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
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42704
Publication Date
20260512
Agency Number
042
Report Sort
42704
Agency Name
City University
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
1409037
Year 1 Executive Bud
1482900
Year 1 Actual
789685
Year 1 Forecast
1619674
Year 2 Estimate
1571446
Year 3 Estimate
1598366
Year 4 Estimate
1616921
Year 5 Estimate
1634638
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42705
Publication Date
20260512
Agency Number
042
Report Sort
42705
Agency Name
City University
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
743207
Year 1 Executive Bud
785928
Year 1 Actual
466093
Year 1 Forecast
768912
Year 2 Estimate
820775
Year 3 Estimate
824945
Year 4 Estimate
824945
Year 5 Estimate
824945
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42707
Publication Date
20260512
Agency Number
042
Report Sort
42707
Agency Name
City University
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
951445
Year 1 Executive Bud
1056676
Year 1 Actual
607730
Year 1 Forecast
1047075
Year 2 Estimate
1116744
Year 3 Estimate
1130181
Year 4 Estimate
1141762
Year 5 Estimate
1153480
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42708
Publication Date
20260512
Agency Number
042
Report Sort
42708
Agency Name
City University
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
874143
Year 1 Forecast
862154
Year 2 Estimate
932252
Year 3 Estimate
945689
Year 4 Estimate
957270
Year 5 Estimate
968988
Police Department
Publication Date: 20260512 • Agency Number: 056 • Report Sort: 56723
Publication Date
20260512
Agency Number
056
Report Sort
56723
Agency Name
Police Department
Line Number
723
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
88
Year 1 Forecast
26804
Year 2 Estimate
88
Year 3 Estimate
88
Year 4 Estimate
88
Year 5 Estimate
88
D.O.I.T.T.
Publication Date: 20260512 • Agency Number: 858 • Report Sort: 858713
Publication Date
20260512
Agency Number
858
Report Sort
858713
Agency Name
D.O.I.T.T.
Line Number
713
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
510
Year 1 Forecast
510
Year 2 Estimate
255
Year 3 Estimate
255
Year 4 Estimate
255
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
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
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: 2710
Publication Date
20260512
Agency Number
002
Report Sort
2710
Agency Name
Mayoralty
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
16528
Year 1 Forecast
16528
Year 2 Estimate
17203
Year 3 Estimate
17203
Year 4 Estimate
17203
Year 5 Estimate
17203
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
City Clerk
Publication Date: 20260512 • Agency Number: 103 • Report Sort: 103718
Publication Date
20260512
Agency Number
103
Report Sort
103718
Agency Name
City Clerk
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
2103
Year 1 Executive Bud
1327
Year 1 Actual
3291
Year 1 Forecast
4132
Year 2 Estimate
1602
Year 3 Estimate
1602
Year 4 Estimate
1602
Year 5 Estimate
1602
Office of Community Safety
Publication Date: 20260512 • Agency Number: 058 • Report Sort: 58735
Publication Date
20260512
Agency Number
058
Report Sort
58735
Agency Name
Office of Community Safety
Line Number
735
Line Number Description
Federal - Other
Fiscal Year 1
2026
Year 3 Estimate
2083
Year 4 Estimate
2083
Year 5 Estimate
2083
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
Dept of Environmental Prot.
Publication Date: 20260512 • Agency Number: 826 • Report Sort: 826709
Publication Date
20260512
Agency Number
826
Report Sort
826709
Agency Name
Dept of Environmental Prot.
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
1051
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2720
Publication Date
20260512
Agency Number
002
Report Sort
2720
Agency Name
Mayoralty
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
39955
Year 1 Forecast
39808
Year 2 Estimate
34798
Year 3 Estimate
33445
Year 4 Estimate
33445
Year 5 Estimate
33445
Mayoralty
Publication Date: 20260512 • Agency Number: 002 • Report Sort: 2721
Publication Date
20260512
Agency Number
002
Report Sort
2721
Agency Name
Mayoralty
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
483
Year 1 Forecast
528
Year 2 Estimate
690
Year 3 Estimate
690
Year 4 Estimate
690
Year 5 Estimate
690
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: 2725
Publication Date
20260512
Agency Number
002
Report Sort
2725
Agency Name
Mayoralty
Line Number
725
Line Number Description
Federal - C.D.
Fiscal Year 1
2026
Year 1 Executive Bud
1493
Year 1 Forecast
1568
Year 2 Estimate
1493
Year 3 Estimate
1493
Year 4 Estimate
1493
Year 5 Estimate
1493
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: 3705
Publication Date
20260512
Agency Number
003
Report Sort
3705
Agency Name
Board of Elections
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
126592
Year 1 Executive Bud
69830
Year 1 Actual
72628
Year 1 Forecast
126930
Year 2 Estimate
126930
Year 3 Estimate
69830
Year 4 Estimate
69830
Year 5 Estimate
69830
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3706
Publication Date
20260512
Agency Number
003
Report Sort
3706
Agency Name
Board of Elections
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Year 1 Executive Bud
24
Year 1 Forecast
24
Year 2 Estimate
24
Year 3 Estimate
24
Year 4 Estimate
24
Year 5 Estimate
24
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
City Clerk
Publication Date: 20260512 • Agency Number: 103 • Report Sort: 103719
Publication Date
20260512
Agency Number
103
Report Sort
103719
Agency Name
City Clerk
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
2103
Year 1 Executive Bud
1327
Year 1 Actual
3291
Year 1 Forecast
4132
Year 2 Estimate
1602
Year 3 Estimate
1602
Year 4 Estimate
1602
Year 5 Estimate
1602
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: 3728
Publication Date
20260512
Agency Number
003
Report Sort
3728
Agency Name
Board of Elections
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
273357
Year 1 Executive Bud
146875
Year 1 Actual
171503
Year 1 Forecast
273814
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: 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: 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: 4718
Publication Date
20260512
Agency Number
004
Report Sort
4718
Agency Name
Campaign Finance Board
Line Number
718
Line Number Description
Other 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
Campaign Finance Board
Publication Date: 20260512 • Agency Number: 004 • Report Sort: 4728
Publication Date
20260512
Agency Number
004
Report Sort
4728
Agency Name
Campaign Finance Board
Line Number
728
Line Number Description
Total Dept. (704 Above)
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
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: 8719
Publication Date
20260512
Agency Number
008
Report Sort
8719
Agency Name
Office of the Actuary
Line Number
719
Line Number Description
Total 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: 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: 8728
Publication Date
20260512
Agency Number
008
Report Sort
8728
Agency Name
Office of the Actuary
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
6926
Year 1 Executive Bud
7614
Year 1 Actual
4784
Year 1 Forecast
7635
Year 2 Estimate
8484
Year 3 Estimate
8484
Year 4 Estimate
8484
Year 5 Estimate
8484
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: 10705
Publication Date
20260512
Agency Number
010
Report Sort
10705
Agency Name
President,Borough of Manhattan
Line Number
705
Line Number Description
Salaries and Wages
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: 10718
Publication Date
20260512
Agency Number
010
Report Sort
10718
Agency Name
President,Borough of Manhattan
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
1108
Year 1 Executive Bud
972
Year 1 Actual
451
Year 1 Forecast
1178
Year 2 Estimate
1030
Year 3 Estimate
601
Year 4 Estimate
601
Year 5 Estimate
601
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: 10729
Publication Date
20260512
Agency Number
010
Report Sort
10729
Agency Name
President,Borough of Manhattan
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
6018
Year 1 Forecast
6321
Year 2 Estimate
6079
Year 3 Estimate
5650
Year 4 Estimate
5650
Year 5 Estimate
5650
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: 11705
Publication Date
20260512
Agency Number
011
Report Sort
11705
Agency Name
President,Borough of the Bronx
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
5365
Year 1 Executive Bud
5792
Year 1 Actual
3657
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
City University
Publication Date: 20260512 • Agency Number: 042 • Report Sort: 42721
Publication Date
20260512
Agency Number
042
Report Sort
42721
Agency Name
City University
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
4492
Year 1 Forecast
7358
Year 2 Estimate
5385
Year 3 Estimate
5385
Year 4 Estimate
5385
Year 5 Estimate
5385