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: 125704
Publication Date
20260512
Agency Number
125
Report Sort
125704
Agency Name
Department for the Aging
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
557095
Year 1 Executive Bud
554443
Year 1 Actual
438676
Year 1 Forecast
619119
Year 2 Estimate
577049
Year 3 Estimate
575902
Year 4 Estimate
575310
Year 5 Estimate
575310
Department for the Aging
Publication Date: 20260512 • Agency Number: 125 • Report Sort: 125705
Publication Date
20260512
Agency Number
125
Report Sort
125705
Agency Name
Department for the Aging
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
31878
Year 1 Executive Bud
33475
Year 1 Actual
21460
Year 1 Forecast
35995
Year 2 Estimate
35402
Year 3 Estimate
35252
Year 4 Estimate
35109
Year 5 Estimate
35149
Department for the Aging
Publication Date: 20260512 • Agency Number: 125 • Report Sort: 125711
Publication Date
20260512
Agency Number
125
Report Sort
125711
Agency Name
Department for the Aging
Line Number
711
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
1899
Year 1 Forecast
1946
Year 2 Estimate
1899
Year 3 Estimate
1899
Year 4 Estimate
1899
Year 5 Estimate
1899
Department for the Aging
Publication Date: 20260512 • Agency Number: 125 • Report Sort: 125714
Publication Date
20260512
Agency Number
125
Report Sort
125714
Agency Name
Department for the Aging
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
8979
Year 1 Forecast
9127
Year 2 Estimate
8658
Year 3 Estimate
8554
Year 4 Estimate
8428
Year 5 Estimate
8428
Department for the Aging
Publication Date: 20260512 • Agency Number: 125 • Report Sort: 125719
Publication Date
20260512
Agency Number
125
Report Sort
125719
Agency Name
Department for the Aging
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
525217
Year 1 Executive Bud
520968
Year 1 Actual
417216
Year 1 Forecast
583124
Year 2 Estimate
541647
Year 3 Estimate
540650
Year 4 Estimate
540201
Year 5 Estimate
540161
Department for the Aging
Publication Date: 20260512 • Agency Number: 125 • Report Sort: 125720
Publication Date
20260512
Agency Number
125
Report Sort
125720
Agency Name
Department for the Aging
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
409535
Year 1 Forecast
471349
Year 2 Estimate
447487
Year 3 Estimate
447432
Year 4 Estimate
447394
Year 5 Estimate
447354
Department for the Aging
Publication Date: 20260512 • Agency Number: 125 • Report Sort: 125725
Publication Date
20260512
Agency Number
125
Report Sort
125725
Agency Name
Department for the Aging
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
362
Year 1 Forecast
640
Year 2 Estimate
362
Year 3 Estimate
362
Year 4 Estimate
362
Year 5 Estimate
362
Department for the Aging
Publication Date: 20260512 • Agency Number: 125 • Report Sort: 125726
Publication Date
20260512
Agency Number
125
Report Sort
125726
Agency Name
Department for the Aging
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
67777
Year 1 Forecast
64270
Year 2 Estimate
50644
Year 3 Estimate
49790
Year 4 Estimate
49379
Year 5 Estimate
49379
Department for the Aging
Publication Date: 20260512 • Agency Number: 125 • Report Sort: 125728
Publication Date
20260512
Agency Number
125
Report Sort
125728
Agency Name
Department for the Aging
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
557095
Year 1 Executive Bud
554443
Year 1 Actual
438676
Year 1 Forecast
619119
Year 2 Estimate
577049
Year 3 Estimate
575902
Year 4 Estimate
575310
Year 5 Estimate
575310
Department for the Aging
Publication Date: 20260512 • Agency Number: 125 • Report Sort: 125729
Publication Date
20260512
Agency Number
125
Report Sort
125729
Agency Name
Department for the Aging
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
431958
Year 1 Forecast
496037
Year 2 Estimate
472176
Year 3 Estimate
472176
Year 4 Estimate
472176
Year 5 Estimate
472176
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: 126705
Publication Date
20260512
Agency Number
126
Report Sort
126705
Agency Name
Department of Cultural Affairs
Line Number
705
Line Number Description
Salaries and Wages
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: 126710
Publication Date
20260512
Agency Number
126
Report Sort
126710
Agency Name
Department of Cultural Affairs
Line Number
710
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: 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: 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: 126732
Publication Date
20260512
Agency Number
126
Report Sort
126732
Agency Name
Department of Cultural Affairs
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
3
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: 127704
Publication Date
20260512
Agency Number
127
Report Sort
127704
Agency Name
Financial Info. Serv. Agency
Line Number
704
Line Number Description
Total Department
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
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17723
Publication Date
20260512
Agency Number
017
Report Sort
17723
Agency Name
Dept. of Emergency Management
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
1675
Year 1 Forecast
3250
Financial Info. Serv. Agency
Publication Date: 20260512 • Agency Number: 127 • Report Sort: 127707
Publication Date
20260512
Agency Number
127
Report Sort
127707
Agency Name
Financial Info. Serv. Agency
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
55251
Year 1 Executive Bud
57451
Year 1 Actual
36368
Year 1 Forecast
57401
Year 2 Estimate
57221
Year 3 Estimate
57221
Year 4 Estimate
57221
Year 5 Estimate
57221
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: 127736
Publication Date
20260512
Agency Number
127
Report Sort
127736
Agency Name
Financial Info. Serv. Agency
Line Number
736
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Forecast
208
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: 128706
Publication Date
20260512
Agency Number
128
Report Sort
128706
Agency Name
Office of Criminal Justice
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Year 1 Forecast
1370
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: 128711
Publication Date
20260512
Agency Number
128
Report Sort
128711
Agency Name
Office of Criminal Justice
Line Number
711
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
6528
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128714
Publication Date
20260512
Agency Number
128
Report Sort
128714
Agency Name
Office of Criminal Justice
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Forecast
4006
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: 128720
Publication Date
20260512
Agency Number
128
Report Sort
128720
Agency Name
Office of Criminal Justice
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
754946
Year 1 Forecast
799587
Year 2 Estimate
796948
Year 3 Estimate
766153
Year 4 Estimate
766579
Year 5 Estimate
785135
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128728
Publication Date
20260512
Agency Number
128
Report Sort
128728
Agency Name
Office of Criminal Justice
Line Number
728
Line Number Description
Total Dept. (704 Above)
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: 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
City Clerk
Publication Date: 20260512 • Agency Number: 103 • Report Sort: 103720
Publication Date
20260512
Agency Number
103
Report Sort
103720
Agency Name
City Clerk
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1327
Year 1 Forecast
4132
Year 2 Estimate
1602
Year 3 Estimate
1602
Year 4 Estimate
1602
Year 5 Estimate
1602
Office of Criminal Justice
Publication Date: 20260512 • Agency Number: 128 • Report Sort: 128732
Publication Date
20260512
Agency Number
128
Report Sort
128732
Agency Name
Office of Criminal Justice
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
80467
Year 1 Forecast
236649
Year 2 Estimate
78571
Year 3 Estimate
75751
Year 4 Estimate
75751
Year 5 Estimate
75751
Office of Payroll Admin.
Publication Date: 20260512 • Agency Number: 131 • Report Sort: 131704
Publication Date
20260512
Agency Number
131
Report Sort
131704
Agency Name
Office of Payroll Admin.
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
18084
Year 1 Executive Bud
17574
Year 1 Actual
12083
Year 1 Forecast
18980
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: 131705
Publication Date
20260512
Agency Number
131
Report Sort
131705
Agency Name
Office of Payroll Admin.
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
16382
Year 1 Executive Bud
15944
Year 1 Actual
11057
Year 1 Forecast
17350
Year 2 Estimate
15575
Year 3 Estimate
15575
Year 4 Estimate
15575
Year 5 Estimate
15575
Office of Payroll Admin.
Publication Date: 20260512 • Agency Number: 131 • Report Sort: 131708
Publication Date
20260512
Agency Number
131
Report Sort
131708
Agency Name
Office of Payroll Admin.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
15944
Year 1 Forecast
15402
Year 2 Estimate
15575
Year 3 Estimate
15575
Year 4 Estimate
15575
Year 5 Estimate
15575
Office of Payroll Admin.
Publication Date: 20260512 • Agency Number: 131 • Report Sort: 131709
Publication Date
20260512
Agency Number
131
Report Sort
131709
Agency Name
Office of Payroll Admin.
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
1948
Independent Budget Office
Publication Date: 20260512 • Agency Number: 132 • Report Sort: 132704
Publication Date
20260512
Agency Number
132
Report Sort
132704
Agency Name
Independent Budget Office
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
7572
Year 1 Executive Bud
8206
Year 1 Actual
5328
Year 1 Forecast
8291
Year 2 Estimate
8446
Year 3 Estimate
8539
Year 4 Estimate
8266
Year 5 Estimate
8266
Independent Budget Office
Publication Date: 20260512 • Agency Number: 132 • Report Sort: 132705
Publication Date
20260512
Agency Number
132
Report Sort
132705
Agency Name
Independent Budget Office
Line Number
705
Line Number Description
Salaries and Wages
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: 132718
Publication Date
20260512
Agency Number
132
Report Sort
132718
Agency Name
Independent Budget Office
Line Number
718
Line Number Description
Other 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: 132728
Publication Date
20260512
Agency Number
132
Report Sort
132728
Agency Name
Independent Budget Office
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
7572
Year 1 Executive Bud
8206
Year 1 Actual
5328
Year 1 Forecast
8291
Year 2 Estimate
8446
Year 3 Estimate
8539
Year 4 Estimate
8266
Year 5 Estimate
8266
Independent Budget Office
Publication Date: 20260512 • Agency Number: 132 • Report Sort: 132729
Publication Date
20260512
Agency Number
132
Report Sort
132729
Agency Name
Independent Budget Office
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
8206
Year 1 Forecast
8291
Year 2 Estimate
8446
Year 3 Estimate
8539
Year 4 Estimate
8266
Year 5 Estimate
8266
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
OTPS Inflation Adjustment
Publication Date: 20250501 • Agency Number: 998 • Report Sort: 998728
Publication Date
20250501
Agency Number
998
Report Sort
998728
Agency Name
OTPS Inflation Adjustment
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2025
Year 3 Estimate
55519
Year 4 Estimate
111038
Year 5 Estimate
166557