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 the Bronx
Publication Date: 20260512 • Agency Number: 011 • Report Sort: 11729
Publication Date
20260512
Agency Number
011
Report Sort
11729
Agency Name
President,Borough of the Bronx
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
7025
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: 12704
Publication Date
20260512
Agency Number
012
Report Sort
12704
Agency Name
President,Borough of Brooklyn
Line Number
704
Line Number Description
Total Department
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 Brooklyn
Publication Date: 20260512 • Agency Number: 012 • Report Sort: 12719
Publication Date
20260512
Agency Number
012
Report Sort
12719
Agency Name
President,Borough of Brooklyn
Line Number
719
Line Number Description
Total 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: 12729
Publication Date
20260512
Agency Number
012
Report Sort
12729
Agency Name
President,Borough of Brooklyn
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
7736
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: 13704
Publication Date
20260512
Agency Number
013
Report Sort
13704
Agency Name
President,Borough of Queens
Line Number
704
Line Number Description
Total Department
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: 13708
Publication Date
20260512
Agency Number
013
Report Sort
13708
Agency Name
President,Borough of Queens
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5066
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: 13720
Publication Date
20260512
Agency Number
013
Report Sort
13720
Agency Name
President,Borough of Queens
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
1618
Year 1 Forecast
1157
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: 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: 13730
Publication Date
20260512
Agency Number
013
Report Sort
13730
Agency Name
President,Borough of Queens
Line Number
730
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: 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: 14705
Publication Date
20260512
Agency Number
014
Report Sort
14705
Agency Name
President,Borough of S.I.
Line Number
705
Line Number Description
Salaries and Wages
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: 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: 14719
Publication Date
20260512
Agency Number
014
Report Sort
14719
Agency Name
President,Borough of S.I.
Line Number
719
Line Number Description
Total 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: 14729
Publication Date
20260512
Agency Number
014
Report Sort
14729
Agency Name
President,Borough of S.I.
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
5207
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: 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: 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: 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: 15728
Publication Date
20260512
Agency Number
015
Report Sort
15728
Agency Name
Office of the Comptroller
Line Number
728
Line Number Description
Total Dept. (704 Above)
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: 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
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: 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: 17706
Publication Date
20260512
Agency Number
017
Report Sort
17706
Agency Name
Dept. of Emergency Management
Line Number
706
Line Number Description
Fringe Benefits
Fiscal Year 1
2026
Year 1 Executive Bud
4770
Year 1 Forecast
3111
Year 2 Estimate
68
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: 17718
Publication Date
20260512
Agency Number
017
Report Sort
17718
Agency Name
Dept. of Emergency Management
Line Number
718
Line Number Description
Other 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: 17721
Publication Date
20260512
Agency Number
017
Report Sort
17721
Agency Name
Dept. of Emergency Management
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
109
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17727
Publication Date
20260512
Agency Number
017
Report Sort
17727
Agency Name
Dept. of Emergency Management
Line Number
727
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Forecast
1
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: 17730
Publication Date
20260512
Agency Number
017
Report Sort
17730
Agency Name
Dept. of Emergency Management
Line Number
730
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
109
Dept. of Emergency Management
Publication Date: 20260512 • Agency Number: 017 • Report Sort: 17732
Publication Date
20260512
Agency Number
017
Report Sort
17732
Agency Name
Dept. of Emergency Management
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Executive Bud
1675
Year 1 Forecast
3250
Office of Admin. Tax Appeals
Publication Date: 20260512 • Agency Number: 021 • Report Sort: 21705
Publication Date
20260512
Agency Number
021
Report Sort
21705
Agency Name
Office of Admin. Tax Appeals
Line Number
705
Line Number Description
Salaries and Wages
Fiscal Year 1
2026
Prior Year Actual
5315
Year 1 Executive Bud
5913
Year 1 Actual
3508
Year 1 Forecast
5932
Year 2 Estimate
6024
Year 3 Estimate
6024
Year 4 Estimate
6024
Year 5 Estimate
6024
Office of Admin. Tax Appeals
Publication Date: 20260512 • Agency Number: 021 • Report Sort: 21707
Publication Date
20260512
Agency Number
021
Report Sort
21707
Agency Name
Office of Admin. Tax Appeals
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
5315
Year 1 Executive Bud
5913
Year 1 Actual
3508
Year 1 Forecast
5932
Year 2 Estimate
6024
Year 3 Estimate
6024
Year 4 Estimate
6024
Year 5 Estimate
6024
Office of Admin. Tax Appeals
Publication Date: 20260512 • Agency Number: 021 • Report Sort: 21718
Publication Date
20260512
Agency Number
021
Report Sort
21718
Agency Name
Office of Admin. Tax Appeals
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
144
Year 1 Executive Bud
179
Year 1 Actual
136
Year 1 Forecast
261
Year 2 Estimate
176
Year 3 Estimate
176
Year 4 Estimate
176
Year 5 Estimate
176
Office of Admin. Tax Appeals
Publication Date: 20260512 • Agency Number: 021 • Report Sort: 21719
Publication Date
20260512
Agency Number
021
Report Sort
21719
Agency Name
Office of Admin. Tax Appeals
Line Number
719
Line Number Description
Total O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
144
Year 1 Executive Bud
179
Year 1 Actual
136
Year 1 Forecast
261
Year 2 Estimate
176
Year 3 Estimate
176
Year 4 Estimate
176
Year 5 Estimate
176
Office of Admin. Tax Appeals
Publication Date: 20260512 • Agency Number: 021 • Report Sort: 21729
Publication Date
20260512
Agency Number
021
Report Sort
21729
Agency Name
Office of Admin. Tax Appeals
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
6092
Year 1 Forecast
6193
Year 2 Estimate
6200
Year 3 Estimate
6200
Year 4 Estimate
6200
Year 5 Estimate
6200
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25704
Publication Date
20260512
Agency Number
025
Report Sort
25704
Agency Name
Law Department
Line Number
704
Line Number Description
Total Department
Fiscal Year 1
2026
Prior Year Actual
336264
Year 1 Executive Bud
259858
Year 1 Actual
207305
Year 1 Forecast
332412
Year 2 Estimate
346792
Year 3 Estimate
351672
Year 4 Estimate
351672
Year 5 Estimate
351672
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25707
Publication Date
20260512
Agency Number
025
Report Sort
25707
Agency Name
Law Department
Line Number
707
Line Number Description
Total Personal Service
Fiscal Year 1
2026
Prior Year Actual
165117
Year 1 Executive Bud
180827
Year 1 Actual
112094
Year 1 Forecast
178015
Year 2 Estimate
214088
Year 3 Estimate
219178
Year 4 Estimate
219178
Year 5 Estimate
219178
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25708
Publication Date
20260512
Agency Number
025
Report Sort
25708
Agency Name
Law Department
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
171506
Year 1 Forecast
150644
Year 2 Estimate
186764
Year 3 Estimate
191854
Year 4 Estimate
191854
Year 5 Estimate
191854
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25715
Publication Date
20260512
Agency Number
025
Report Sort
25715
Agency Name
Law Department
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
4115
Year 1 Forecast
4115
Year 2 Estimate
4115
Year 3 Estimate
4115
Year 4 Estimate
4115
Year 5 Estimate
4115
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25718
Publication Date
20260512
Agency Number
025
Report Sort
25718
Agency Name
Law Department
Line Number
718
Line Number Description
Other O.T.P.S.
Fiscal Year 1
2026
Prior Year Actual
171147
Year 1 Executive Bud
79031
Year 1 Actual
95211
Year 1 Forecast
154397
Year 2 Estimate
132704
Year 3 Estimate
132494
Year 4 Estimate
132494
Year 5 Estimate
132494
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25720
Publication Date
20260512
Agency Number
025
Report Sort
25720
Agency Name
Law Department
Line Number
720
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
78690
Year 1 Forecast
146837
Year 2 Estimate
129378
Year 3 Estimate
129168
Year 4 Estimate
129168
Year 5 Estimate
129168
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25721
Publication Date
20260512
Agency Number
025
Report Sort
25721
Agency Name
Law Department
Line Number
721
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Forecast
150
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25728
Publication Date
20260512
Agency Number
025
Report Sort
25728
Agency Name
Law Department
Line Number
728
Line Number Description
Total Dept. (704 Above)
Fiscal Year 1
2026
Prior Year Actual
336264
Year 1 Executive Bud
259858
Year 1 Actual
207305
Year 1 Forecast
332412
Year 2 Estimate
346792
Year 3 Estimate
351672
Year 4 Estimate
351672
Year 5 Estimate
351672
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25729
Publication Date
20260512
Agency Number
025
Report Sort
25729
Agency Name
Law Department
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
250196
Year 1 Forecast
297481
Year 2 Estimate
316142
Year 3 Estimate
321022
Year 4 Estimate
321022
Year 5 Estimate
321022
Law Department
Publication Date: 20260512 • Agency Number: 025 • Report Sort: 25731
Publication Date
20260512
Agency Number
025
Report Sort
25731
Agency Name
Law Department
Line Number
731
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
4789
Year 1 Forecast
4789
Year 2 Estimate
4792
Year 3 Estimate
4792
Year 4 Estimate
4792
Year 5 Estimate
4792
Fire Department
Publication Date: 20260512 • Agency Number: 057 • Report Sort: 57715
Publication Date
20260512
Agency Number
057
Report Sort
57715
Agency Name
Fire Department
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
6
Year 1 Forecast
908
Year 2 Estimate
6
Year 3 Estimate
6
Year 4 Estimate
6
Year 5 Estimate
6