AppropriationTitle (Thousands <strong>of</strong> Dollars) Government <strong>of</strong> <strong>the</strong> District <strong>of</strong> Columbia FY 2013 Proposed Budget General Fund FY 2013 Proposed Dedicated Taxes Change From FY 2012 Approved General Fund FY 2011 FY 2012 FY 2013 FY 2013 Total - FY 2013 Actuals - Approved - Proposed Proposed Proposed Agy Cde Agency Name General Fund General Fund Local Funds O<strong>the</strong>r Funds General Fund BJ0 OFFICE OF ZONING 2,466 2,544 2,596 0 0 2,596 53 DB0 DEPARTMENT OF HOUSING & COMMUNITY DEVELOPMENT 17,382 20,019 12,591 0 6,500 19,091 (928) CF0 DEPARTMENT OF EMPLOYMENT SERVICES 59,911 70,635 47,457 0 30,876 78,332 7,698 DA0 BOARD OF REAL PROPERTY ASSESSMENTS AND APPEALS 1,063 1,631 1,663 0 0 1,663 32 CR0 DEPT. OF CONSUMER & REGULATORY AFFAIRS 21,698 26,031 16,365 0 16,586 32,952 6,921 CQ0 OFFICE OF THE TENANT ADVOCATE 1,755 1,924 2,064 0 0 2,064 140 BX0 COMMISSION ON ARTS & HUMANITIES 4,724 4,020 11,090 0 100 11,190 7,170 LQ0 ALCOHOLIC BEVERAGE REGULATION ADMINISTRATION 4,526 5,964 0 460 6,375 6,835 871 DH0 PUBLIC SERVICE COMMISSION 9,239 9,901 0 0 10,360 10,360 459 DJ0 OFFICE OF THE PEOPLE'S COUNSEL 4,960 5,447 0 0 6,116 6,116 669 SR0 DEPT. OF INSURANCE, SECURITIES AND BANKING 13,753 17,042 0 0 17,868 17,868 826 CT0 OFFICE OF CABLE TELEVISION 6,957 8,525 0 0 8,592 8,592 67 HY0 HOUSING AUTHORITY SUBSIDY 22,823 4,000 14,213 0 0 14,213 10,213 HP0 HOUSING PRODUCTION TRUST FUND SUBSIDY 34,018 35,109 15,000 0 0 15,000 (20,109) ID0 BUSINESS IMPROVEMENT DISTRICTS TRANSFER 20,788 23,000 0 0 23,000 23,000 0 Total, Economic Development and Regulation Public Safety and Justice 255,399 260,864 147,413 460 143,918 291,790 30,927 FA0 METROPOLITAN POLICE DEPARTMENT 442,492 451,523 462,390 0 8,535 470,926 19,402 FB0 FIRE AND EMERGENCY MEDICAL SERVICES DEPARTMENT 193,438 195,422 197,854 0 1,520 199,374 3,951 FD0 POLICE OFFICERS' & FIRE FIGHTERS' RETIREMENT SYSTEM 127,200 116,700 96,314 0 0 96,314 (20,386) FL0 DEPARTMENT OF CORRECTIONS 142,323 135,591 117,148 0 22,141 139,289 3,698 FK0 D.C. NATIONAL GUARD 2,204 2,270 2,796 0 0 2,796 526 BN0 HOMELAND SECURITY AND EMERGENCY MANAGEMENT AGENCY 1,839 1,829 2,007 0 0 2,007 178 DQ0 COMMISSION ON JUDICIAL DISABILITIES & TENURE 0 0 0 0 0 0 0 DV0 JUDICIAL NOMINATION COMMISSION 0 0 0 0 0 0 0 FH0 OFFICE OF POLICE COMPLAINTS 1,770 2,051 2,091 0 0 2,091 40 FZ0 D.C. SENTENCING AND CRIMINAL CODE REVISION COMMISSION 630 888 1,389 0 0 1,389 501 FX0 OFFICE OF THE CHIEF MEDICAL EXAMINER 7,154 7,569 7,834 0 0 7,834 265 FS0 OFFICE OF ADMINISTRATIVE HEARINGS 6,710 7,637 7,962 0 0 7,962 325 FJ0 CRIMINAL JUSTICE COORDINATING COUNCIL 173 195 449 0 0 449 253 FV0 FORENSIC LABORATORY TECHNICIAN TRAINING PROGRAM 1,191 1,551 0 0 0 0 (1,551) FR0 DEPARTMENT OF FORENSIC SCIENCES 0 0 8,505 0 0 8,505 8,505 UC0 OFFICE OF UNIFIED COMMUNICATIONS 40,472 38,564 26,715 0 16,826 43,540 4,976 FE0 OFFICE OF VICTIM SERVICES* 5,402 0 0 0 0 0 0 FO0 OFFICE OF JUSTICE GRANTS ADMINISTRATION* 49 0 0 0 0 0 0 FY 2013 Proposed Budget and <strong>Financial</strong> Plan Page F-2
AppropriationTitle (Thousands <strong>of</strong> Dollars) Government <strong>of</strong> <strong>the</strong> District <strong>of</strong> Columbia FY 2013 Proposed Budget General Fund FY 2013 Proposed Dedicated Taxes Change From FY 2012 Approved General Fund FY 2011 FY 2012 FY 2013 FY 2013 Total - FY 2013 Actuals - Approved - Proposed Proposed Proposed Agy Cde Agency Name General Fund General Fund Local Funds O<strong>the</strong>r Funds General Fund FQ0 OFFICE OF THE DEPUTY MAYOR FOR PUBLIC SAFETY AND JUSTICE* 296 12,044 11,144 0 1,954 13,099 1,055 PJ0 SECTION 103 JUDGMENTS - PUBLIC SAFETY AND JUSTICE 20,445 0 0 0 0 0 0 Total, Public Safety and Justice *The <strong>Office</strong> <strong>of</strong> Victim Services and <strong>the</strong> <strong>Office</strong> <strong>of</strong> Justice Grants Administration were absorbed by <strong>the</strong> <strong>Office</strong> <strong>of</strong> <strong>the</strong> Deputy Mayor for Public Safety and Justice. Public Education System 993,789 973,835 944,599 0 50,976 995,575 21,740 GA0 D.C. PUBLIC SCHOOLS 589,196 623,497 646,176 0 11,808 657,984 34,487 GX0 TEACHERS' RETIREMENT FUND 3,000 3,000 6,407 0 0 6,407 3,407 GD0 OFFICE OF THE STATE SUPERINTENDENT OF EDUCATION 101,166 103,932 95,740 4,266 5,810 105,816 1,884 GC0 D.C. PUBLIC CHARTER SCHOOLS 440,368 483,667 535,364 0 0 535,364 51,696 GG0 UNIVERSITY OF THE DISTRICT OF COLUMBIA SUBSIDY 66,420 64,181 64,955 0 0 64,955 774 CE0 D.C. PUBLIC LIBRARY 35,443 35,049 42,027 0 520 42,547 7,497 GB0 DISTRICT OF COLUMBIA PUBLIC CHARTER SCHOOL BOARD 1,304 3,490 1,076 0 2,419 3,495 4 GW0 DEPUTY MAYOR FOR EDUCATION 1,214 1,912 2,303 0 0 2,303 391 GM0 OFFICE OF PUBLIC EDUCATION FACILITIES MODERNIZATION* 26,935 0 0 0 0 0 0 GN0 NON-PUBLIC TUITION 135,240 150,237 109,941 0 0 109,941 (40,296) GO0 SPECIAL EDUCATION TRANSPORTATION 95,973 88,760 91,190 0 0 91,190 2,430 PE0 SECTION 103 JUDGMENTS - PUBLIC EDUCATION 1,380 0 0 0 0 0 0 Total, Public Education System Human Support Services 1,497,639 1,557,727 1,595,178 4,266 20,557 1,620,000 62,274 *The <strong>Office</strong> <strong>of</strong> Public Education Facilities Modernization was absorbed by <strong>the</strong> Department <strong>of</strong> General Services, which used to be <strong>the</strong> Department <strong>of</strong> Real Estate Services. JA0 DEPARTMENT OF HUMAN SERVICES 138,155 165,501 166,060 0 1,075 167,135 1,634 RL0 CHILD AND FAMILY SERVICES AGENCY 189,388 192,346 191,153 0 1,200 192,353 7 RM0 DEPARTMENT OF MENTAL HEALTH 165,043 161,598 167,877 0 4,040 171,917 10,319 HC0 DEPARTMENT OF HEALTH 86,601 * 98,433 88,379 0 11,544 99,922 1,489 HA0 DEPT OF PARKS AND RECREATION 38,401 33,573 34,067 0 1,799 35,866 2,293 BY0 OFFICE ON AGING 16,623 16,068 16,620 0 0 16,620 552 BH0 UNEMPLOYMENT COMPENSATION FUND 16,325 6,512 6,512 0 0 6,512 0 BG0 EMPLOYEES'S COMPENSATION FUND 29,301 19,658 19,822 0 0 19,822 164 HM0 OFFICE OF HUMAN RIGHTS 2,150 2,148 2,193 0 0 2,193 45 BZ0 OFFICE ON LATINO AFFAIRS 2,531 2,666 2,685 0 0 2,685 19 JY0 CHILDREN AND YOUTH INVESTMENT COLLABORATIVE 5,120 3,000 3,000 0 0 3,000 0 AP0 OFFICE ON ASIAN AND PACIFIC ISLANDER AFFAIRS 781 768 780 0 0 780 12 VA0 OFFICE OF VETERANS' AFFAIRS 366 373 382 0 12 394 21 JZ0 DEPARTMENT OF YOUTH REHABILITATION SERVICES 97,064 106,899 106,384 0 0 106,384 (515) FY 2013 Proposed Budget and <strong>Financial</strong> Plan Page F-3
- Page 1 and 2:
THE GOVERNMENT OF THE DISTRICT OF C
- Page 3 and 4:
The Government Finance Officers Ass
- Page 5 and 6:
Office of the Chief Financial Offic
- Page 7 and 8:
Council of the District of Columbia
- Page 9 and 10:
GOVERNMENT OF THE DISTRICT OF COLUM
- Page 11 and 12:
Volumes Bound Separately Volume 2 -
- Page 15 and 16:
How to Read the Budget and Financia
- Page 17 and 18:
Operating Appendices (Volumes 4 and
- Page 19 and 20:
FY 2013 Proposed Budget Changes The
- Page 21 and 22:
• Appendices that provide support
- Page 23 and 24:
This table presents the agency's to
- Page 25 and 26:
This indicates the specific program
- Page 27 and 28:
The FY 2013 Proposed Budget Changes
- Page 29 and 30:
Agency performance measures describ
- Page 31 and 32:
■ ■ ■ ■ ■ ■ ■ ■ ■
- Page 33 and 34:
appropriation titles are the agenci
- Page 35 and 36:
Figure 1-1 Where the Money Comes Fr
- Page 37 and 38:
Table 1-2a Local Funds Expenditure
- Page 39 and 40:
Table 1-4 Local Funds Proposed FTEs
- Page 41 and 42:
Table 1-5 Major Gross Funds FTE Cha
- Page 43 and 44:
Strategic Budgeting 2 The District
- Page 45 and 46:
Information Systems In FY 2004, the
- Page 47 and 48:
Revenues 2. Taxes. This category in
- Page 49 and 50:
7. Interfund Transfers. This line i
- Page 51 and 52:
Expenditures (by Appropriation Titl
- Page 53 and 54:
43. Contingency Cash Reserve Balanc
- Page 55 and 56:
Table 3-1 (Continued) FY 2013 - 201
- Page 57 and 58:
Table 3-3 FY 2013 - FY 2016 General
- Page 59 and 60:
Table 3-4 FY 2013 - FY 2016 General
- Page 61 and 62:
Table 3-5 FY 2013 - FY 2016 Federal
- Page 63 and 64:
Revenue 4 TOTAL GENERAL FUND TAX RE
- Page 65 and 66:
The Economic Outlook Despite a brig
- Page 67 and 68:
magnitude would have significant ra
- Page 69 and 70:
acks in federal spending and the fe
- Page 71 and 72:
Local Fund Property Taxes Real-Prop
- Page 73 and 74:
Transfer to Convention Center Fund:
- Page 75 and 76:
Table 4-7 Selective Sales and Excis
- Page 77 and 78:
Transfer to Healthy DC Fund: Of the
- Page 79 and 80:
Table 4-10 Other Tax Revenue, Fisca
- Page 81 and 82:
Property tax changes: Repeal subjec
- Page 83 and 84:
Table 4-12 (cont.) Policy Proposals
- Page 85 and 86:
Implement a motor fuel quality test
- Page 87 and 88:
Table 4-13 (cont) Percentage Change
- Page 89 and 90:
Table 4-14 (cont) Changes in Genera
- Page 91 and 92:
Table 4-15 (Cont.) General Purpose
- Page 93 and 94:
FY 2013 Proposed Budget and Financi
- Page 95 and 96:
Table 4-17: Special Purpose (O-type
- Page 97 and 98:
FY 2013 Proposed Budget and Financi
- Page 99 and 100:
FY 2013 Proposed Budget and Financi
- Page 101 and 102:
FY 2013 Proposed Budget and Financi
- Page 103 and 104:
FY 2013 Proposed Budget and Financi
- Page 105 and 106:
PART A — GENERAL FUND TAXES FY 20
- Page 107 and 108:
PART A — GENERAL FUND TAXES FY 20
- Page 109 and 110:
Tax Expenditure Budget FY 2012 - FY
- Page 111 and 112:
Each tax expenditure was also class
- Page 113 and 114:
FY FY 2013 Proposed Budget and Fina
- Page 115 and 116:
FY 2013 Proposed Budget and Financi
- Page 117 and 118:
FY 2013 Proposed Budget and Financi
- Page 119 and 120:
FY 2013 Proposed Budget and Financi
- Page 121 and 122:
FY 2013 Proposed Budget and Financi
- Page 123 and 124:
FY 2013 Proposed Budget and Financi
- Page 125 and 126:
FY 2013 Proposed Budget and Financi
- Page 127 and 128:
FY 2013 Proposed Budget and Financi
- Page 129 and 130:
Specifically, the chapter: • Exam
- Page 131 and 132:
Table 5-1 Enrollments and Expenditu
- Page 133 and 134:
Administrator, the Office of the Ch
- Page 135 and 136:
Table 5-2 Overtime Actual Expenditu
- Page 137 and 138:
Table 5A-1 (continued) Local Funds
- Page 139 and 140:
Table 5A-3 Gross Funds Actual Expen
- Page 141 and 142:
Table 5A-4 Local Funds Actual Expen
- Page 143 and 144:
Table 5A-6 Federal Grant Actual Exp
- Page 145 and 146:
Table 5A-8 Dedicated Taxes Funds Ac
- Page 147 and 148:
Table 6-1 Overview (Dollars in thou
- Page 149 and 150:
Table 6-3 Capital Fund Pro Forma (D
- Page 151 and 152:
Table 6-4 OFFICE OF FINANCE AND TRE
- Page 153 and 154:
Figure 6-2 Number of Capital-Funded
- Page 155 and 156:
Job Creation and Economic Developme
- Page 157 and 158: In FY 2006, the District borrowed $
- Page 159 and 160: Appendix A: D.C. Comprehensive Fina
- Page 161 and 162: General Fund expenditures) for all
- Page 163 and 164: Background: The timely deposit of m
- Page 165 and 166: of cash that is not needed to fund
- Page 167 and 168: • Computer hardware system costs
- Page 169 and 170: Background: The District is require
- Page 171 and 172: of the District of Columbia). Amoun
- Page 173 and 174: Any existing Special Purpose Revenu
- Page 175 and 176: the availability of funds is made,
- Page 177 and 178: Appendix B Grant Match and Maintena
- Page 179 and 180: Reporting of Grant Match and Mainte
- Page 181 and 182: B. Economic Development and Regulat
- Page 183 and 184: D. Public Education System (Note: U
- Page 185 and 186: Human Support Services (Dollars in
- Page 187 and 188: G. Financing and Other One agency i
- Page 189 and 190: Intra-District Medicaid Payments (P
- Page 191 and 192: Appendix C Basis of Budgeting and A
- Page 193 and 194: Appendix D: Glossary of Budget Term
- Page 195 and 196: Arbitrage - The simultaneous buying
- Page 197 and 198: Current Services Funding Level (CSF
- Page 199 and 200: Key Result Measures - A set of resu
- Page 201 and 202: Special Purpose Revenue - Funds use
- Page 203 and 204: Appendix E Current Services Funding
- Page 205 and 206: Other Adjustments The following are
- Page 207: Government of the District of Colum
- Page 211 and 212: AppropriationTitle (Thousands of Do
- Page 213 and 214: Government of the District of Colum
- Page 215 and 216: Government of the District of Colum
- Page 217 and 218: Government of the District of Colum
- Page 219 and 220: Government of the District of Colum
- Page 221 and 222: Government of the District of Colum
- Page 223 and 224: Government of the District of Colum
- Page 225 and 226: AppropriationTitle Agy Cde Governme
- Page 227 and 228: Government of the District of Colum
- Page 229 and 230: A BILL ---------- IN THE COUNCIL OF
- Page 231 and 232: $11,500,000, to remain available un
- Page 233 and 234: TITLE III--DISTRICT OF COLUMBIA FUN
- Page 235 and 236: other funds, and $9,565,000 from fu
- Page 237 and 238: necessary for reimbursement to the
- Page 239 and 240: Board of Trustees of the University
- Page 241 and 242: from local funds, $26,403,000 from
- Page 243 and 244: contingency reserve fund under sect
- Page 245 and 246: Unemployment Insurance Trust Fund F
- Page 247 and 248: District of Columbia government sub
- Page 249 and 250: corporations, institutions, and org
- Page 251 and 252: District, RLA, or any entity of the
- Page 253 and 254: (44) The play field portion of Rese
- Page 255 and 256: (b) Every remote-vendor that does n
- Page 257 and 258: Council (or Act of Congress, in the
- Page 259 and 260:
(a) Section 602(c)(1) of the Distri