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
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13721
Publication Date
20260512
Agency Number
013
Report Sort
13721
Agency Name
President,Borough of Queens
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
160
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13726
Publication Date
20260512
Agency Number
013
Report Sort
13726
Agency Name
President,Borough of Queens
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Forecast
876
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13735
Publication Date
20260512
Agency Number
013
Report Sort
13735
Agency Name
President,Borough of Queens
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Forecast
876
President,Borough of S.I.
Publication Date: 20260512 • Agency Number: 014 • Report Sort: 14704
Publication Date
20260512
Agency Number
014
Report Sort
14704
Agency Name
President,Borough of S.I.
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
5204
Year 1 Executive Bud
5207
Year 1 Actual
2007
Year 1 Forecast
5470
Year 2 Estimate
5248
Year 3 Estimate
4957
Year 4 Estimate
4957
Year 5 Estimate
4957
President,Borough of S.I.
Publication Date: 20260512 • Agency Number: 014 • Report Sort: 14707
Publication Date
20260512
Agency Number
014
Report Sort
14707
Agency Name
President,Borough of S.I.
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
2770
Year 1 Executive Bud
4234
Year 1 Actual
1829
Year 1 Forecast
3184
Year 2 Estimate
4234
Year 3 Estimate
4234
Year 4 Estimate
4234
Year 5 Estimate
4234
President,Borough of S.I.
Publication Date: 20260512 • Agency Number: 014 • Report Sort: 14708
Publication Date
20260512
Agency Number
014
Report Sort
14708
Agency Name
President,Borough of S.I.
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
4234
Year 1 Forecast
3184
Year 2 Estimate
4234
Year 3 Estimate
4234
Year 4 Estimate
4234
Year 5 Estimate
4234
President,Borough of S.I.
Publication Date: 20260512 • Agency Number: 014 • Report Sort: 14720
Publication Date
20260512
Agency Number
014
Report Sort
14720
Agency Name
President,Borough of S.I.
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
973
Year 1 Forecast
2286
Year 2 Estimate
1014
Year 3 Estimate
723
Year 4 Estimate
723
Year 5 Estimate
723
President,Borough of S.I.
Publication Date: 20260512 • Agency Number: 014 • Report Sort: 14728
Publication Date
20260512
Agency Number
014
Report Sort
14728
Agency Name
President,Borough of S.I.
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
5204
Year 1 Executive Bud
5207
Year 1 Actual
2007
Year 1 Forecast
5470
Year 2 Estimate
5248
Year 3 Estimate
4957
Year 4 Estimate
4957
Year 5 Estimate
4957
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15704
Publication Date
20260512
Agency Number
015
Report Sort
15704
Agency Name
Office of the Comptroller
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
115173
Year 1 Executive Bud
127029
Year 1 Actual
81516
Year 1 Forecast
130220
Year 2 Estimate
130503
Year 3 Estimate
130952
Year 4 Estimate
130719
Year 5 Estimate
130719
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15705
Publication Date
20260512
Agency Number
015
Report Sort
15705
Agency Name
Office of the Comptroller
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
76015
Year 1 Executive Bud
88140
Year 1 Actual
51679
Year 1 Forecast
85254
Year 2 Estimate
88405
Year 3 Estimate
88405
Year 4 Estimate
88405
Year 5 Estimate
88405
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15718
Publication Date
20260512
Agency Number
015
Report Sort
15718
Agency Name
Office of the Comptroller
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
39158
Year 1 Executive Bud
38889
Year 1 Actual
29837
Year 1 Forecast
44966
Year 2 Estimate
42098
Year 3 Estimate
42547
Year 4 Estimate
42314
Year 5 Estimate
42314
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15719
Publication Date
20260512
Agency Number
015
Report Sort
15719
Agency Name
Office of the Comptroller
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
39158
Year 1 Executive Bud
38889
Year 1 Actual
29837
Year 1 Forecast
44966
Year 2 Estimate
42098
Year 3 Estimate
42547
Year 4 Estimate
42314
Year 5 Estimate
42314
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15721
Publication Date
20260512
Agency Number
015
Report Sort
15721
Agency Name
Office of the Comptroller
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
2595
Year 1 Forecast
2595
Year 2 Estimate
2595
Year 3 Estimate
2595
Year 4 Estimate
2595
Year 5 Estimate
2595
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15727
Publication Date
20260512
Agency Number
015
Report Sort
15727
Agency Name
Office of the Comptroller
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Forecast
4589
Year 2 Estimate
2283
Year 3 Estimate
2283
Year 4 Estimate
2283
Year 5 Estimate
2283
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15730
Publication Date
20260512
Agency Number
015
Report Sort
15730
Agency Name
Office of the Comptroller
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
14001
Year 1 Forecast
14001
Year 2 Estimate
14001
Year 3 Estimate
14001
Year 4 Estimate
14001
Year 5 Estimate
14001
Office of the Comptroller
Publication Date: 20260512 • Agency Number: 015 • Report Sort: 15731
Publication Date
20260512
Agency Number
015
Report Sort
15731
Agency Name
Office of the Comptroller
Line Number
731
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
15552
Year 1 Forecast
15566
Year 2 Estimate
15698
Year 3 Estimate
15698
Year 4 Estimate
15698
Year 5 Estimate
15698
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17704
Publication Date
20260512
Agency Number
017
Report Sort
17704
Agency Name
Dept. of Emergency Management
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
105392
Year 1 Executive Bud
109371
Year 1 Actual
55545
Year 1 Forecast
86817
Year 2 Estimate
46237
Year 3 Estimate
44052
Year 4 Estimate
42282
Year 5 Estimate
39866
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17705
Publication Date
20260512
Agency Number
017
Report Sort
17705
Agency Name
Dept. of Emergency Management
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
23859
Year 1 Executive Bud
24143
Year 1 Actual
16248
Year 1 Forecast
28844
Year 2 Estimate
14857
Year 3 Estimate
14493
Year 4 Estimate
14493
Year 5 Estimate
13865
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17713
Publication Date
20260512
Agency Number
017
Report Sort
17713
Agency Name
Dept. of Emergency Management
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
1022
Year 1 Forecast
871
Year 2 Estimate
772
Year 3 Estimate
628
Year 4 Estimate
628
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17714
Publication Date
20260512
Agency Number
017
Report Sort
17714
Agency Name
Dept. of Emergency Management
Line Number
714
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
14963
Year 1 Forecast
17714
Year 2 Estimate
167
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17719
Publication Date
20260512
Agency Number
017
Report Sort
17719
Agency Name
Dept. of Emergency Management
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
81533
Year 1 Executive Bud
80458
Year 1 Actual
39297
Year 1 Forecast
54862
Year 2 Estimate
31312
Year 3 Estimate
29559
Year 4 Estimate
27789
Year 5 Estimate
26001
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17720
Publication Date
20260512
Agency Number
017
Report Sort
17720
Agency Name
Dept. of Emergency Management
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
63415
Year 1 Forecast
34736
Year 2 Estimate
26186
Year 3 Estimate
26051
Year 4 Estimate
26026
Year 5 Estimate
26001
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17725
Publication Date
20260512
Agency Number
017
Report Sort
17725
Agency Name
Dept. of Emergency Management
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
7805
Year 1 Forecast
4729
Year 2 Estimate
3615
Year 3 Estimate
3242
Year 4 Estimate
1763
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17726
Publication Date
20260512
Agency Number
017
Report Sort
17726
Agency Name
Dept. of Emergency Management
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
7563
Year 1 Forecast
12037
Year 2 Estimate
1511
Year 3 Estimate
266
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17728
Publication Date
20260512
Agency Number
017
Report Sort
17728
Agency Name
Dept. of Emergency Management
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
105392
Year 1 Executive Bud
109371
Year 1 Actual
55545
Year 1 Forecast
86817
Year 2 Estimate
46237
Year 3 Estimate
44052
Year 4 Estimate
42282
Year 5 Estimate
39866
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17729
Publication Date
20260512
Agency Number
017
Report Sort
17729
Agency Name
Dept. of Emergency Management
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
76343
Year 1 Forecast
48106
Year 2 Estimate
40172
Year 3 Estimate
39916
Year 4 Estimate
39891
Year 5 Estimate
39866
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
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2715
Publication Date
20260512
Agency Number
002
Report Sort
2715
Agency Name
Mayoralty
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
7138
Year 1 Forecast
7518
Year 2 Estimate
7520
Year 3 Estimate
5649
Year 4 Estimate
5269
Year 5 Estimate
5269
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2718
Publication Date
20260512
Agency Number
002
Report Sort
2718
Agency Name
Mayoralty
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
34476
Year 1 Executive Bud
43756
Year 1 Actual
25154
Year 1 Forecast
43903
Year 2 Estimate
38939
Year 3 Estimate
37586
Year 4 Estimate
37571
Year 5 Estimate
37571
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2722
Publication Date
20260512
Agency Number
002
Report Sort
2722
Agency Name
Mayoralty
Line Number
722
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
1351
Year 1 Forecast
1351
Year 2 Estimate
1272
Year 3 Estimate
1272
Year 4 Estimate
1272
Year 5 Estimate
1272
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: 2726
Publication Date
20260512
Agency Number
002
Report Sort
2726
Agency Name
Mayoralty
Line Number
726
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
466
Year 1 Forecast
622
Year 2 Estimate
663
Year 3 Estimate
663
Year 4 Estimate
663
Year 5 Estimate
663
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2727
Publication Date
20260512
Agency Number
002
Report Sort
2727
Agency Name
Mayoralty
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
8
Year 1 Forecast
23
Year 2 Estimate
23
Year 3 Estimate
23
Year 4 Estimate
8
Year 5 Estimate
8
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2730
Publication Date
20260512
Agency Number
002
Report Sort
2730
Agency Name
Mayoralty
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
7659
Year 1 Forecast
8642
Year 2 Estimate
7664
Year 3 Estimate
7664
Year 4 Estimate
7664
Year 5 Estimate
7664
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: 2734
Publication Date
20260512
Agency Number
002
Report Sort
2734
Agency Name
Mayoralty
Line Number
734
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
4198
Year 1 Forecast
4273
Year 2 Estimate
4198
Year 3 Estimate
4198
Year 4 Estimate
4198
Year 5 Estimate
4198
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2735
Publication Date
20260512
Agency Number
002
Report Sort
2735
Agency Name
Mayoralty
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 1 Executive Bud
5333
Year 1 Forecast
3842
Year 2 Estimate
3883
Year 3 Estimate
5583
Year 4 Estimate
3401
Year 5 Estimate
3401
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3707
Publication Date
20260512
Agency Number
003
Report Sort
3707
Agency Name
Board of Elections
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
126592
Year 1 Executive Bud
69854
Year 1 Actual
72628
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: 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: 3719
Publication Date
20260512
Agency Number
003
Report Sort
3719
Agency Name
Board of Elections
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
146765
Year 1 Executive Bud
77021
Year 1 Actual
98875
Year 1 Forecast
146860
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: 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: 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
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4704
Publication Date
20260512
Agency Number
004
Report Sort
4704
Agency Name
Campaign Finance Board
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
144892
Year 1 Executive Bud
109481
Year 1 Actual
90652
Year 1 Forecast
113881
Year 2 Estimate
104093
Year 3 Estimate
13751
Year 4 Estimate
13751
Year 5 Estimate
13751
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4707
Publication Date
20260512
Agency Number
004
Report Sort
4707
Agency Name
Campaign Finance Board
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
19158
Year 1 Executive Bud
27396
Year 1 Actual
13384
Year 1 Forecast
24396
Year 2 Estimate
28588
Year 3 Estimate
8659
Year 4 Estimate
8659
Year 5 Estimate
8659
Office of Admin. Tax Appeals
Publication Date: 20260512 • Agency Number: 021 • Report Sort: 21704
Publication Date
20260512
Agency Number
021
Report Sort
21704
Agency Name
Office of Admin. Tax Appeals
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
5459
Year 1 Executive Bud
6092
Year 1 Actual
3644
Year 1 Forecast
6193
Year 2 Estimate
6200
Year 3 Estimate
6200
Year 4 Estimate
6200
Year 5 Estimate
6200