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
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: 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
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: 4719
Publication Date
20260512
Agency Number
004
Report Sort
4719
Agency Name
Campaign Finance Board
Line Number
719
Line Number Description
Total 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
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8708
Publication Date
20260512
Agency Number
008
Report Sort
8708
Agency Name
Office of the Actuary
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5577
Year 1 Forecast
5577
Year 2 Estimate
6435
Year 3 Estimate
6435
Year 4 Estimate
6435
Year 5 Estimate
6435
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8718
Publication Date
20260512
Agency Number
008
Report Sort
8718
Agency Name
Office of the Actuary
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1701
Year 1 Executive Bud
2037
Year 1 Actual
1348
Year 1 Forecast
2058
Year 2 Estimate
2049
Year 3 Estimate
2049
Year 4 Estimate
2049
Year 5 Estimate
2049
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8720
Publication Date
20260512
Agency Number
008
Report Sort
8720
Agency Name
Office of the Actuary
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
2037
Year 1 Forecast
1995
Year 2 Estimate
2049
Year 3 Estimate
2049
Year 4 Estimate
2049
Year 5 Estimate
2049
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8723
Publication Date
20260512
Agency Number
008
Report Sort
8723
Agency Name
Office of the Actuary
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
63
Office of the Actuary
Publication Date: 20260512 • Agency Number: 008 • Report Sort: 8732
Publication Date
20260512
Agency Number
008
Report Sort
8732
Agency Name
Office of the Actuary
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
63
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10704
Publication Date
20260512
Agency Number
010
Report Sort
10704
Agency Name
President,Borough of Manhattan
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
6217
Year 1 Executive Bud
6018
Year 1 Actual
3647
Year 1 Forecast
6324
Year 2 Estimate
6079
Year 3 Estimate
5650
Year 4 Estimate
5650
Year 5 Estimate
5650
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10707
Publication Date
20260512
Agency Number
010
Report Sort
10707
Agency Name
President,Borough of Manhattan
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
5109
Year 1 Executive Bud
5046
Year 1 Actual
3196
Year 1 Forecast
5146
Year 2 Estimate
5049
Year 3 Estimate
5049
Year 4 Estimate
5049
Year 5 Estimate
5049
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10708
Publication Date
20260512
Agency Number
010
Report Sort
10708
Agency Name
President,Borough of Manhattan
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5046
Year 1 Forecast
5146
Year 2 Estimate
5049
Year 3 Estimate
5049
Year 4 Estimate
5049
Year 5 Estimate
5049
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10723
Publication Date
20260512
Agency Number
010
Report Sort
10723
Agency Name
President,Borough of Manhattan
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
3
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10728
Publication Date
20260512
Agency Number
010
Report Sort
10728
Agency Name
President,Borough of Manhattan
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
6217
Year 1 Executive Bud
6018
Year 1 Actual
3647
Year 1 Forecast
6324
Year 2 Estimate
6079
Year 3 Estimate
5650
Year 4 Estimate
5650
Year 5 Estimate
5650
President,Borough of Manhattan
Publication Date: 20260512 • Agency Number: 010 • Report Sort: 10732
Publication Date
20260512
Agency Number
010
Report Sort
10732
Agency Name
President,Borough of Manhattan
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
3
President,Borough of the Bronx
Publication Date: 20260512 • Agency Number: 011 • Report Sort: 11704
Publication Date
20260512
Agency Number
011
Report Sort
11704
Agency Name
President,Borough of the Bronx
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
6533
Year 1 Executive Bud
7025
Year 1 Actual
4135
Year 1 Forecast
7392
Year 2 Estimate
7099
Year 3 Estimate
6547
Year 4 Estimate
6547
Year 5 Estimate
6547
President,Borough of the Bronx
Publication Date: 20260512 • Agency Number: 011 • Report Sort: 11708
Publication Date
20260512
Agency Number
011
Report Sort
11708
Agency Name
President,Borough of the Bronx
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5792
Year 1 Forecast
5854
Year 2 Estimate
5792
Year 3 Estimate
5792
Year 4 Estimate
5792
Year 5 Estimate
5792
President,Borough of the Bronx
Publication Date: 20260512 • Agency Number: 011 • Report Sort: 11718
Publication Date
20260512
Agency Number
011
Report Sort
11718
Agency Name
President,Borough of the Bronx
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1168
Year 1 Executive Bud
1233
Year 1 Actual
478
Year 1 Forecast
1538
Year 2 Estimate
1307
Year 3 Estimate
755
Year 4 Estimate
755
Year 5 Estimate
755
President,Borough of the Bronx
Publication Date: 20260512 • Agency Number: 011 • Report Sort: 11720
Publication Date
20260512
Agency Number
011
Report Sort
11720
Agency Name
President,Borough of the Bronx
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1233
Year 1 Forecast
1538
Year 2 Estimate
1307
Year 3 Estimate
755
Year 4 Estimate
755
Year 5 Estimate
755
President,Borough of the Bronx
Publication Date: 20260512 • Agency Number: 011 • Report Sort: 11728
Publication Date
20260512
Agency Number
011
Report Sort
11728
Agency Name
President,Borough of the Bronx
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
6533
Year 1 Executive Bud
7025
Year 1 Actual
4135
Year 1 Forecast
7392
Year 2 Estimate
7099
Year 3 Estimate
6547
Year 4 Estimate
6547
Year 5 Estimate
6547
President,Borough of Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12708
Publication Date
20260512
Agency Number
012
Report Sort
12708
Agency Name
President,Borough of Brooklyn
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
6355
Year 1 Forecast
6355
Year 2 Estimate
6358
Year 3 Estimate
6358
Year 4 Estimate
6358
Year 5 Estimate
6358
President,Borough of Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12718
Publication Date
20260512
Agency Number
012
Report Sort
12718
Agency Name
President,Borough of Brooklyn
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
2033
Year 1 Executive Bud
1381
Year 1 Actual
767
Year 1 Forecast
1767
Year 2 Estimate
1527
Year 3 Estimate
651
Year 4 Estimate
651
Year 5 Estimate
651
President,Borough of Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12720
Publication Date
20260512
Agency Number
012
Report Sort
12720
Agency Name
President,Borough of Brooklyn
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1381
Year 1 Forecast
1767
Year 2 Estimate
1527
Year 3 Estimate
651
Year 4 Estimate
651
Year 5 Estimate
651
President,Borough of Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12728
Publication Date
20260512
Agency Number
012
Report Sort
12728
Agency Name
President,Borough of Brooklyn
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
7925
Year 1 Executive Bud
7736
Year 1 Actual
4686
Year 1 Forecast
8122
Year 2 Estimate
7885
Year 3 Estimate
7009
Year 4 Estimate
7009
Year 5 Estimate
7009
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13705
Publication Date
20260512
Agency Number
013
Report Sort
13705
Agency Name
President,Borough of Queens
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
5840
Year 1 Executive Bud
5066
Year 1 Actual
3674
Year 1 Forecast
5966
Year 2 Estimate
5070
Year 3 Estimate
5070
Year 4 Estimate
5070
Year 5 Estimate
5070
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13707
Publication Date
20260512
Agency Number
013
Report Sort
13707
Agency Name
President,Borough of Queens
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
5840
Year 1 Executive Bud
5066
Year 1 Actual
3674
Year 1 Forecast
5966
Year 2 Estimate
5070
Year 3 Estimate
5070
Year 4 Estimate
5070
Year 5 Estimate
5070
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13718
Publication Date
20260512
Agency Number
013
Report Sort
13718
Agency Name
President,Borough of Queens
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
887
Year 1 Executive Bud
1618
Year 1 Actual
437
Year 1 Forecast
2193
Year 2 Estimate
1704
Year 3 Estimate
852
Year 4 Estimate
852
Year 5 Estimate
852
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13719
Publication Date
20260512
Agency Number
013
Report Sort
13719
Agency Name
President,Borough of Queens
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
887
Year 1 Executive Bud
1618
Year 1 Actual
437
Year 1 Forecast
2193
Year 2 Estimate
1704
Year 3 Estimate
852
Year 4 Estimate
852
Year 5 Estimate
852
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13728
Publication Date
20260512
Agency Number
013
Report Sort
13728
Agency Name
President,Borough of Queens
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
6727
Year 1 Executive Bud
6684
Year 1 Actual
4111
Year 1 Forecast
8159
Year 2 Estimate
6774
Year 3 Estimate
5922
Year 4 Estimate
5922
Year 5 Estimate
5922
President,Borough of Queens
Publication Date: 20260512 • Agency Number: 013 • Report Sort: 13729
Publication Date
20260512
Agency Number
013
Report Sort
13729
Agency Name
President,Borough of Queens
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
6684
Year 1 Forecast
7123
Year 2 Estimate
6774
Year 3 Estimate
5922
Year 4 Estimate
5922
Year 5 Estimate
5922
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: 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: 14718
Publication Date
20260512
Agency Number
014
Report Sort
14718
Agency Name
President,Borough of S.I.
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
2434
Year 1 Executive Bud
973
Year 1 Actual
178
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: 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: 15710
Publication Date
20260512
Agency Number
015
Report Sort
15710
Agency Name
Office of the Comptroller
Line Number
710
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
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: 15720
Publication Date
20260512
Agency Number
015
Report Sort
15720
Agency Name
Office of the Comptroller
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
36294
Year 1 Forecast
37782
Year 2 Estimate
37220
Year 3 Estimate
37669
Year 4 Estimate
37436
Year 5 Estimate
37436
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: 15729
Publication Date
20260512
Agency Number
015
Report Sort
15729
Agency Name
Office of the Comptroller
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
97476
Year 1 Forecast
96064
Year 2 Estimate
98521
Year 3 Estimate
98970
Year 4 Estimate
98737
Year 5 Estimate
98737
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: 15736
Publication Date
20260512
Agency Number
015
Report Sort
15736
Agency Name
Office of the Comptroller
Line Number
736
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
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: 17708
Publication Date
20260512
Agency Number
017
Report Sort
17708
Agency Name
Dept. of Emergency Management
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
12928
Year 1 Forecast
13370
Year 2 Estimate
13986
Year 3 Estimate
13865
Year 4 Estimate
13865
Year 5 Estimate
13865
Department of City Planning
Publication Date: 20260512 • Agency Number: 030 • Report Sort: 30725
Publication Date
20260512
Agency Number
030
Report Sort
30725
Agency Name
Department of City Planning
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
3755
Year 1 Forecast
3555
Year 2 Estimate
959
Year 3 Estimate
584
Year 4 Estimate
584
Year 5 Estimate
584