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 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 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: 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: 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: 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: 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: 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: 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
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: 15707
Publication Date
20260512
Agency Number
015
Report Sort
15707
Agency Name
Office of the Comptroller
Line Number
707
Line Number Description
Total Personal Service
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: 15708
Publication Date
20260512
Agency Number
015
Report Sort
15708
Agency Name
Office of the Comptroller
Line Number
708
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
61182
Year 1 Forecast
58282
Year 2 Estimate
61301
Year 3 Estimate
61301
Year 4 Estimate
61301
Year 5 Estimate
61301
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: 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: 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: 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: 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
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
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: 858710
Publication Date
20260512
Agency Number
858
Report Sort
858710
Agency Name
D.O.I.T.T.
Line Number
710
Line Number Description
Capital Funds-I.F.A.
Fiscal Year 1
2026
Year 1 Executive Bud
2319
Year 1 Forecast
2319
D.O.I.T.T.
Publication Date: 20260512 • Agency Number: 858 • Report Sort: 858715
Publication Date
20260512
Agency Number
858
Report Sort
858715
Agency Name
D.O.I.T.T.
Line Number
715
Line Number Description
Intra-City Other
Fiscal Year 1
2026
Year 1 Executive Bud
4924
Year 1 Forecast
4924
Year 2 Estimate
4928
Year 3 Estimate
4358
Year 4 Estimate
4358
Year 5 Estimate
4358
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
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: 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: 2709
Publication Date
20260512
Agency Number
002
Report Sort
2709
Agency Name
Mayoralty
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
7176
Year 1 Forecast
8114
Year 2 Estimate
6974
Year 3 Estimate
6974
Year 4 Estimate
6974
Year 5 Estimate
6974
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
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: 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
D.O.I.T.T.
Publication Date: 20260512 • Agency Number: 858 • Report Sort: 858709
Publication Date
20260512
Agency Number
858
Report Sort
858709
Agency Name
D.O.I.T.T.
Line Number
709
Line Number Description
Other Categorical
Fiscal Year 1
2026
Year 1 Executive Bud
1933
Year 1 Forecast
126
Year 2 Estimate
126
Year 3 Estimate
126
Year 4 Estimate
126
Year 5 Estimate
126
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: 2719
Publication Date
20260512
Agency Number
002
Report Sort
2719
Agency Name
Mayoralty
Line Number
719
Line Number Description
Total 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: 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: 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: 2729
Publication Date
20260512
Agency Number
002
Report Sort
2729
Agency Name
Mayoralty
Line Number
729
Line Number Description
City Funds
Fiscal Year 1
2026
Year 1 Executive Bud
150779
Year 1 Forecast
146032
Year 2 Estimate
157596
Year 3 Estimate
154045
Year 4 Estimate
154045
Year 5 Estimate
154045
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: 2732
Publication Date
20260512
Agency Number
002
Report Sort
2732
Agency Name
Mayoralty
Line Number
732
Line Number Description
State
Fiscal Year 1
2026
Year 1 Forecast
13
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
Board of Elections
Publication Date: 20260512 • Agency Number: 003 • Report Sort: 3704
Publication Date
20260512
Agency Number
003
Report Sort
3704
Agency Name
Board of Elections
Line Number
704
Line Number Description
Total Department
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: 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
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
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