729
Agency Name
Debt Service
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5682749
Year 1 Forecast
5255430
Year 2 Estimate
8133741
Year 3 Estimate
10563881
Year 4 Estimate
11655597
Year 5 Estimate
12478226
Debt Service
Publication Date: 20260512 • Agency Number: 099 • Report Sort: 99730
Publication Date
20260512
Agency Number
099
Report Sort
99730
Agency Name
Debt Service
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
1241
Year 1 Forecast
205781
Year 2 Estimate
250750
Year 3 Estimate
740
Year 4 Estimate
745
Year 5 Estimate
745
Public Advocate
Publication Date: 20260512 • Agency Number: 101 • Report Sort: 101704
Publication Date
20260512
Agency Number
101
Report Sort
101704
Agency Name
Public Advocate
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
5516
Year 1 Executive Bud
5543
Year 1 Actual
3229
Year 1 Forecast
5817
Year 2 Estimate
5572
Year 3 Estimate
5572
Year 4 Estimate
5572
Year 5 Estimate
5572
Public Advocate
Publication Date: 20260512 • Agency Number: 101 • Report Sort: 101705
Publication Date
20260512
Agency Number
101
Report Sort
101705
Agency Name
Public Advocate
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
5167
Year 1 Executive Bud
5218
Year 1 Actual
2958
Year 1 Forecast
5168
Year 2 Estimate
5218
Year 3 Estimate
5218
Year 4 Estimate
5218
Year 5 Estimate
5218
Public Advocate
Publication Date: 20260512 • Agency Number: 101 • Report Sort: 101708
Publication Date
20260512
Agency Number
101
Report Sort
101708
Agency Name
Public Advocate
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5218
Year 1 Forecast
5168
Year 2 Estimate
5218
Year 3 Estimate
5218
Year 4 Estimate
5218
Year 5 Estimate
5218
Public Advocate
Publication Date: 20260512 • Agency Number: 101 • Report Sort: 101718
Publication Date
20260512
Agency Number
101
Report Sort
101718
Agency Name
Public Advocate
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
349
Year 1 Executive Bud
325
Year 1 Actual
271
Year 1 Forecast
649
Year 2 Estimate
354
Year 3 Estimate
354
Year 4 Estimate
354
Year 5 Estimate
354
City Council
Publication Date: 20260512 • Agency Number: 102 • Report Sort: 102704
Publication Date
20260512
Agency Number
102
Report Sort
102704
Agency Name
City Council
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
102070
Year 1 Executive Bud
115050
Year 1 Actual
80761
Year 1 Forecast
115050
Year 2 Estimate
127062
Year 3 Estimate
95635
Year 4 Estimate
95635
Year 5 Estimate
95635
City Council
Publication Date: 20260512 • Agency Number: 102 • Report Sort: 102705
Publication Date
20260512
Agency Number
102
Report Sort
102705
Agency Name
City Council
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
79522
Year 1 Executive Bud
84750
Year 1 Actual
55044
Year 1 Forecast
84750
Year 2 Estimate
95062
Year 3 Estimate
71185
Year 4 Estimate
71185
Year 5 Estimate
71185
City Council
Publication Date: 20260512 • Agency Number: 102 • Report Sort: 102708
Publication Date
20260512
Agency Number
102
Report Sort
102708
Agency Name
City Council
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
84750
Year 1 Forecast
84750
Year 2 Estimate
95062
Year 3 Estimate
71185
Year 4 Estimate
71185
Year 5 Estimate
71185
City Council
Publication Date: 20260512 • Agency Number: 102 • Report Sort: 102718
Publication Date
20260512
Agency Number
102
Report Sort
102718
Agency Name
City Council
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
22548
Year 1 Executive Bud
30300
Year 1 Actual
25717
Year 1 Forecast
30300
Year 2 Estimate
32000
Year 3 Estimate
24450
Year 4 Estimate
24450
Year 5 Estimate
24450
City Council
Publication Date: 20260512 • Agency Number: 102 • Report Sort: 102728
Publication Date
20260512
Agency Number
102
Report Sort
102728
Agency Name
City Council
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
102070
Year 1 Executive Bud
115050
Year 1 Actual
80761
Year 1 Forecast
115050
Year 2 Estimate
127062
Year 3 Estimate
95635
Year 4 Estimate
95635
Year 5 Estimate
95635
Public Administrator - Queens
Publication Date: 20260512 • Agency Number: 944 • Report Sort: 944720
Publication Date
20260512
Agency Number
944
Report Sort
944720
Agency Name
Public Administrator - Queens
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
16
Year 1 Forecast
21
Year 2 Estimate
16
Year 3 Estimate
16
Year 4 Estimate
16
Year 5 Estimate
16