FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0...

26
Summary Tables FY 2007 Proposed Budget and Financial Plan

Transcript of FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0...

Page 1: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Summary Tables

FY 2007 ProposedBudget and FinancialPlan

Page 2: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0
Page 3: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Go

vern

me

nt

of

the

Dis

tric

t o

f C

olu

mb

iaF

Y 2

00

7 P

rop

ose

d B

ud

ge

tG

en

era

l Fu

nd

App

ropr

iatio

nTitl

e

(Tho

usan

ds o

f Dol

lars)

FY 2

005

Act

uals

- G

ener

al F

und

FY 2

006

App

rove

d -

Gen

eral

Fun

d

FY 2

007

Prop

osed

Loc

al

Fund

s

FY 2

007

Prop

osed

Oth

er

Fund

s

Tota

l - F

Y 20

07

Prop

osed

Gen

eral

Fu

nd

Cha

nge

From

FY 2

006

App

rove

d G

ener

al F

und

Agy

Cde

Age

ncy

Nam

eA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

nt

Gov

ernm

enta

l Dire

ctio

n an

d Su

ppor

tA

B0

CO

UN

CIL

OF

THE

DIS

TRIC

T O

F C

OLU

MB

IA12

,366

14,0

3814

,667

014

,667

629

AC

0O

FFIC

E O

F TH

E D

.C. A

UD

ITO

R1,

663

2,00

82,

178

02,

178

170

DX0

AD

VISO

RY

NEI

GH

BO

RH

OO

D C

OM

MIS

SIO

NS

893

976

994

099

418

AA

0O

FFIC

E O

F TH

E M

AYO

R6,

039

7,46

68,

409

08,

409

943

BA

0O

FFIC

E O

F SE

CR

ETA

RY

2,85

64,

241

3,87

841

64,

294

53C

W0

CU

STO

MER

SER

VIC

E O

PER

ATI

ON

S36

135

336

30

363

9A

E0O

FFIC

E O

F C

ITY

AD

MIN

ISTR

ATO

R11

,052

26,0

6110

,673

8,15

118

,824

-7,2

38R

K0

OFF

ICE

OF

RIS

K M

AN

AG

EMEN

T1,

258

1,86

51,

567

01,

567

-298

BE0

OFF

ICE

OF

PER

SON

NEL

9,38

810

,950

11,0

3157

711

,608

658

HD

0H

UM

AN

RES

OU

RC

ES D

EVEL

OPM

ENT

1,90

42,

000

2,07

30

2,07

373

AS0

OFF

ICE

OF

FIN

AN

CE

AN

D R

ESO

UR

CE

MA

NA

GEM

ENT

9,43

110

,630

8,04

63,

041

11,0

8745

7PO

0O

FFIC

E O

F C

ON

TRA

CTI

NG

AN

D P

RO

CU

REM

ENT

11,1

8012

,989

11,3

3788

412

,221

-769

TO0

OFF

ICE

OF

THE

CH

IEF

TEC

HN

OLO

GY

OFF

ICER

44,4

7039

,422

38,0

150

38,0

15-1

,407

AM

0O

FFIC

E O

F PR

OPE

RTY

MA

NA

GEM

ENT

17,7

6819

,551

19,8

884,

498

24,3

864,

835

AF0

CO

NTR

AC

T A

PPEA

LS B

OA

RD

765

806

849

084

944

DL0

BO

AR

D O

F EL

ECTI

ON

& E

THIC

S4,

325

5,04

25,

210

05,

210

167

CJ0

OFF

ICE

OF

CA

MPA

IGN

FIN

AN

CE

1,29

21,

374

1,50

20

1,50

212

7C

G0

PUB

LIC

EM

PLO

YEE

REL

ATI

ON

S B

OA

RD

682

801

881

088

180

CH

0O

FFIC

E O

F EM

PLO

YEE

APP

EALS

1,43

81,

589

1,67

70

1,67

788

EA0

MET

RO

POLI

TAN

WA

SHIN

GTO

N C

OU

NC

IL O

F G

OVE

RN

MEN

TS43

044

042

10

421

-19

CB

0O

FFIC

E O

F TH

E A

TTO

RN

EY G

ENER

AL

FOR

TH

E D

ISTR

ICT

OF

CO

LUM

BIA

39,8

4547

,249

55,1

896,

033

61,2

2213

,973

AD

0O

FFIC

E O

F TH

E IN

SPEC

TOR

GEN

ERA

L9,

991

11,6

4612

,372

012

,372

725

AT0

OFF

ICE

OF

THE

CH

IEF

FIN

AN

CIA

L O

FFIC

ER10

5,38

111

9,35

911

8,88

031

,058

149,

939

30,5

80EP

CEM

ERG

ENC

Y PU

RC

HA

SE C

AR

DS

00

00

00

Tota

l, G

over

nmen

tal D

irect

ion

and

Supp

ort

294,

776

340,

859

330,

101

54,6

5838

4,75

943

,900

FY 2

007

Prop

osed

Bud

get a

nd F

inan

cial

Pla

nPa

ge N

-1

Page 4: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Go

vern

me

nt

of

the

Dis

tric

t o

f C

olu

mb

iaF

Y 2

00

7 P

rop

ose

d B

ud

ge

tG

en

era

l Fu

nd

App

ropr

iatio

nTitl

e

(Tho

usan

ds o

f Dol

lars)

FY 2

005

Act

uals

- G

ener

al F

und

FY 2

006

App

rove

d -

Gen

eral

Fun

d

FY 2

007

Prop

osed

Loc

al

Fund

s

FY 2

007

Prop

osed

Oth

er

Fund

s

Tota

l - F

Y 20

07

Prop

osed

Gen

eral

Fu

nd

Cha

nge

From

FY 2

006

App

rove

d G

ener

al F

und

Agy

Cde

Age

ncy

Nam

eA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

nt

Econ

omic

Dev

elop

men

t and

Reg

ulat

ion

EB0

OFF

ICE

OF

THE

DEP

UTY

MA

YOR

OF

PLA

NN

ING

30,3

5837

,980

13,0

5072

,261

85,3

1147

,331

BD

0O

FFIC

E O

F PL

AN

NIN

G5,

946

6,22

36,

623

156,

638

414

EN0

DEP

AR

TMEN

T O

F SM

ALL

AN

D L

OC

AL

BU

SIN

ESS

DEV

ELO

PMEN

T98

21,

438

2,66

20

2,66

21,

225

TK0

OFF

ICE

OF

MO

TIO

N P

ICTU

RES

AN

D T

ELEV

ISIO

N51

657

959

40

594

15B

J0O

FFIC

E O

F ZO

NIN

G2,

457

2,90

22,

998

02,

998

96D

B0

DEP

AR

TMEN

T O

F H

OU

SIN

G &

CO

MM

UN

ITY

DEV

ELO

PMEN

T47

,491

126,

415

2,18

68,

508

10,6

93-1

15,7

22C

F0D

EPA

RTM

ENT

OF

EMPL

OYM

ENT

SER

VIC

ES40

,290

57,7

4237

,120

27,2

0064

,320

6,57

8D

K0

BO

AR

D O

F A

PPEA

LS A

ND

REV

IEW

00

00

00

DA

0B

OA

RD

OF

REA

L PR

OPE

RTY

ASS

ES. &

APP

EALS

337

431

563

056

313

2C

R0

DEP

T C

ON

SUM

ER &

REG

ULA

TOR

Y A

FFA

IRS

34,9

4240

,145

25,5

7413

,119

38,6

93-1

,452

BX0

CO

MM

ISSI

ON

ON

AR

TS &

HU

MA

NIT

IES

9,35

29,

368

800

10,1

6881

7LQ

0A

LCO

HO

L B

EVER

AG

E R

EGU

LATI

ON

AD

MIN

ISTR

ATI

ON

3,10

54,

702

04,

533

4,53

3-1

68B

I0D

EPT.

OF

BA

NK

ING

AN

D F

INA

NC

IAL

INST

ITU

TIO

NS

00

00

00

DH

0PU

BLI

C S

ERVI

CE

CO

MM

ISSI

ON

6,55

17,

727

07,

726

7,72

60

DJ0

OFF

ICE

OF

THE

PEO

PLE'

S C

OU

NSE

L3,

830

4,30

60

4,59

64,

596

290

SR0

DEP

T. O

F IN

SUR

AN

CE,

SEC

UR

ITIE

S A

ND

BA

NK

ING

11,7

6614

,158

016

,184

16,1

842,

025

CT0

OFF

ICE

OF

CA

BLE

TEL

EVIS

ION

AN

D T

ELEC

OM

MU

NIC

ATI

ON

S4,

885

5,05

40

5,56

65,

566

512

HY0

HO

USI

NG

AU

THO

RIT

Y SU

BSI

DY

04,

003

22,7

300

22,7

3018

,727

AY0

AN

AC

OST

IA W

ATE

RFR

ON

T C

OR

P. S

UB

SID

Y0

8,20

05,

000

05,

000

-3,2

00H

P0H

OU

SIN

G P

RO

DU

CTI

ON

TR

UST

FU

ND

SU

BSI

DY

00

65,7

3854

,680

120,

418

120,

418

Tota

l, Ec

onom

ic D

evel

opm

ent a

nd R

egul

atio

n19

3,45

533

1,35

619

4,20

721

5,18

640

9,39

378

,037

FY 2

007

Prop

osed

Bud

get a

nd F

inan

cial

Pla

nPa

ge N

-2

Page 5: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Go

vern

me

nt

of

the

Dis

tric

t o

f C

olu

mb

iaF

Y 2

00

7 P

rop

ose

d B

ud

ge

tG

en

era

l Fu

nd

App

ropr

iatio

nTitl

e

(Tho

usan

ds o

f Dol

lars)

FY 2

005

Act

uals

- G

ener

al F

und

FY 2

006

App

rove

d -

Gen

eral

Fun

d

FY 2

007

Prop

osed

Loc

al

Fund

s

FY 2

007

Prop

osed

Oth

er

Fund

s

Tota

l - F

Y 20

07

Prop

osed

Gen

eral

Fu

nd

Cha

nge

From

FY 2

006

App

rove

d G

ener

al F

und

Agy

Cde

Age

ncy

Nam

eA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

nt

Publ

ic S

afet

y an

d Ju

stic

eFA

0M

ETR

OPO

LITA

N P

OLI

CE

DEP

AR

TMEN

T37

7,85

336

5,93

542

0,04

412

,174

432,

218

66,2

82FB

0FI

RE

AN

D E

MER

GEN

CY

SER

VIC

ES D

EPA

RTM

ENT

149,

226

155,

891

169,

202

2016

9,22

213

,332

FD0

POLI

CE

OFF

ICER

S' &

FIR

E FI

GH

TER

S' R

ETIR

EMEN

T SY

STEM

112,

100

117,

500

140,

100

014

0,10

022

,600

FL0

DEP

AR

TMEN

T O

F C

OR

REC

TIO

NS

123,

376

130,

751

111,

392

25,7

5513

7,14

86,

396

FK0

NA

TIO

NA

L G

UA

RD

2,09

42,

187

2,65

70

2,65

747

0B

N0

D.C

. EM

ERG

ENC

Y M

AN

AG

EMEN

T A

GEN

CY

3,00

73,

621

4,79

20

4,79

21,

171

DQ

0C

OM

MIS

SIO

N O

N J

UD

ICIA

L D

ISA

BIL

ITIE

S &

TEN

UR

E20

421

822

80

228

10D

V0JU

DIC

IAL

NO

MIN

ATI

ON

CO

MM

ISSI

ON

103

126

131

013

15

FH0

OFF

ICE

OF

POLI

CE

CO

MPL

AIN

TS1,

715

2,09

52,

312

02,

312

217

FZ0

D.C

. SEN

TEN

CIN

G C

OM

MIS

SIO

N53

766

270

00

700

38FX

0O

FFIC

E O

F TH

E C

HIE

F M

EDIC

AL

EXA

MIN

ER6,

362

9,26

58,

854

135

8,98

9-2

76FS

0O

FFIC

E O

F A

DM

INIS

TRA

TIVE

HEA

RIN

GS

3,62

15,

893

5,98

818

36,

171

278

FI0

CO

RR

ECTI

ON

S IN

FOR

MA

TIO

N C

OU

NC

IL49

155

118

011

8-3

7FJ

0C

RIM

INA

L JU

STIC

E C

OO

RD

INA

TIN

G C

OU

NC

IL24

827

628

90

289

13FV

0FO

REN

SIC

S LA

BO

RA

TOR

Y TE

CH

NIC

IAN

TR

AIN

ING

PR

OG

RA

M73

080

01,

238

01,

238

438

UC

0O

FFIC

E O

F U

NIF

IED

CO

MM

UN

ICA

TIO

NS

24,2

4231

,662

19,9

5817

,023

36,9

825,

320

BT0

EMER

GEN

CY

AN

D D

ISA

STER

RES

PON

SE0

00

00

0FT

0H

OM

ELA

ND

SEC

UR

ITY

GR

AN

TS0

00

00

0To

tal,

Publ

ic S

afet

y an

d Ju

stic

e80

5,46

882

7,03

788

8,00

355

,292

943,

294

116,

257

FY 2

007

Prop

osed

Bud

get a

nd F

inan

cial

Pla

nPa

ge N

-3

Page 6: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Go

vern

me

nt

of

the

Dis

tric

t o

f C

olu

mb

iaF

Y 2

00

7 P

rop

ose

d B

ud

ge

tG

en

era

l Fu

nd

App

ropr

iatio

nTitl

e

(Tho

usan

ds o

f Dol

lars)

FY 2

005

Act

uals

- G

ener

al F

und

FY 2

006

App

rove

d -

Gen

eral

Fun

d

FY 2

007

Prop

osed

Loc

al

Fund

s

FY 2

007

Prop

osed

Oth

er

Fund

s

Tota

l - F

Y 20

07

Prop

osed

Gen

eral

Fu

nd

Cha

nge

From

FY 2

006

App

rove

d G

ener

al F

und

Agy

Cde

Age

ncy

Nam

eA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

nt

Publ

ic E

duca

tion

Syst

emG

A0

D.C

. PU

BLI

C S

CH

OO

LS78

8,73

380

1,02

580

8,33

110

,034

818,

366

17,3

41G

X0TE

AC

HER

S' R

ETIR

EMEN

T FU

ND

9,14

715

,500

14,6

000

14,6

00-9

00G

D0

STA

TE E

DU

CA

TIO

N O

FFIC

E10

,084

17,3

7814

,507

9,78

924

,296

6,91

8G

C0

D.C

. PU

BLI

C C

HA

RTE

R S

CH

OO

LS18

8,32

423

9,28

426

6,06

60

266,

066

26,7

81G

G0

UN

IVER

SITY

OF

THE

DIS

TRIC

T O

F C

OLU

MB

IA S

UB

SID

Y51

,581

57,8

7359

,546

059

,546

1,67

3C

E0D

.C. P

UB

LIC

LIB

RA

RY

30,1

7333

,043

40,4

4265

641

,098

8,05

5B

X0C

OM

MIS

SIO

N O

N A

RTS

& H

UM

AN

ITIE

S4,

135

00

00

0G

I0D

ISTR

ICT

OF

CO

LUM

BIA

ED

UC

ATI

ON

AL

INVE

STM

ENT

FUN

D0

21,0

000

00

-21,

000

GJ0

DIS

TRIC

T O

F C

OLU

MB

IA C

HA

RTE

R S

CH

OO

LS IN

VEST

MEN

T FU

ND

04,

200

00

0-4

,200

Tota

l, Pu

blic

Edu

catio

n Sy

stem

1,08

2,17

71,

189,

302

1,20

3,49

220

,479

1,22

3,97

134

,669

Hum

an S

uppo

rt S

ervi

ces

JA0

DEP

AR

TMEN

T O

F H

UM

AN

SER

VIC

ES27

6,73

822

7,43

324

4,77

66,

771

251,

547

24,1

15R

L0C

HIL

D A

ND

FA

MIL

Y SE

RVI

CES

AG

ENC

Y15

9,22

715

3,59

317

3,70

275

017

4,45

220

,858

RM

0D

EPA

RTM

ENT

OF

MEN

TAL

HEA

LTH

194,

138

183,

575

173,

304

3,80

817

7,11

2-6

,463

HC

0D

EPA

RTM

ENT

OF

HEA

LTH

530,

404

573,

487

594,

624

31,7

7662

6,40

052

,913

HA

0D

EPT

OF

PAR

KS

AN

D R

ECR

EATI

ON

35,3

5242

,949

42,0

851,

600

43,6

8573

6B

Y0O

FFIC

E O

N A

GIN

G13

,990

14,7

4416

,729

016

,729

1,98

5PT

0PB

C T

RA

NSI

TIO

N0

00

00

0B

H0

UN

EMPL

OYM

ENT

CO

MPE

NSA

TIO

N F

UN

D5,

198

7,12

45,

800

05,

800

-1,3

24B

G0

DIS

AB

ILIT

Y C

OM

PEN

SATI

ON

FU

ND

29,0

1330

,281

30,2

800

30,2

80-1

HM

0O

FFIC

E O

F H

UM

AN

RIG

HTS

2,21

52,

285

2,48

70

2,48

720

2B

Z0O

FFIC

E O

N L

ATI

NO

AFF

AIR

S3,

874

3,65

54,

247

04,

247

592

JF0

D.C

. EN

ERG

Y O

FFIC

E4,

306

3,10

43,

981

8,86

712

,848

9,74

4JY

0C

HIL

DR

EN A

ND

YO

UTH

INVE

STM

ENT

FUN

D5,

068

8,06

88,

507

08,

507

439

BR

0B

RO

WN

FIEL

D R

EMED

IATI

ON

00

00

00

AP0

ASI

AN

AN

D P

AC

IFIC

ISLA

ND

ER A

FFA

IRS

351

540

813

081

327

4VA

0O

FFIC

E O

F VE

TER

AN

S A

FFA

IRS

233

251

302

030

251

MR

0M

EDIC

AID

RES

ERVE

00

00

00

RN

0IN

CEN

TIVE

S FO

R A

DO

PTIO

N O

F C

HIL

DR

EN0

00

00

0JZ

0D

EPA

RTM

ENT

OF

YOU

TH R

EHA

BIL

ITA

TIO

N S

ERVI

CES

059

,090

67,9

290

67,9

298,

839

Tota

l, H

uman

Sup

port

Ser

vice

s1,

260,

106

1,31

0,18

01,

369,

566

53,5

721,

423,

138

112,

959

FY 2

007

Prop

osed

Bud

get a

nd F

inan

cial

Pla

nPa

ge N

-4

Page 7: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Go

vern

me

nt

of

the

Dis

tric

t o

f C

olu

mb

iaF

Y 2

00

7 P

rop

ose

d B

ud

ge

tG

en

era

l Fu

nd

App

ropr

iatio

nTitl

e

(Tho

usan

ds o

f Dol

lars)

FY 2

005

Act

uals

- G

ener

al F

und

FY 2

006

App

rove

d -

Gen

eral

Fun

d

FY 2

007

Prop

osed

Loc

al

Fund

s

FY 2

007

Prop

osed

Oth

er

Fund

s

Tota

l - F

Y 20

07

Prop

osed

Gen

eral

Fu

nd

Cha

nge

From

FY 2

006

App

rove

d G

ener

al F

und

Agy

Cde

Age

ncy

Nam

eA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

nt

Publ

ic W

orks

KT0

DEP

AR

TMEN

T O

F PU

BLI

C W

OR

KS

92,1

7595

,043

105,

361

3,75

410

9,11

514

,072

KA

0D

EPA

RTM

ENT

OF

TRA

NSP

OR

TATI

ON

27,7

6830

,416

033

,852

33,8

523,

435

KV0

DEP

AR

TMEN

T O

F M

OTO

R V

EHIC

LES

37,7

9646

,369

32,6

5810

,273

42,9

31-3

,438

KG

0D

ISTR

ICT

DEP

AR

TMEN

T O

F EN

VIR

ON

MEN

T0

08,

754

5,38

414

,138

14,1

38TC

0D

.C. T

AXI

CA

B C

OM

MIS

SIO

N1,

203

1,36

285

765

81,

516

154

KC

0W

ASH

ING

TON

MET

RO

AR

EA T

RA

NSI

T C

OM

MIS

SIO

N95

110

110

011

00

KE0

WA

SHIN

GTO

N M

ETR

O A

REA

TR

AN

SIT

AU

THO

RIT

Y16

5,30

318

7,63

219

8,48

70

198,

487

10,8

55K

D0

SCH

OO

L TR

AN

SIT

SUB

SID

Y4,

657

5,16

95,

169

05,

169

0To

tal,

Publ

ic W

orks

328,

997

366,

101

351,

396

53,9

2240

5,31

839

,217

Fina

ncin

g an

d O

ther

RD

0R

ESER

VE0

00

00

0D

S0R

EPA

YMEN

T O

F LO

AN

S A

ND

INTE

RES

T34

2,68

337

0,77

840

5,11

40

405,

114

34,3

36ZD

0R

EPA

YMEN

T O

F G

ENER

AL

FUN

D D

EFIC

IT0

00

00

0ZA

0SH

OR

T-TE

RM

BO

RR

OW

ING

S4,

666

5,50

08,

000

08,

000

2,50

0SB

0IN

AU

GU

RA

L EX

PEN

SES

00

00

00

CP0

CER

TIFI

CA

TES

OF

PAR

TIC

IPA

TIO

N10

,904

11,0

0031

,225

031

,225

20,2

25ZH

0SE

TTLE

MEN

TS A

ND

JU

DG

MEN

TS19

,323

20,6

5515

,655

015

,655

-5,0

00ZZ

0W

ILSO

N B

UIL

DIN

G3,

259

3,74

04,

211

04,

211

471

UP0

WO

RK

FOR

CE

INVE

STM

ENTS

061

,110

38,5

000

38,5

00-2

2,61

0TT

0TO

BA

CC

O T

RU

ST F

UN

D0

00

00

0D

O0

NO

N-D

EPA

RTM

ENTA

L0

37,2

8622

,437

23,5

0545

,942

8,65

6EP

0EM

ERG

ENC

Y PL

AN

NIN

G A

ND

SEC

UR

ITY

FUN

D0

00

00

0TE

0O

NE-

TIM

E EX

PEN

DIT

UR

ES0

00

00

0TX

0TA

X IN

CR

EMEN

T FI

NA

NC

ING

(TIF

) PR

OG

RA

M5,

557

00

00

0C

S0C

ASH

RES

ERVE

050

,000

50,0

000

50,0

000

GR

0G

RA

NT

DIS

ALL

OW

AN

CE

00

00

00

ELO

EQU

IPM

ENT

LEA

SE O

PER

ATI

NG

22,0

5827

,441

43,9

550

43,9

5516

,514

SV0

EMER

GEN

CY

AN

D C

ON

TIN

GEN

CY

RES

ERVE

FU

ND

S0

00

00

0C

N0

PAY-

GO

CO

NTI

NG

ENC

Y0

00

00

0PA

0PA

Y-G

O C

API

TAL

20,5

5026

2,32

387

,987

087

,987

-174

,336

ZB0

DEB

T SE

RVI

CE

- ISS

UA

NC

E C

OST

S4,

935

40,0

0030

,000

030

,000

-10,

000

SM0

SCH

OO

LS M

OD

ERN

IZA

TIO

N F

UN

D0

12,2

081,

650

01,

650

-10,

558

RH

0D

ISTR

ICT

RET

IREE

HEA

LTH

CO

NTR

IBU

TIO

N0

138,

000

4,70

00

4,70

0-1

33,3

00B

K0

BA

SEB

ALL

33,0

670

00

00

DT0

REP

AYM

ENT

OF

REV

ENU

E B

ON

DS

00

6,00

00

6,00

06,

000

Tota

l, Fi

nanc

ing

and

Oth

er46

7,00

11,

040,

040

749,

433

23,5

0577

2,93

8-2

67,1

02

FY 2

007

Prop

osed

Bud

get a

nd F

inan

cial

Pla

nPa

ge N

-5

Page 8: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Go

vern

me

nt

of

the

Dis

tric

t o

f C

olu

mb

iaF

Y 2

00

7 P

rop

ose

d B

ud

ge

tG

en

era

l Fu

nd

App

ropr

iatio

nTitl

e

(Tho

usan

ds o

f Dol

lars)

FY 2

005

Act

uals

- G

ener

al F

und

FY 2

006

App

rove

d -

Gen

eral

Fun

d

FY 2

007

Prop

osed

Loc

al

Fund

s

FY 2

007

Prop

osed

Oth

er

Fund

s

Tota

l - F

Y 20

07

Prop

osed

Gen

eral

Fu

nd

Cha

nge

From

FY 2

006

App

rove

d G

ener

al F

und

Agy

Cde

Age

ncy

Nam

eA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

nt

Tota

l Gen

eral

Ope

ratin

g Fu

nds

4,43

1,98

15,

404,

875

5,08

6,19

847

6,61

55,

562,

812

157,

937

Ente

rpris

e an

d O

ther

Fun

dsLA

0W

ATE

R A

ND

SEW

ER A

UTH

OR

ITY

235,

884

295,

710

031

1,64

231

1,64

215

,932

LB0

WA

SHIN

GTO

N A

QU

EDU

CT

050

,512

014

3,17

414

3,17

492

,662

SW0

STO

RM

WA

TER

2,82

66,

673

07,

000

7,00

032

7D

C0

D.C

. LO

TTER

Y &

CH

AR

ITA

BLE

GA

MES

CO

NTR

OL

BO

AR

D23

5,39

725

1,00

00

256,

000

256,

000

5,00

0SC

0SP

OR

TS A

ND

EN

TER

TAIN

MEN

T C

OM

MIS

SIO

N3,

620

339,

630

019

5,31

419

5,31

4-1

44,3

16D

Y0D

.C. R

ETIR

EMEN

T B

OA

RD

12,5

4830

,078

034

,423

34,4

234,

345

FP0

CO

RR

ECTI

ON

AL

IND

UST

RIE

S0

00

00

0ES

0W

ASH

ING

TON

CO

NVE

NTI

ON

CEN

TER

AU

THO

RIT

Y0

78,9

000

80,2

3880

,238

1,33

8N

C0

NA

TIO

NA

L C

API

TAL

REV

ITA

LIZA

TIO

N C

OR

POR

ATI

ON

052

,731

051

,592

51,5

92-1

,139

GF0

UN

IVER

SITY

OF

THE

DIS

TRIC

T O

F C

OLU

MB

IA66

,747

78,8

0759

,546

20,9

3480

,480

1,67

3U

V0D

.C. O

FFIC

E O

F PE

RSO

NA

L A

GEN

CY

TRU

ST F

UN

D81

11,

100

01,

265

1,26

516

5U

W0

D.C

. PU

BLI

C L

IBR

AR

Y TR

UST

FU

ND

S2

170

1717

0U

I0U

NEM

PLO

YMEN

T C

OM

PEN

SATI

ON

FU

ND

92,7

2818

0,00

00

180,

000

180,

000

0A

W0

AN

AC

OST

IA W

ATE

RFR

ON

T C

OR

POR

ATI

ON

08,

200

5,00

00

5,00

0-3

,200

UZ0

HO

USI

NG

PR

OD

UC

TIO

N T

RU

ST F

UN

D0

012

0,41

80

120,

418

120,

418

Tota

l, En

terp

rise

and

Oth

er F

unds

650,

562

1,37

3,35

718

4,96

41,

281,

599

1,46

6,56

393

,206

Gra

nd T

otal

, DIS

TRIC

T G

OV

ER

NM

EN

T 5,

082,

543

6,77

8,23

35,

271,

162

1,75

8,21

47,

029,

376

251,

143

** N

ote:

Age

ncy

budg

ets

in th

is ta

ble

are

ente

red

at th

e w

hole

dol

lar b

ut ro

unde

d to

nea

rest

thou

sand

s of

dol

lars

by

fund

ing

type

.

This

may

cau

se ro

undi

ng d

iffer

ence

s at

the

Gen

eral

Fun

d le

vel.

FY 2

007

Prop

osed

Bud

get a

nd F

inan

cial

Pla

nPa

ge N

-6

Page 9: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Gov

ernm

ent o

f the

Dis

tric

t of C

olum

bia

FY 2

007

Prop

osed

Bud

get

Gro

ss F

unds

FY 2

007

App

rove

d B

udge

t by

Type

of F

undi

ng

App

ropr

iatio

n Ti

tle

(

Thou

sand

s of

Dol

lars

)

FY 2

005

Act

uals

- G

ross

Fun

ds

FY 2

006

App

rove

d B

udge

t -

G

ross

Fun

dsLo

cal F

unds

Oth

er F

unds

SUB

TOTA

L,

Gen

eral

Fun

dFe

dera

l Fun

dsPr

ivat

e Fu

nds

SUB

TOTA

L,

Gro

ss F

unds

- le

ss In

tra

Dis

tric

t In

tra-

Dis

tric

t

TOTA

L

FY 2

007

Prop

osed

B

udge

t, G

ross

Fu

nds

Agy

Cde

Age

ncy

Nam

eA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

nt

Gov

ernm

enta

l Dire

ctio

n an

d Su

ppor

tA

B0

CO

UN

CIL

OF

THE

DIS

TRIC

T O

F C

OLU

MB

IA12

,366

14,0

3814

,667

014

,667

00

14,6

670

14,6

67A

C0

OFF

ICE

OF

THE

D.C

. AU

DIT

OR

1,66

32,

008

2,17

80

2,17

80

02,

178

02,

178

DX0

AD

VISO

RY

NEI

GH

BO

RH

OO

D C

OM

MIS

SIO

NS

893

976

994

099

40

099

40

994

AA

0O

FFIC

E O

F TH

E M

AYO

R10

,318

13,4

548,

409

08,

409

6,09

20

14,5

0111

414

,615

BA

0O

FFIC

E O

F SE

CR

ETA

RY

2,98

74,

241

3,87

841

64,

294

00

4,29

40

4,29

4C

W0

CU

STO

MER

SER

VIC

E O

PER

ATI

ON

S96

91,

048

363

036

30

036

369

51,

058

AE0

OFF

ICE

OF

CIT

Y A

DM

INIS

TRA

TOR

110,

551

173,

880

10,6

738,

151

18,8

2413

2,72

60

151,

550

672

152,

221

RK

0O

FFIC

E O

F R

ISK

MA

NA

GEM

ENT

1,64

82,

365

1,56

70

1,56

70

01,

567

500

2,06

7B

E0O

FFIC

E O

F PE

RSO

NN

EL11

,992

13,5

4411

,031

577

11,6

080

011

,608

3,01

414

,622

HD

0H

UM

AN

RES

OU

RC

ES D

EVEL

OPM

ENT

2,08

02,

000

2,07

30

2,07

30

02,

073

02,

073

AS0

OFF

ICE

OF

FIN

AN

CE

AN

D R

ESO

UR

CE

MA

NA

GEM

ENT

199,

167

200,

888

8,04

63,

041

11,0

870

011

,087

231,

567

242,

654

PO0

OFF

ICE

OF

CO

NTR

AC

TIN

G A

ND

PR

OC

UR

EMEN

T12

,776

14,6

4211

,337

884

12,2

210

012

,221

1,78

314

,004

TO0

OFF

ICE

OF

THE

CH

IEF

TEC

HN

OLO

GY

OFF

ICER

69,8

5543

,474

38,0

150

38,0

150

038

,015

9,84

547

,860

AM

0O

FFIC

E O

F PR

OPE

RTY

MA

NA

GEM

ENT

61,5

4069

,346

19,8

884,

498

24,3

860

024

,386

59,7

2784

,113

AF0

CO

NTR

AC

T A

PPEA

LS B

OA

RD

765

806

849

084

90

084

90

849

DL0

BO

AR

D O

F EL

ECTI

ON

& E

THIC

S5,

172

5,04

25,

210

05,

210

00

5,21

00

5,21

0C

J0O

FFIC

E O

F C

AM

PAIG

N F

INA

NC

E1,

292

1,37

41,

502

01,

502

00

1,50

20

1,50

2C

G0

PUB

LIC

EM

PLO

YEE

REL

ATI

ON

S B

OA

RD

682

801

881

088

10

088

10

881

CH

0O

FFIC

E O

F EM

PLO

YEE

APP

EALS

1,43

81,

589

1,67

70

1,67

70

01,

677

01,

677

EA0

MET

RO

POLI

TAN

WA

SHIN

GTO

N C

OU

NC

IL O

F G

OVE

RN

MEN

TS92

644

042

10

421

00

421

042

1

CB

0O

FFIC

E O

F TH

E A

TTO

RN

EY G

ENER

AL

FOR

TH

E D

ISTR

ICT

OF

CO

LUM

BIA

58,6

0066

,275

55,1

896,

033

61,2

2216

,641

077

,863

8,92

486

,787

AD

0O

FFIC

E O

F TH

E IN

SPEC

TOR

GEN

ERA

L11

,171

12,9

4212

,372

012

,372

1,35

50

13,7

270

13,7

27A

T0O

FFIC

E O

F TH

E C

HIE

F FI

NA

NC

IAL

OFF

ICER

116,

918

124,

242

118,

880

31,0

5814

9,93

993

20

150,

871

3,95

115

4,82

2EP

CEM

ERG

ENC

Y PU

RC

HA

SE C

AR

DS

00

00

00

00

00

Tota

l, G

over

nmen

tal D

irect

ion

and

Supp

ort

695,

768

769,

418

330,

101

54,6

5838

4,75

915

7,74

60

542,

505

320,

792

863,

297

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

O-1

Page 10: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Gov

ernm

ent o

f the

Dis

tric

t of C

olum

bia

FY 2

007

Prop

osed

Bud

get

Gro

ss F

unds

FY 2

007

App

rove

d B

udge

t by

Type

of F

undi

ng

App

ropr

iatio

n Ti

tle

(

Thou

sand

s of

Dol

lars

)

FY 2

005

Act

uals

- G

ross

Fun

ds

FY 2

006

App

rove

d B

udge

t -

G

ross

Fun

dsLo

cal F

unds

Oth

er F

unds

SUB

TOTA

L,

Gen

eral

Fun

dFe

dera

l Fun

dsPr

ivat

e Fu

nds

SUB

TOTA

L,

Gro

ss F

unds

- le

ss In

tra

Dis

tric

t In

tra-

Dis

tric

t

TOTA

L

FY 2

007

Prop

osed

B

udge

t, G

ross

Fu

nds

Agy

Cde

Age

ncy

Nam

eA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

nt

Econ

omic

Dev

elop

men

t and

Reg

ulat

ion

EB0

OFF

ICE

OF

THE

DEP

UTY

MA

YOR

OF

PLA

NN

ING

31,3

8437

,980

13,0

5072

,261

85,3

1135

00

85,6

610

85,6

61B

D0

OFF

ICE

OF

PLA

NN

ING

6,78

56,

673

6,62

315

6,63

845

00

7,08

880

7,16

8EN

0D

EPA

RTM

ENT

OF

SMA

LL A

ND

LO

CA

L B

USI

NES

S D

EVEL

OPM

ENT

982

1,43

82,

662

02,

662

00

2,66

20

2,66

2TK

0O

FFIC

E O

F M

OTI

ON

PIC

TUR

ES A

ND

TEL

EVIS

ION

516

579

594

059

40

059

40

594

BJ0

OFF

ICE

OF

ZON

ING

2,45

72,

902

2,99

80

2,99

80

02,

998

02,

998

DB

0D

EPA

RTM

ENT

OF

HO

USI

NG

& C

OM

MU

NIT

Y D

EVEL

OPM

ENT

104,

051

210,

710

2,18

68,

508

10,6

9398

,019

010

8,71

20

108,

712

CF0

DEP

AR

TMEN

T O

F EM

PLO

YMEN

T SE

RVI

CES

77,2

9393

,048

37,1

2027

,200

64,3

2034

,039

8098

,439

577

99,0

16D

K0

BO

AR

D O

F A

PPEA

LS A

ND

REV

IEW

00

00

00

00

00

DA

0B

OA

RD

OF

REA

L PR

OPE

RTY

ASS

ES. &

APP

EALS

337

431

563

056

30

056

30

563

CR

0D

EPT

CO

NSU

MER

& R

EGU

LATO

RY

AFF

AIR

S35

,440

40,2

5125

,574

13,1

1938

,693

00

38,6

930

38,6

93B

X0C

OM

MIS

SIO

N O

N A

RTS

& H

UM

AN

ITIE

S9,

918

9,36

880

010

,168

529

010

,697

2010

,717

LQ0

ALC

OH

OL

BEV

ERA

GE

REG

ULA

TIO

N A

DM

INIS

TRA

TIO

N3,

266

4,70

20

4,53

34,

533

00

4,53

30

4,53

3B

I0D

EPT.

OF

BA

NK

ING

AN

D F

INA

NC

IAL

INST

ITU

TIO

NS

00

00

00

00

00

DH

0PU

BLI

C S

ERVI

CE

CO

MM

ISSI

ON

6,74

67,

976

07,

726

7,72

613

713

78,

001

08,

001

DJ0

OFF

ICE

OF

THE

PEO

PLE'

S C

OU

NSE

L3,

830

4,30

60

4,59

64,

596

00

4,59

60

4,59

6SR

0D

EPT.

OF

INSU

RA

NC

E, S

ECU

RIT

IES

AN

D B

AN

KIN

G11

,848

14,1

580

16,1

8416

,184

00

16,1

840

16,1

84C

T0O

FFIC

E O

F C

AB

LE T

ELEV

ISIO

N A

ND

TEL

ECO

MM

UN

ICA

TIO

NS

5,02

35,

054

05,

566

5,56

60

05,

566

05,

566

HY0

HO

USI

NG

AU

THO

RIT

Y SU

BSI

DY

04,

003

22,7

300

22,7

300

022

,730

022

,730

AY0

AN

AC

OST

IA W

ATE

RFR

ON

T C

OR

P. S

UB

SID

Y0

8,20

05,

000

05,

000

00

5,00

00

5,00

0H

P0H

OU

SIN

G P

RO

DU

CTI

ON

TR

UST

FU

ND

SU

BSI

DY

00

65,7

3854

,680

120,

418

00

120,

418

012

0,41

8To

tal,

Econ

omic

Dev

elop

men

t and

Reg

ulat

ion

289,

958

452,

328

194,

207

215,

186

409,

393

133,

524

217

543,

135

677

543,

812

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

O-2

Page 11: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Gov

ernm

ent o

f the

Dis

tric

t of C

olum

bia

FY 2

007

Prop

osed

Bud

get

Gro

ss F

unds

FY 2

007

App

rove

d B

udge

t by

Type

of F

undi

ng

App

ropr

iatio

n Ti

tle

(

Thou

sand

s of

Dol

lars

)

FY 2

005

Act

uals

- G

ross

Fun

ds

FY 2

006

App

rove

d B

udge

t -

G

ross

Fun

dsLo

cal F

unds

Oth

er F

unds

SUB

TOTA

L,

Gen

eral

Fun

dFe

dera

l Fun

dsPr

ivat

e Fu

nds

SUB

TOTA

L,

Gro

ss F

unds

- le

ss In

tra

Dis

tric

t In

tra-

Dis

tric

t

TOTA

L

FY 2

007

Prop

osed

B

udge

t, G

ross

Fu

nds

Agy

Cde

Age

ncy

Nam

eA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

nt

Publ

ic S

afet

y an

d Ju

stic

eFA

0M

ETR

OPO

LITA

N P

OLI

CE

DEP

AR

TMEN

T40

2,02

137

7,48

842

0,04

412

,174

432,

218

2,34

50

434,

562

2,56

643

7,12

9FB

0FI

RE

AN

D E

MER

GEN

CY

SER

VIC

ES D

EPA

RTM

ENT

155,

948

156,

268

169,

202

2016

9,22

20

916

9,23

155

916

9,79

0FD

0PO

LIC

E O

FFIC

ERS'

& F

IRE

FIG

HTE

RS'

RET

IREM

ENT

SYST

EM11

2,10

011

7,50

014

0,10

00

140,

100

00

140,

100

014

0,10

0FL

0D

EPA

RTM

ENT

OF

CO

RR

ECTI

ON

S12

5,17

713

2,68

611

1,39

225

,755

137,

148

00

137,

148

442

137,

590

FK0

NA

TIO

NA

L G

UA

RD

2,16

63,

428

2,65

70

2,65

71,

836

04,

493

04,

493

BN

0D

.C. E

MER

GEN

CY

MA

NA

GEM

ENT

AG

ENC

Y6,

695

5,49

54,

792

04,

792

1,90

40

6,69

50

6,69

5D

Q0

CO

MM

ISSI

ON

ON

JU

DIC

IAL

DIS

AB

ILIT

IES

& T

ENU

RE

204

218

228

022

80

523

30

233

DV0

JUD

ICIA

L N

OM

INA

TIO

N C

OM

MIS

SIO

N10

312

613

10

131

00

131

013

1FH

0O

FFIC

E O

F PO

LIC

E C

OM

PLA

INTS

1,71

52,

095

2,31

20

2,31

20

02,

312

02,

312

FZ0

D.C

. SEN

TEN

CIN

G C

OM

MIS

SIO

N59

766

270

00

700

00

700

070

0FX

0O

FFIC

E O

F TH

E C

HIE

F M

EDIC

AL

EXA

MIN

ER6,

417

9,26

58,

854

135

8,98

90

08,

989

08,

989

FS0

OFF

ICE

OF

AD

MIN

ISTR

ATI

VE H

EAR

ING

S3,

621

7,05

75,

988

183

6,17

10

06,

171

1,16

47,

335

FI0

CO

RR

ECTI

ON

S IN

FOR

MA

TIO

N C

OU

NC

IL49

155

118

011

80

011

80

118

FJ0

CR

IMIN

AL

JUST

ICE

CO

OR

DIN

ATI

NG

CO

UN

CIL

2,09

51,

563

289

028

91,

300

01,

589

01,

589

FV0

FOR

ENSI

CS

LAB

OR

ATO

RY

TEC

HN

ICIA

N T

RA

ININ

G P

RO

GR

AM

730

800

1,23

80

1,23

80

01,

238

01,

238

UC

0O

FFIC

E O

F U

NIF

IED

CO

MM

UN

ICA

TIO

NS

26,6

4531

,662

19,9

5817

,023

36,9

820

036

,982

036

,982

BT0

EMER

GEN

CY

AN

D D

ISA

STER

RES

PON

SE0

00

00

00

00

0FT

0H

OM

ELA

ND

SEC

UR

ITY

GR

AN

TS1

00

00

00

00

0To

tal,

Publ

ic S

afet

y an

d Ju

stic

e84

6,28

484

6,46

688

8,00

355

,292

943,

294

7,38

414

950,

693

4,73

195

5,42

4

Publ

ic E

duca

tion

Syst

emG

A0

D.C

. PU

BLI

C S

CH

OO

LS98

3,32

51,

046,

064

808,

331

10,0

3481

8,36

615

6,06

04,

675

979,

100

52,2

391,

031,

339

GX0

TEA

CH

ERS'

RET

IREM

ENT

FUN

D9,

147

15,5

0014

,600

014

,600

00

14,6

000

14,6

00G

D0

STA

TE E

DU

CA

TIO

N O

FFIC

E66

,003

90,9

8714

,507

9,78

924

,296

64,8

270

89,1

230

89,1

23G

C0

D.C

. PU

BLI

C C

HA

RTE

R S

CH

OO

LS18

8,32

423

9,28

426

6,06

60

266,

066

00

266,

066

026

6,06

6G

F0U

NIV

ERSI

TY O

F TH

E D

ISTR

ICT

OF

CO

LUM

BIA

00

00

00

00

00

GG

0U

NIV

ERSI

TY O

F TH

E D

ISTR

ICT

OF

CO

LUM

BIA

SU

BSI

DY

51,5

8157

,873

59,5

460

59,5

460

059

,546

059

,546

CE0

D.C

. PU

BLI

C L

IBR

AR

Y31

,273

34,4

7340

,442

656

41,0

9879

011

041

,998

299

42,2

97B

X0C

OM

MIS

SIO

N O

N A

RTS

& H

UM

AN

ITIE

S6,

544

00

00

00

00

0G

I0D

ISTR

ICT

OF

CO

LUM

BIA

ED

UC

ATI

ON

AL

INVE

STM

ENT

FUN

D0

21,0

000

00

00

00

0G

J0D

ISTR

ICT

OF

CO

LUM

BIA

CH

AR

TER

SC

HO

OLS

INVE

STM

ENT

FUN

D0

4,20

00

00

00

00

0To

tal,

Publ

ic E

duca

tion

Syst

em1,

336,

197

1,50

9,38

11,

203,

492

20,4

791,

223,

971

221,

677

4,78

51,

450,

433

52,5

381,

502,

971

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

O-3

Page 12: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Gov

ernm

ent o

f the

Dis

tric

t of C

olum

bia

FY 2

007

Prop

osed

Bud

get

Gro

ss F

unds

FY 2

007

App

rove

d B

udge

t by

Type

of F

undi

ng

App

ropr

iatio

n Ti

tle

(

Thou

sand

s of

Dol

lars

)

FY 2

005

Act

uals

- G

ross

Fun

ds

FY 2

006

App

rove

d B

udge

t -

G

ross

Fun

dsLo

cal F

unds

Oth

er F

unds

SUB

TOTA

L,

Gen

eral

Fun

dFe

dera

l Fun

dsPr

ivat

e Fu

nds

SUB

TOTA

L,

Gro

ss F

unds

- le

ss In

tra

Dis

tric

t In

tra-

Dis

tric

t

TOTA

L

FY 2

007

Prop

osed

B

udge

t, G

ross

Fu

nds

Agy

Cde

Age

ncy

Nam

eA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

nt

Hum

an S

uppo

rt S

ervi

ces

JA0

DEP

AR

TMEN

T O

F H

UM

AN

SER

VIC

ES46

8,67

041

4,01

524

4,77

66,

771

251,

547

191,

936

8344

3,56

78,

755

452,

322

RL0

CH

ILD

AN

D F

AM

ILY

SER

VIC

ES A

GEN

CY

247,

662

238,

495

173,

702

750

174,

452

33,4

7018

207,

940

49,4

6625

7,40

6R

M0

DEP

AR

TMEN

T O

F M

ENTA

L H

EALT

H23

1,62

122

9,54

517

3,30

43,

808

177,

112

4,70

60

181,

818

39,0

4522

0,86

3H

C0

DEP

AR

TMEN

T O

F H

EALT

H1,

591,

028

1,73

1,97

659

4,62

431

,776

626,

400

1,25

3,35

80

1,87

9,75

84,

822

1,88

4,58

0H

A0

DEP

T O

F PA

RK

S A

ND

REC

REA

TIO

N47

,277

51,3

4042

,085

1,60

043

,685

01,

033

44,7

187,

584

52,3

02B

Y0O

FFIC

E O

N A

GIN

G21

,223

21,4

1516

,729

016

,729

6,49

10

23,2

2025

023

,470

PT0

PBC

TR

AN

SITI

ON

00

00

00

00

00

BH

0U

NEM

PLO

YMEN

T C

OM

PEN

SATI

ON

FU

ND

5,19

87,

124

5,80

00

5,80

00

05,

800

05,

800

BG

0D

ISA

BIL

ITY

CO

MPE

NSA

TIO

N F

UN

D29

,013

30,2

8130

,280

030

,280

00

30,2

800

30,2

80H

M0

OFF

ICE

OF

HU

MA

N R

IGH

TS4,

114

5,03

22,

487

02,

487

238

02,

725

02,

725

BZ0

OFF

ICE

ON

LA

TIN

O A

FFA

IRS

4,61

14,

485

4,24

70

4,24

70

04,

247

04,

247

JF0

D.C

. EN

ERG

Y O

FFIC

E14

,716

21,1

473,

981

8,86

712

,848

8,70

00

21,5

486,

000

27,5

48JY

0C

HIL

DR

EN A

ND

YO

UTH

INVE

STM

ENT

FUN

D5,

468

8,06

88,

507

08,

507

00

8,50

70

8,50

7B

R0

BR

OW

NFI

ELD

REM

EDIA

TIO

N0

00

00

00

00

0A

P0A

SIA

N A

ND

PA

CIF

IC IS

LAN

DER

AFF

AIR

S35

154

081

30

813

00

813

081

3VA

0O

FFIC

E O

F VE

TER

AN

S A

FFA

IRS

233

251

302

030

20

030

20

302

MR

0M

EDIC

AID

RES

ERVE

00

00

00

00

00

RN

0IN

CEN

TIVE

S FO

R A

DO

PTIO

N O

F C

HIL

DR

EN0

00

00

00

00

0JZ

0D

EPA

RTM

ENT

OF

YOU

TH R

EHA

BIL

ITA

TIO

N S

ERVI

CES

061

,327

67,9

290

67,9

290

067

,929

655

68,5

84To

tal,

Hum

an S

uppo

rt S

ervi

ces

2,67

1,18

72,

825,

040

1,36

9,56

653

,572

1,42

3,13

81,

498,

898

1,13

42,

923,

171

116,

576

3,03

9,74

8

Publ

ic W

orks

KT0

DEP

AR

TMEN

T O

F PU

BLI

C W

OR

KS

113,

049

115,

530

105,

361

3,75

410

9,11

50

010

9,11

526

,896

136,

012

KA

0D

EPA

RTM

ENT

OF

TRA

NSP

OR

TATI

ON

39,9

7039

,995

033

,852

33,8

527,

514

700

42,0

6623

542

,300

KV0

DEP

AR

TMEN

T O

F M

OTO

R V

EHIC

LES

37,7

9646

,530

32,6

5810

,273

42,9

310

042

,931

042

,931

KG

0D

ISTR

ICT

DEP

AR

TMEN

T O

F EN

VIR

ON

MEN

T0

08,

754

5,38

414

,138

11,1

760

25,3

1445

725

,771

TC0

D.C

. TA

XI C

AB

CO

MM

ISSI

ON

1,20

31,

362

857

658

1,51

60

01,

516

01,

516

KC

0W

ASH

ING

TON

MET

RO

AR

EA T

RA

NSI

T C

OM

MIS

SIO

N95

110

110

011

00

011

00

110

KE0

WA

SHIN

GTO

N M

ETR

O A

REA

TR

AN

SIT

AU

THO

RIT

Y16

7,78

318

7,63

219

8,48

70

198,

487

00

198,

487

019

8,48

7K

D0

SCH

OO

L TR

AN

SIT

SUB

SID

Y4,

657

5,16

95,

169

05,

169

00

5,16

90

5,16

9To

tal,

Publ

ic W

orks

364,

554

396,

329

351,

396

53,9

2240

5,31

818

,691

700

424,

708

27,5

8845

2,29

6

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

O-4

Page 13: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Gov

ernm

ent o

f the

Dis

tric

t of C

olum

bia

FY 2

007

Prop

osed

Bud

get

Gro

ss F

unds

FY 2

007

App

rove

d B

udge

t by

Type

of F

undi

ng

App

ropr

iatio

n Ti

tle

(

Thou

sand

s of

Dol

lars

)

FY 2

005

Act

uals

- G

ross

Fun

ds

FY 2

006

App

rove

d B

udge

t -

G

ross

Fun

dsLo

cal F

unds

Oth

er F

unds

SUB

TOTA

L,

Gen

eral

Fun

dFe

dera

l Fun

dsPr

ivat

e Fu

nds

SUB

TOTA

L,

Gro

ss F

unds

- le

ss In

tra

Dis

tric

t In

tra-

Dis

tric

t

TOTA

L

FY 2

007

Prop

osed

B

udge

t, G

ross

Fu

nds

Agy

Cde

Age

ncy

Nam

eA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

nt

Fina

ncin

g an

d O

ther

RD

0R

ESER

VE0

00

00

00

00

0D

S0R

EPA

YMEN

T O

F LO

AN

S A

ND

INTE

RES

T34

2,68

337

0,77

840

5,11

40

405,

114

00

405,

114

040

5,11

4ZD

0R

EPA

YMEN

T O

F G

ENER

AL

FUN

D D

EFIC

IT0

00

00

00

00

0ZA

0SH

OR

T-TE

RM

BO

RR

OW

ING

S4,

666

5,50

08,

000

08,

000

00

8,00

00

8,00

0SB

0IN

AU

GU

RA

L EX

PEN

SES

14,3

280

00

00

00

00

CP0

CER

TIFI

CA

TES

OF

PAR

TIC

IPA

TIO

N14

,904

15,0

0031

,225

031

,225

00

31,2

252,

000

33,2

25ZH

0SE

TTLE

MEN

TS A

ND

JU

DG

MEN

TS19

,323

20,6

5515

,655

015

,655

00

15,6

550

15,6

55ZZ

0W

ILSO

N B

UIL

DIN

G3,

259

3,74

04,

211

04,

211

00

4,21

10

4,21

1U

P0W

OR

KFO

RC

E IN

VEST

MEN

TS0

61,1

1038

,500

038

,500

00

38,5

000

38,5

00TT

0TO

BA

CC

O T

RU

ST F

UN

D0

00

00

00

00

0D

O0

NO

N-D

EPA

RTM

ENTA

L0

37,2

8622

,437

23,5

0545

,942

00

45,9

420

45,9

42EP

0EM

ERG

ENC

Y PL

AN

NIN

G A

ND

SEC

UR

ITY

FUN

D16

,697

00

00

00

00

0TE

0O

NE-

TIM

E EX

PEN

DIT

UR

ES0

00

00

00

00

0TX

0TA

X IN

CR

EMEN

T FI

NA

NC

ING

(TIF

) PR

OG

RA

M5,

557

00

00

00

00

0C

S0C

ASH

RES

ERVE

050

,000

50,0

000

50,0

000

050

,000

050

,000

GR

0G

RA

NT

DIS

ALL

OW

AN

CE

00

00

00

00

00

ELO

EQU

IPM

ENT

LEA

SE O

PER

ATI

NG

22,0

5835

,441

43,9

550

43,9

550

043

,955

4,68

048

,635

SV0

EMER

GEN

CY

AN

D C

ON

TIN

GEN

CY

RES

ERVE

FU

ND

S0

00

00

00

00

0C

N0

PAY-

GO

CO

NTI

NG

ENC

Y0

00

00

00

00

0PA

0PA

Y-G

O C

API

TAL

20,5

5026

2,32

387

,987

087

,987

00

87,9

870

87,9

87ZB

0D

EBT

SER

VIC

E - I

SSU

AN

CE

CO

STS

4,93

540

,000

30,0

000

30,0

000

030

,000

030

,000

SM0

SCH

OO

LS M

OD

ERN

IZA

TIO

N F

UN

D0

12,2

081,

650

01,

650

00

1,65

00

1,65

0R

H0

DIS

TRIC

T R

ETIR

EE H

EALT

H C

ON

TRIB

UTI

ON

013

8,00

04,

700

04,

700

00

4,70

00

4,70

0B

K0

BA

SEB

ALL

33,0

670

00

00

00

00

DT0

REP

AYM

ENT

OF

REV

ENU

E B

ON

DS

00

6,00

00

6,00

00

06,

000

06,

000

Tota

l, Fi

nanc

ing

and

Oth

er50

2,02

71,

052,

040

749,

433

23,5

0577

2,93

80

077

2,93

86,

680

779,

618

Tota

l Gen

eral

Ope

ratin

g Fu

nds

6,70

5,97

47,

851,

002

5,08

6,19

847

6,61

55,

562,

812

2,03

7,92

16,

850

7,60

7,58

352

9,58

28,

137,

165

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

O-5

Page 14: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Gov

ernm

ent o

f the

Dis

tric

t of C

olum

bia

FY 2

007

Prop

osed

Bud

get

Gro

ss F

unds

FY 2

007

App

rove

d B

udge

t by

Type

of F

undi

ng

App

ropr

iatio

n Ti

tle

(

Thou

sand

s of

Dol

lars

)

FY 2

005

Act

uals

- G

ross

Fun

ds

FY 2

006

App

rove

d B

udge

t -

G

ross

Fun

dsLo

cal F

unds

Oth

er F

unds

SUB

TOTA

L,

Gen

eral

Fun

dFe

dera

l Fun

dsPr

ivat

e Fu

nds

SUB

TOTA

L,

Gro

ss F

unds

- le

ss In

tra

Dis

tric

t In

tra-

Dis

tric

t

TOTA

L

FY 2

007

Prop

osed

B

udge

t, G

ross

Fu

nds

Agy

Cde

Age

ncy

Nam

eA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

ntA

mou

nt

Ente

rpris

e an

d O

ther

Fun

dsLA

0W

ATE

R A

ND

SEW

ER A

UTH

OR

ITY

235,

884

295,

710

031

1,64

231

1,64

20

031

1,64

20

311,

642

LB0

WA

SHIN

GTO

N A

QU

EDU

CT

050

,512

014

3,17

414

3,17

40

014

3,17

40

143,

174

SW0

STO

RM

WA

TER

2,82

66,

673

07,

000

7,00

00

07,

000

07,

000

DC

0D

.C. L

OTT

ERY

& C

HA

RIT

AB

LE G

AM

ES C

ON

TRO

L B

OA

RD

235,

397

251,

000

025

6,00

025

6,00

00

025

6,00

00

256,

000

SC0

SPO

RTS

AN

D E

NTE

RTA

INM

ENT

CO

MM

ISSI

ON

3,62

033

9,63

00

195,

314

195,

314

00

195,

314

019

5,31

4D

Y0D

.C. R

ETIR

EMEN

T B

OA

RD

12,5

4830

,078

034

,423

34,4

230

034

,423

034

,423

FP0

CO

RR

ECTI

ON

AL

IND

UST

RIE

S0

00

00

00

00

0ES

0W

ASH

ING

TON

CO

NVE

NTI

ON

CEN

TER

AU

THO

RIT

Y0

78,9

000

80,2

3880

,238

00

80,2

380

80,2

38N

C0

NA

TIO

NA

L C

API

TAL

REV

ITA

LIZA

TIO

N C

OR

POR

ATI

ON

052

,731

051

,592

51,5

920

051

,592

051

,592

GF0

UN

IVER

SITY

OF

THE

DIS

TRIC

T O

F C

OLU

MB

IA91

,924

102,

200

59,5

4620

,934

80,4

8018

,580

1,03

510

0,09

510

,163

110,

259

UV0

D.C

. OFF

ICE

OF

PER

SON

AL

AG

ENC

Y TR

UST

FU

ND

811

1,10

00

1,26

51,

265

00

1,26

50

1,26

5U

W0

D.C

. PU

BLI

C L

IBR

AR

Y TR

UST

FU

ND

S2

170

1717

00

170

17U

I0U

NEM

PLO

YMEN

T C

OM

PEN

SATI

ON

FU

ND

92,7

2818

0,00

00

180,

000

180,

000

00

180,

000

018

0,00

0A

W0

AN

AC

OST

IA W

ATE

RFR

ON

T C

OR

POR

ATI

ON

08,

200

5,00

00

5,00

00

05,

000

05,

000

UZ0

HO

USI

NG

PR

OD

UC

TIO

N T

RU

ST F

UN

D0

012

0,41

80

120,

418

00

120,

418

012

0,41

8To

tal,

Ente

rpris

e an

d O

ther

Fun

ds67

5,74

01,

396,

751

184,

964

1,28

1,59

91,

466,

563

18,5

801,

035

1,48

6,17

810

,163

1,49

6,34

1

Gra

nd T

otal

, DIS

TRIC

T G

OV

ER

NM

EN

T 7,

381,

713

9,24

7,75

35,

271,

162

1,75

8,21

47,

029,

376

2,05

6,50

17,

885

9,09

3,76

153

9,74

59,

633,

507

** N

ote:

Age

ncy

budg

ets

in th

is ta

ble

are

ente

red

at th

e w

hole

dol

lar b

ut ro

unde

d to

nea

rest

thou

sand

s of

dol

lars

by

fund

ing

type

.

Th

is m

ay c

ause

roun

ding

diff

eren

ces

at th

e G

ross

Fun

ds le

vel.

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

O-6

Page 15: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Go

vern

me

nt

of

the

Dis

tric

t o

f C

olu

mb

iaF

Y 2

00

7 P

rop

ose

d F

ull-

Tim

e E

qu

iva

len

t E

mp

loym

en

t A

uth

ori

tyG

en

era

l Fu

nd

App

ropr

iatio

nTitl

e

FY 2

005

Act

uals

- G

ener

al F

und

FY 2

006

App

rove

d -

Gen

eral

Fun

d

FY 2

007

Prop

osed

Loc

al

Fund

s

FY 2

007

Prop

osed

Oth

er

Fund

s

Tota

l - F

Y 20

07

Prop

osed

G

ener

al F

und

Cha

nge

From

FY 2

006

App

rove

d G

ener

al F

und

Agy

Cde

Age

ncy

Nam

eFT

EsFT

EsFT

EsFT

EsFT

EsFT

Es

Gov

ernm

enta

l Dire

ctio

n an

d Su

ppor

tA

B0

CO

UN

CIL

OF

THE

DIS

TRIC

T O

F C

OLU

MB

IA15

7.66

164.

0016

4.00

0.00

164.

000.

00A

C0

OFF

ICE

OF

THE

D.C

. AU

DIT

OR

16.0

018

.00

18.0

00.

0018

.00

0.00

DX0

AD

VISO

RY

NEI

GH

BO

RH

OO

D C

OM

MIS

SIO

NS

1.00

2.50

2.50

0.00

2.50

0.00

AA

0O

FFIC

E O

F TH

E M

AYO

R67

.00

87.0

082

.00

0.00

82.0

0-5

.00

BA

0O

FFIC

E O

F SE

CR

ETA

RY

23.0

032

.00

27.0

02.

0029

.00

-3.0

0C

W0

CU

STO

MER

SER

VIC

E O

PER

ATI

ON

S3.

001.

804.

000.

004.

002.

20A

E0O

FFIC

E O

F C

ITY

AD

MIN

ISTR

ATO

R73

.03

79.0

072

.50

1.26

73.7

6-5

.24

RK

0O

FFIC

E O

F R

ISK

MA

NA

GEM

ENT

12.9

629

.00

29.0

00.

0029

.00

0.00

BE0

OFF

ICE

OF

PER

SON

NEL

105.

9011

2.86

105.

055.

8211

0.87

-1.9

9H

D0

HU

MA

N R

ESO

UR

CES

DEV

ELO

PMEN

T8.

0011

.00

11.0

00.

0011

.00

0.00

AS0

OFF

ICE

OF

FIN

AN

CE

AN

D R

ESO

UR

CE

MA

NA

GEM

ENT

41.0

043

.10

41.6

00.

0041

.60

-1.5

0PO

0O

FFIC

E O

F C

ON

TRA

CTI

NG

AN

D P

RO

CU

REM

ENT

125.

3413

6.00

128.

005.

0013

3.00

-3.0

0TO

0O

FFIC

E O

F TH

E C

HIE

F TE

CH

NO

LOG

Y O

FFIC

ER14

9.20

187.

0022

1.00

0.00

221.

0034

.00

AM

0O

FFIC

E O

F PR

OPE

RTY

MA

NA

GEM

ENT

56.0

061

.00

42.0

011

.00

53.0

0-8

.00

AF0

CO

NTR

AC

T A

PPEA

LS B

OA

RD

5.00

6.00

6.00

0.00

6.00

0.00

DL0

BO

AR

D O

F EL

ECTI

ON

& E

THIC

S34

.22

50.0

050

.00

0.00

50.0

00.

00C

J0O

FFIC

E O

F C

AM

PAIG

N F

INA

NC

E15

.00

15.0

016

.00

0.00

16.0

01.

00C

G0

PUB

LIC

EM

PLO

YEE

REL

ATI

ON

S B

OA

RD

5.00

5.01

5.01

0.00

5.01

0.00

CH

0O

FFIC

E O

F EM

PLO

YEE

APP

EALS

13.1

914

.18

14.1

80.

0014

.18

0.00

EA0

MET

RO

POLI

TAN

WA

SHIN

GTO

N C

OU

NC

IL O

F G

OVE

RN

MEN

TS0.

000.

000.

000.

000.

000.

00C

B0

OFF

ICE

OF

THE

ATT

OR

NEY

GEN

ERA

L FO

R T

HE

DIS

TRIC

T O

F C

OLU

MB

IA27

6.21

379.

8042

7.30

14.0

044

1.30

61.5

0A

D0

OFF

ICE

OF

THE

INSP

ECTO

R G

ENER

AL

80.9

010

1.00

106.

000.

0010

6.00

5.00

AT0

OFF

ICE

OF

THE

CH

IEF

FIN

AN

CIA

L O

FFIC

ER82

9.26

940.

0093

2.00

70.0

01,

002.

0062

.00

EPC

EMER

GEN

CY

PUR

CH

ASE

CA

RD

S0.

000.

000.

000.

000.

000.

00To

tal,

Gov

ernm

enta

l Dire

ctio

n an

d Su

ppor

t2,

097.

872,

475.

252,

504.

1410

9.08

2,61

3.22

137.

97

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

P-1

Page 16: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Go

vern

me

nt

of

the

Dis

tric

t o

f C

olu

mb

iaF

Y 2

00

7 P

rop

ose

d F

ull-

Tim

e E

qu

iva

len

t E

mp

loym

en

t A

uth

ori

tyG

en

era

l Fu

nd

App

ropr

iatio

nTitl

e

FY 2

005

Act

uals

- G

ener

al F

und

FY 2

006

App

rove

d -

Gen

eral

Fun

d

FY 2

007

Prop

osed

Loc

al

Fund

s

FY 2

007

Prop

osed

Oth

er

Fund

s

Tota

l - F

Y 20

07

Prop

osed

G

ener

al F

und

Cha

nge

From

FY 2

006

App

rove

d G

ener

al F

und

Agy

Cde

Age

ncy

Nam

eFT

EsFT

EsFT

EsFT

EsFT

EsFT

Es

Econ

omic

Dev

elop

men

t and

Reg

ulat

ion

EB0

OFF

ICE

OF

THE

DEP

UTY

MA

YOR

OF

PLA

NN

ING

36.8

041

.00

29.0

012

.00

41.0

00.

00B

D0

OFF

ICE

OF

PLA

NN

ING

54.0

056

.00

61.0

00.

0061

.00

5.00

EN0

DEP

AR

TMEN

T O

F SM

ALL

AN

D L

OC

AL

BU

SIN

ESS

DEV

ELO

PMEN

T9.

5010

.00

28.0

00.

0028

.00

18.0

0TK

0O

FFIC

E O

F M

OTI

ON

PIC

TUR

ES A

ND

TEL

EVIS

ION

5.00

5.00

5.00

0.00

5.00

0.00

BJ0

OFF

ICE

OF

ZON

ING

16.0

019

.00

19.0

00.

0019

.00

0.00

DB

0D

EPA

RTM

ENT

OF

HO

USI

NG

& C

OM

MU

NIT

Y D

EVEL

OPM

ENT

4.00

9.00

4.00

7.30

11.3

02.

30C

F0D

EPA

RTM

ENT

OF

EMPL

OYM

ENT

SER

VIC

ES15

1.55

221.

7999

.68

156.

0425

5.72

33.9

3D

K0

BO

AR

D O

F A

PPEA

LS A

ND

REV

IEW

0.00

0.00

0.00

0.00

0.00

0.00

DA

0B

OA

RD

OF

REA

L PR

OPE

RTY

ASS

ES. &

APP

EALS

3.00

3.00

3.00

0.00

3.00

0.00

CR

0D

EPT

CO

NSU

MER

& R

EGU

LATO

RY

AFF

AIR

S30

7.13

429.

0029

0.00

126.

0041

6.00

-13.

00B

X0C

OM

MIS

SIO

N O

N A

RTS

& H

UM

AN

ITIE

S0.

002.

004.

000.

004.

002.

00LQ

0A

LCO

HO

L B

EVER

AG

E R

EGU

LATI

ON

AD

MIN

ISTR

ATI

ON

32.0

043

.00

0.00

43.0

043

.00

0.00

BI0

DEP

T. O

F B

AN

KIN

G A

ND

FIN

AN

CIA

L IN

STIT

UTI

ON

S0.

000.

000.

000.

000.

000.

00D

H0

PUB

LIC

SER

VIC

E C

OM

MIS

SIO

N43

.75

64.6

00.

0064

.60

64.6

00.

00D

J0O

FFIC

E O

F TH

E PE

OPL

E'S

CO

UN

SEL

31.0

033

.40

0.00

33.4

033

.40

0.00

SR0

DEP

T. O

F IN

SUR

AN

CE,

SEC

UR

ITIE

S A

ND

BA

NK

ING

113.

2913

4.00

0.00

138.

0013

8.00

4.00

CT0

OFF

ICE

OF

CA

BLE

TEL

EVIS

ION

AN

D T

ELEC

OM

MU

NIC

ATI

ON

S31

.10

33.0

00.

0034

.00

34.0

01.

00H

Y0H

OU

SIN

G A

UTH

OR

ITY

SUB

SID

Y0.

000.

000.

000.

000.

000.

00A

Y0A

NA

CO

STIA

WA

TER

FRO

NT

CO

RP.

SU

BSI

DY

0.00

0.00

0.00

0.00

0.00

0.00

HP0

HO

USI

NG

PR

OD

UC

TIO

N T

RU

ST F

UN

D S

UB

SID

Y0.

000.

000.

000.

000.

000.

00To

tal,

Econ

omic

Dev

elop

men

t and

Reg

ulat

ion

838.

121,

103.

7954

2.68

614.

341,

157.

0253

.23

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

P-2

Page 17: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Go

vern

me

nt

of

the

Dis

tric

t o

f C

olu

mb

iaF

Y 2

00

7 P

rop

ose

d F

ull-

Tim

e E

qu

iva

len

t E

mp

loym

en

t A

uth

ori

tyG

en

era

l Fu

nd

App

ropr

iatio

nTitl

e

FY 2

005

Act

uals

- G

ener

al F

und

FY 2

006

App

rove

d -

Gen

eral

Fun

d

FY 2

007

Prop

osed

Loc

al

Fund

s

FY 2

007

Prop

osed

Oth

er

Fund

s

Tota

l - F

Y 20

07

Prop

osed

G

ener

al F

und

Cha

nge

From

FY 2

006

App

rove

d G

ener

al F

und

Agy

Cde

Age

ncy

Nam

eFT

EsFT

EsFT

EsFT

EsFT

EsFT

Es

Publ

ic S

afet

y an

d Ju

stic

eFA

0M

ETR

OPO

LITA

N P

OLI

CE

DEP

AR

TMEN

T4,

118.

764,

385.

454,

522.

340.

004,

522.

3413

6.89

FB0

FIR

E A

ND

EM

ERG

ENC

Y SE

RVI

CES

DEP

AR

TMEN

T1,

815.

932,

036.

002,

168.

000.

002,

168.

0013

2.00

FD0

POLI

CE

OFF

ICER

S' &

FIR

E FI

GH

TER

S' R

ETIR

EMEN

T SY

STEM

0.00

0.00

0.00

0.00

0.00

0.00

FL0

DEP

AR

TMEN

T O

F C

OR

REC

TIO

NS

789.

0388

1.00

892.

0026

.00

918.

0037

.00

FK0

NA

TIO

NA

L G

UA

RD

23.4

830

.00

30.0

00.

0030

.00

0.00

BN

0D

.C. E

MER

GEN

CY

MA

NA

GEM

ENT

AG

ENC

Y10

.00

26.0

026

.00

0.00

26.0

00.

00D

Q0

CO

MM

ISSI

ON

ON

JU

DIC

IAL

DIS

AB

ILIT

IES

& T

ENU

RE

2.00

2.00

2.00

0.00

2.00

0.00

DV0

JUD

ICIA

L N

OM

INA

TIO

N C

OM

MIS

SIO

N1.

001.

001.

000.

001.

000.

00FH

0O

FFIC

E O

F PO

LIC

E C

OM

PLA

INTS

19.0

020

.25

22.2

50.

0022

.25

2.00

FZ0

D.C

. SEN

TEN

CIN

G C

OM

MIS

SIO

N5.

006.

006.

000.

006.

000.

00FX

0O

FFIC

E O

F TH

E C

HIE

F M

EDIC

AL

EXA

MIN

ER66

.47

89.0

086

.00

2.00

88.0

0-1

.00

FS0

OFF

ICE

OF

AD

MIN

ISTR

ATI

VE H

EAR

ING

S43

.00

46.2

540

.25

3.00

43.2

5-3

.00

FI0

CO

RR

ECTI

ON

S IN

FOR

MA

TIO

N C

OU

NC

IL0.

002.

001.

000.

001.

00-1

.00

FJ0

CR

IMIN

AL

JUST

ICE

CO

OR

DIN

ATI

NG

CO

UN

CIL

2.00

1.85

1.85

0.00

1.85

0.00

FV0

FOR

ENSI

CS

LAB

OR

ATO

RY

TEC

HN

ICIA

N T

RA

ININ

G P

RO

GR

AM

0.00

10.0

020

.00

0.00

20.0

010

.00

UC

0O

FFIC

E O

F U

NIF

IED

CO

MM

UN

ICA

TIO

NS

293.

9638

2.00

176.

0020

8.00

384.

002.

00To

tal,

Publ

ic S

afet

y an

d Ju

stic

e7,

189.

637,

918.

807,

994.

6923

9.00

8,23

3.69

314.

89

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

P-3

Page 18: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Go

vern

me

nt

of

the

Dis

tric

t o

f C

olu

mb

iaF

Y 2

00

7 P

rop

ose

d F

ull-

Tim

e E

qu

iva

len

t E

mp

loym

en

t A

uth

ori

tyG

en

era

l Fu

nd

App

ropr

iatio

nTitl

e

FY 2

005

Act

uals

- G

ener

al F

und

FY 2

006

App

rove

d -

Gen

eral

Fun

d

FY 2

007

Prop

osed

Loc

al

Fund

s

FY 2

007

Prop

osed

Oth

er

Fund

s

Tota

l - F

Y 20

07

Prop

osed

G

ener

al F

und

Cha

nge

From

FY 2

006

App

rove

d G

ener

al F

und

Agy

Cde

Age

ncy

Nam

eFT

EsFT

EsFT

EsFT

EsFT

EsFT

Es

Publ

ic E

duca

tion

Syst

emG

A0

D.C

. PU

BLI

C S

CH

OO

LS9,

076.

059,

219.

198,

811.

4527

.00

8,83

8.45

-380

.74

GX0

TEA

CH

ERS'

RET

IREM

ENT

FUN

D0.

000.

000.

000.

000.

000.

00G

D0

STA

TE E

DU

CA

TIO

N O

FFIC

E27

.00

41.2

539

.03

3.00

42.0

30.

78G

C0

D.C

. PU

BLI

C C

HA

RTE

R S

CH

OO

LS0.

000.

000.

000.

000.

000.

00G

F0U

NIV

ERSI

TY O

F TH

E D

ISTR

ICT

OF

CO

LUM

BIA

0.00

0.00

0.00

0.00

0.00

0.00

GG

0U

NIV

ERSI

TY O

F TH

E D

ISTR

ICT

OF

CO

LUM

BIA

SU

BSI

DY

0.00

0.00

0.00

0.00

0.00

0.00

CE0

D.C

. PU

BLI

C L

IBR

AR

Y37

7.66

454.

0048

6.00

1.00

487.

0033

.00

BX0

CO

MM

ISSI

ON

ON

AR

TS &

HU

MA

NIT

IES

2.00

0.00

0.00

0.00

0.00

0.00

Tota

l, Pu

blic

Edu

catio

n Sy

stem

9,48

2.71

9,71

4.44

9,33

6.48

31.0

09,

367.

48-3

46.9

6

Hum

an S

uppo

rt S

ervi

ces

JA0

DEP

AR

TMEN

T O

F H

UM

AN

SER

VIC

ES89

7.49

532.

9959

8.43

0.00

598.

4365

.44

RL0

CH

ILD

AN

D F

AM

ILY

SER

VIC

ES A

GEN

CY

826.

7361

6.62

608.

960.

0060

8.96

-7.6

6R

M0

DEP

AR

TMEN

T O

F M

ENTA

L H

EALT

H1,

236.

061,

489.

741,

439.

7437

.00

1,47

6.74

-13.

00H

C0

DEP

AR

TMEN

T O

F H

EALT

H39

1.85

537.

8730

3.61

141.

2544

4.86

-93.

01H

A0

DEP

T O

F PA

RK

S A

ND

REC

REA

TIO

N53

8.23

796.

0062

1.00

60.0

068

1.00

-115

.00

BY0

OFF

ICE

ON

AG

ING

12.0

014

.00

16.5

00.

0016

.50

2.50

PT0

PBC

TR

AN

SITI

ON

2.00

0.00

0.00

0.00

0.00

0.00

BH

0U

NEM

PLO

YMEN

T C

OM

PEN

SATI

ON

FU

ND

0.00

0.00

0.00

0.00

0.00

0.00

BG

0D

ISA

BIL

ITY

CO

MPE

NSA

TIO

N F

UN

D0.

000.

000.

000.

000.

000.

00H

M0

OFF

ICE

OF

HU

MA

N R

IGH

TS23

.00

27.0

025

.80

0.00

25.8

0-1

.20

BZ0

OFF

ICE

ON

LA

TIN

O A

FFA

IRS

11.0

012

.00

13.0

30.

0013

.03

1.03

JF0

D.C

. EN

ERG

Y O

FFIC

E6.

003.

702.

1015

.93

18.0

314

.33

JY0

CH

ILD

REN

AN

D Y

OU

TH IN

VEST

MEN

T FU

ND

0.00

0.00

0.00

0.00

0.00

0.00

BR

0B

RO

WN

FIEL

D R

EMED

IATI

ON

0.00

0.00

0.00

0.00

0.00

0.00

AP0

ASI

AN

AN

D P

AC

IFIC

ISLA

ND

ER A

FFA

IRS

5.00

7.00

7.00

0.00

7.00

0.00

VA0

OFF

ICE

OF

VETE

RA

NS

AFF

AIR

S3.

003.

003.

000.

003.

000.

00R

N0

INC

ENTI

VES

FOR

AD

OPT

ION

OF

CH

ILD

REN

0.00

0.00

0.00

0.00

0.00

0.00

JZ0

DEP

AR

TMEN

T O

F YO

UTH

REH

AB

ILIT

ATI

ON

SER

VIC

ES0.

0057

1.00

678.

000.

0067

8.00

107.

00To

tal,

Hum

an S

uppo

rt S

ervi

ces

3,95

2.36

4,61

0.92

4,31

7.17

254.

184,

571.

35-3

9.57

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

P-4

Page 19: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Go

vern

me

nt

of

the

Dis

tric

t o

f C

olu

mb

iaF

Y 2

00

7 P

rop

ose

d F

ull-

Tim

e E

qu

iva

len

t E

mp

loym

en

t A

uth

ori

tyG

en

era

l Fu

nd

App

ropr

iatio

nTitl

e

FY 2

005

Act

uals

- G

ener

al F

und

FY 2

006

App

rove

d -

Gen

eral

Fun

d

FY 2

007

Prop

osed

Loc

al

Fund

s

FY 2

007

Prop

osed

Oth

er

Fund

s

Tota

l - F

Y 20

07

Prop

osed

G

ener

al F

und

Cha

nge

From

FY 2

006

App

rove

d G

ener

al F

und

Agy

Cde

Age

ncy

Nam

eFT

EsFT

EsFT

EsFT

EsFT

EsFT

Es

Publ

ic W

orks

KT0

DEP

AR

TMEN

T O

F PU

BLI

C W

OR

KS

1,08

2.96

1,28

8.22

1,26

6.74

8.00

1,27

4.74

-13.

48K

A0

DEP

AR

TMEN

T O

F TR

AN

SPO

RTA

TIO

N90

.13

100.

250.

0010

0.25

100.

250.

00K

V0D

EPA

RTM

ENT

OF

MO

TOR

VEH

ICLE

S26

6.11

384.

0027

2.75

122.

9539

5.70

11.7

0K

G0

DIS

TRIC

T D

EPA

RTM

ENT

OF

ENVI

RO

NM

ENT

0.00

0.00

66.0

036

.05

102.

0510

2.05

TC0

D.C

. TA

XI C

AB

CO

MM

ISSI

ON

13.0

017

.00

13.0

03.

0016

.00

-1.0

0K

C0

WA

SHIN

GTO

N M

ETR

O A

REA

TR

AN

SIT

CO

MM

ISSI

ON

0.00

0.00

0.00

0.00

0.00

0.00

KE0

WA

SHIN

GTO

N M

ETR

O A

REA

TR

AN

SIT

AU

THO

RIT

Y0.

000.

000.

000.

000.

000.

00K

D0

SCH

OO

L TR

AN

SIT

SUB

SID

Y0.

000.

000.

000.

000.

000.

00To

tal,

Publ

ic W

orks

1,45

2.20

1,78

9.47

1,61

8.49

270.

251,

888.

7499

.27

Fina

ncin

g an

d O

ther

RD

0R

ESER

VE0.

000.

000.

000.

000.

000.

00D

S0R

EPA

YMEN

T O

F LO

AN

S A

ND

INTE

RES

T0.

000.

000.

000.

000.

000.

00ZD

0R

EPA

YMEN

T O

F G

ENER

AL

FUN

D D

EFIC

IT0.

000.

000.

000.

000.

000.

00ZA

0SH

OR

T-TE

RM

BO

RR

OW

ING

S0.

000.

000.

000.

000.

000.

00SB

0IN

AU

GU

RA

L EX

PEN

SES

0.00

0.00

0.00

0.00

0.00

0.00

CP0

CER

TIFI

CA

TES

OF

PAR

TIC

IPA

TIO

N0.

000.

000.

000.

000.

000.

00ZH

0SE

TTLE

MEN

TS A

ND

JU

DG

MEN

TS0.

000.

000.

000.

000.

000.

00ZZ

0W

ILSO

N B

UIL

DIN

G0.

000.

000.

000.

000.

000.

00U

P0W

OR

KFO

RC

E IN

VEST

MEN

TS0.

000.

000.

000.

000.

000.

00TT

0TO

BA

CC

O T

RU

ST F

UN

D0.

000.

000.

000.

000.

000.

00D

O0

NO

N-D

EPA

RTM

ENTA

L0.

0016

.00

0.00

0.00

0.00

-16.

00EP

0EM

ERG

ENC

Y PL

AN

NIN

G A

ND

SEC

UR

ITY

FUN

D0.

000.

000.

000.

000.

000.

00TE

0O

NE-

TIM

E EX

PEN

DIT

UR

ES0.

000.

000.

000.

000.

000.

00TX

0TA

X IN

CR

EMEN

T FI

NA

NC

ING

(TIF

) PR

OG

RA

M0.

000.

000.

000.

000.

000.

00C

S0C

ASH

RES

ERVE

0.00

0.00

0.00

0.00

0.00

0.00

GR

0G

RA

NT

DIS

ALL

OW

AN

CE

0.00

0.00

0.00

0.00

0.00

0.00

ELO

EQU

IPM

ENT

LEA

SE O

PER

ATI

NG

0.00

0.00

0.00

0.00

0.00

0.00

SV0

EMER

GEN

CY

AN

D C

ON

TIN

GEN

CY

RES

ERVE

FU

ND

S0.

000.

000.

000.

000.

000.

00C

N0

PAY-

GO

CO

NTI

NG

ENC

Y0.

000.

000.

000.

000.

000.

00D

T0R

EPA

YMEN

T O

F R

EVEN

UE

BO

ND

S0.

000.

000.

000.

000.

000.

00To

tal,

Fina

ncin

g an

d O

ther

0.00

16.0

00.

000.

000.

00-1

6.00

Tota

l Gen

eral

Ope

ratin

g Fu

nds

25,0

12.8

927

,628

.67

26,3

13.6

51,

517.

8527

,831

.50

202.

83

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

P-5

Page 20: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Go

vern

me

nt

of

the

Dis

tric

t o

f C

olu

mb

iaF

Y 2

00

7 P

rop

ose

d F

ull-

Tim

e E

qu

iva

len

t E

mp

loym

en

t A

uth

ori

tyG

en

era

l Fu

nd

App

ropr

iatio

nTitl

e

FY 2

005

Act

uals

- G

ener

al F

und

FY 2

006

App

rove

d -

Gen

eral

Fun

d

FY 2

007

Prop

osed

Loc

al

Fund

s

FY 2

007

Prop

osed

Oth

er

Fund

s

Tota

l - F

Y 20

07

Prop

osed

G

ener

al F

und

Cha

nge

From

FY 2

006

App

rove

d G

ener

al F

und

Agy

Cde

Age

ncy

Nam

eFT

EsFT

EsFT

EsFT

EsFT

EsFT

Es

Ente

rpris

e an

d O

ther

Fun

dsLA

0W

ATE

R A

ND

SEW

ER A

UTH

OR

ITY

0.00

0.00

0.00

0.00

0.00

0.00

LB0

WA

SHIN

GTO

N A

QU

EDU

CT

0.00

0.00

0.00

0.00

0.00

0.00

SW0

STO

RM

WA

TER

0.00

0.00

0.00

0.00

0.00

0.00

DC

0D

.C. L

OTT

ERY

& C

HA

RIT

AB

LE G

AM

ES C

ON

TRO

L B

OA

RD

70.6

677

.00

0.00

77.0

077

.00

0.00

SC0

SPO

RTS

AN

D E

NTE

RTA

INM

ENT

CO

MM

ISSI

ON

53.7

30.

000.

000.

000.

000.

00D

Y0D

.C. R

ETIR

EMEN

T B

OA

RD

26.0

045

.00

0.00

46.0

046

.00

1.00

FP0

CO

RR

ECTI

ON

AL

IND

UST

RIE

S0.

000.

000.

000.

000.

000.

00ES

0W

ASH

ING

TON

CO

NVE

NTI

ON

CEN

TER

AU

THO

RIT

Y0.

000.

000.

000.

000.

000.

00N

C0

NA

TIO

NA

L C

API

TAL

REV

ITA

LIZA

TIO

N C

OR

POR

ATI

ON

0.00

0.00

0.00

0.00

0.00

0.00

GF0

UN

IVER

SITY

OF

THE

DIS

TRIC

T O

F C

OLU

MB

IA63

0.75

834.

0063

3.00

222.

0085

5.00

21.0

0U

V0D

.C. O

FFIC

E O

F PE

RSO

NA

L A

GEN

CY

TRU

ST F

UN

D0.

000.

000.

000.

000.

000.

00U

W0

D.C

. PU

BLI

C L

IBR

AR

Y TR

UST

FU

ND

S0.

000.

000.

000.

000.

000.

00U

I0U

NEM

PLO

YMEN

T C

OM

PEN

SATI

ON

FU

ND

0.00

0.00

0.00

0.00

0.00

0.00

AW

0A

NA

CO

STIA

WA

TER

FRO

NT

CO

RPO

RA

TIO

N0.

000.

000.

000.

000.

000.

00U

Z0H

OU

SIN

G P

RO

DU

CTI

ON

TR

UST

FU

ND

0.00

0.00

4.08

0.00

4.08

4.08

Tota

l, En

terp

rise

and

Oth

er F

unds

781.

1495

6.00

637.

0834

5.00

982.

0826

.08

Gra

nd T

otal

, DIS

TRIC

T G

OV

ER

NM

EN

T 25

,794

.03

28,5

84.6

726

,950

.73

1,86

2.85

28,8

13.5

822

8.91

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

P-6

Page 21: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Gov

ernm

ent o

f the

Dis

tric

t of C

olum

bia

FY 2

007

Prop

osed

Ful

l-Tim

e Eq

uiva

lent

Em

ploy

men

t Aut

horit

yG

ross

Fun

dsFY

200

7 Em

ploy

men

t Aut

horit

y by

Typ

e of

Fun

ding

App

ropr

iatio

nTitl

e

FY 2

005

Act

uals

- G

ross

Fun

ds

FY 2

006

App

rove

d B

udge

t -

G

ross

Fun

dsLo

cal F

unds

Oth

er F

unds

SUB

TOTA

L,

Gen

eral

Fun

dFe

dera

l Fun

dsPr

ivat

e Fu

nds

SUB

TOTA

L,

Gro

ss F

unds

- le

ss In

tra

Dis

tric

t In

tra-

Dis

tric

t

TOTA

L

FY

200

7 Pr

opos

ed

Bud

get,

Gro

ss

Fund

s

Agy

Cde

Age

ncy

Nam

eFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

Es

Gov

ernm

enta

l Dire

ctio

n an

d Su

ppor

tA

B0

CO

UN

CIL

OF

THE

DIS

TRIC

T O

F C

OLU

MB

IA15

7.66

164.

0016

4.00

0.00

164.

000.

000.

0016

4.00

0.00

164.

00A

C0

OFF

ICE

OF

THE

D.C

. AU

DIT

OR

16.0

018

.00

18.0

00.

0018

.00

0.00

0.00

18.0

00.

0018

.00

DX0

AD

VISO

RY

NEI

GH

BO

RH

OO

D C

OM

MIS

SIO

NS

1.00

2.50

2.50

0.00

2.50

0.00

0.00

2.50

0.00

2.50

AA

0O

FFIC

E O

F TH

E M

AYO

R75

.00

100.

0082

.00

0.00

82.0

012

.00

0.00

94.0

01.

0095

.00

BA

0O

FFIC

E O

F SE

CR

ETA

RY

23.0

032

.00

27.0

02.

0029

.00

0.00

0.00

29.0

00.

0029

.00

CW

0C

UST

OM

ER S

ERVI

CE

OPE

RA

TIO

NS

11.0

011

.10

4.00

0.00

4.00

0.00

0.00

4.00

7.00

11.0

0A

E0O

FFIC

E O

F C

ITY

AD

MIN

ISTR

ATO

R79

.03

107.

0072

.50

1.26

73.7

615

.24

0.00

89.0

07.

0096

.00

RK

0O

FFIC

E O

F R

ISK

MA

NA

GEM

ENT

12.9

635

.00

29.0

00.

0029

.00

0.00

0.00

29.0

00.

0029

.00

BE0

OFF

ICE

OF

PER

SON

NEL

124.

3113

7.16

105.

055.

8211

0.87

0.00

0.00

110.

8725

.00

135.

87H

D0

HU

MA

N R

ESO

UR

CES

DEV

ELO

PMEN

T8.

0011

.00

11.0

00.

0011

.00

0.00

0.00

11.0

00.

0011

.00

AS0

OFF

ICE

OF

FIN

AN

CE

AN

D R

ESO

UR

CE

MA

NA

GEM

ENT

41.0

045

.00

41.6

00.

0041

.60

0.00

0.00

41.6

03.

4045

.00

PO0

OFF

ICE

OF

CO

NTR

AC

TIN

G A

ND

PR

OC

UR

EMEN

T14

1.18

155.

0012

8.00

5.00

133.

000.

000.

0013

3.00

19.0

015

2.00

TO0

OFF

ICE

OF

THE

CH

IEF

TEC

HN

OLO

GY

OFF

ICER

188.

0019

1.00

221.

000.

0022

1.00

0.00

0.00

221.

004.

0022

5.00

AM

0O

FFIC

E O

F PR

OPE

RTY

MA

NA

GEM

ENT

215.

8826

7.00

42.0

011

.00

53.0

00.

000.

0053

.00

214.

0026

7.00

AF0

CO

NTR

AC

T A

PPEA

LS B

OA

RD

5.00

6.00

6.00

0.00

6.00

0.00

0.00

6.00

0.00

6.00

DL0

BO

AR

D O

F EL

ECTI

ON

& E

THIC

S34

.22

50.0

050

.00

0.00

50.0

00.

000.

0050

.00

0.00

50.0

0C

J0O

FFIC

E O

F C

AM

PAIG

N F

INA

NC

E15

.00

15.0

016

.00

0.00

16.0

00.

000.

0016

.00

0.00

16.0

0C

G0

PUB

LIC

EM

PLO

YEE

REL

ATI

ON

S B

OA

RD

5.00

5.01

5.01

0.00

5.01

0.00

0.00

5.01

0.00

5.01

CH

0O

FFIC

E O

F EM

PLO

YEE

APP

EALS

13.1

914

.18

14.1

80.

0014

.18

0.00

0.00

14.1

80.

0014

.18

EA0

MET

RO

POLI

TAN

WA

SHIN

GTO

N C

OU

NC

IL O

F G

OVE

RN

MEN

TS0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00C

B0

OFF

ICE

OF

THE

ATT

OR

NEY

GEN

ERA

L FO

R T

HE

DIS

TRIC

T O

F C

OLU

MB

IA46

7.71

545.

3042

7.30

14.0

044

1.30

137.

280.

0057

8.58

84.1

066

2.68

AD

0O

FFIC

E O

F TH

E IN

SPEC

TOR

GEN

ERA

L94

.90

113.

0010

6.00

0.00

106.

0012

.00

0.00

118.

000.

0011

8.00

AT0

OFF

ICE

OF

THE

CH

IEF

FIN

AN

CIA

L O

FFIC

ER87

4.16

998.

0093

2.00

70.0

01,

002.

003.

000.

001,

005.

0055

.00

1,06

0.00

EPC

EMER

GEN

CY

PUR

CH

ASE

CA

RD

S0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00To

tal,

Gov

ernm

enta

l Dire

ctio

n an

d Su

ppor

t2,

603.

203,

022.

252,

504.

1410

9.08

2,61

3.22

179.

520.

002,

792.

7441

9.50

3,21

2.24

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

Q-1

Page 22: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Gov

ernm

ent o

f the

Dis

tric

t of C

olum

bia

FY 2

007

Prop

osed

Ful

l-Tim

e Eq

uiva

lent

Em

ploy

men

t Aut

horit

yG

ross

Fun

dsFY

200

7 Em

ploy

men

t Aut

horit

y by

Typ

e of

Fun

ding

App

ropr

iatio

nTitl

e

FY 2

005

Act

uals

- G

ross

Fun

ds

FY 2

006

App

rove

d B

udge

t -

G

ross

Fun

dsLo

cal F

unds

Oth

er F

unds

SUB

TOTA

L,

Gen

eral

Fun

dFe

dera

l Fun

dsPr

ivat

e Fu

nds

SUB

TOTA

L,

Gro

ss F

unds

- le

ss In

tra

Dis

tric

t In

tra-

Dis

tric

t

TOTA

L

FY

200

7 Pr

opos

ed

Bud

get,

Gro

ss

Fund

s

Agy

Cde

Age

ncy

Nam

eFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

Es

Econ

omic

Dev

elop

men

t and

Reg

ulat

ion

EB0

OFF

ICE

OF

THE

DEP

UTY

MA

YOR

OF

PLA

NN

ING

36.8

041

.00

29.0

012

.00

41.0

00.

000.

0041

.00

0.00

41.0

0B

D0

OFF

ICE

OF

PLA

NN

ING

57.0

059

.00

61.0

00.

0061

.00

3.00

0.00

64.0

00.

0064

.00

EN0

DEP

AR

TMEN

T O

F SM

ALL

AN

D L

OC

AL

BU

SIN

ESS

DEV

ELO

PMEN

T9.

5010

.00

28.0

00.

0028

.00

0.00

0.00

28.0

00.

0028

.00

TK0

OFF

ICE

OF

MO

TIO

N P

ICTU

RES

AN

D T

ELEV

ISIO

N5.

005.

005.

000.

005.

000.

000.

005.

000.

005.

00B

J0O

FFIC

E O

F ZO

NIN

G16

.00

19.0

019

.00

0.00

19.0

00.

000.

0019

.00

0.00

19.0

0D

B0

DEP

AR

TMEN

T O

F H

OU

SIN

G &

CO

MM

UN

ITY

DEV

ELO

PMEN

T11

2.18

135.

004.

007.

3011

.30

119.

650.

0013

0.95

0.00

130.

95C

F0D

EPA

RTM

ENT

OF

EMPL

OYM

ENT

SER

VIC

ES41

9.95

524.

2699

.68

156.

0425

5.72

282.

140.

0053

7.86

6.04

543.

90D

K0

BO

AR

D O

F A

PPEA

LS A

ND

REV

IEW

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

DA

0B

OA

RD

OF

REA

L PR

OPE

RTY

ASS

ES. &

APP

EALS

3.00

3.00

3.00

0.00

3.00

0.00

0.00

3.00

0.00

3.00

CR

0D

EPT

CO

NSU

MER

& R

EGU

LATO

RY

AFF

AIR

S30

7.13

430.

0029

0.00

126.

0041

6.00

0.00

0.00

416.

000.

0041

6.00

BX0

CO

MM

ISSI

ON

ON

AR

TS &

HU

MA

NIT

IES

0.00

9.00

4.00

0.00

4.00

7.00

0.00

11.0

00.

0011

.00

LQ0

ALC

OH

OL

BEV

ERA

GE

REG

ULA

TIO

N A

DM

INIS

TRA

TIO

N32

.00

43.0

00.

0043

.00

43.0

00.

000.

0043

.00

0.00

43.0

0B

I0D

EPT.

OF

BA

NK

ING

AN

D F

INA

NC

IAL

INST

ITU

TIO

NS

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

DH

0PU

BLI

C S

ERVI

CE

CO

MM

ISSI

ON

45.7

567

.60

0.00

64.6

064

.60

1.50

1.50

67.6

00.

0067

.60

DJ0

OFF

ICE

OF

THE

PEO

PLE'

S C

OU

NSE

L31

.00

33.4

00.

0033

.40

33.4

00.

000.

0033

.40

0.00

33.4

0SR

0D

EPT.

OF

INSU

RA

NC

E, S

ECU

RIT

IES

AN

D B

AN

KIN

G11

3.29

134.

000.

0013

8.00

138.

000.

000.

0013

8.00

0.00

138.

00C

T0O

FFIC

E O

F C

AB

LE T

ELEV

ISIO

N A

ND

TEL

ECO

MM

UN

ICA

TIO

NS

31.1

033

.00

0.00

34.0

034

.00

0.00

0.00

34.0

00.

0034

.00

HY0

HO

USI

NG

AU

THO

RIT

Y SU

BSI

DY

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

AY0

AN

AC

OST

IA W

ATE

RFR

ON

T C

OR

P. S

UB

SID

Y0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00H

P0H

OU

SIN

G P

RO

DU

CTI

ON

TR

UST

FU

ND

SU

BSI

DY

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Tota

l, Ec

onom

ic D

evel

opm

ent a

nd R

egul

atio

n1,

219.

701,

546.

2654

2.68

614.

341,

157.

0241

3.29

1.50

1,57

1.81

6.04

1,57

7.85

Publ

ic S

afet

y an

d Ju

stic

eFA

0M

ETR

OPO

LITA

N P

OLI

CE

DEP

AR

TMEN

T4,

254.

214,

480.

004,

522.

340.

004,

522.

342.

000.

004,

524.

3412

.00

4,53

6.34

FB0

FIR

E A

ND

EM

ERG

ENC

Y SE

RVI

CES

DEP

AR

TMEN

T1,

840.

712,

060.

002,

168.

000.

002,

168.

000.

000.

002,

168.

0024

.00

2,19

2.00

FD0

POLI

CE

OFF

ICER

S' &

FIR

E FI

GH

TER

S' R

ETIR

EMEN

T SY

STEM

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.

00FL

0D

EPA

RTM

ENT

OF

CO

RR

ECTI

ON

S82

1.68

909.

0089

2.00

26.0

091

8.00

0.00

0.00

918.

005.

0092

3.00

FK0

NA

TIO

NA

L G

UA

RD

40.0

353

.00

30.0

00.

0030

.00

36.0

00.

0066

.00

0.00

66.0

0B

N0

D.C

. EM

ERG

ENC

Y M

AN

AG

EMEN

T A

GEN

CY

36.0

039

.00

26.0

00.

0026

.00

13.0

00.

0039

.00

0.00

39.0

0D

Q0

CO

MM

ISSI

ON

ON

JU

DIC

IAL

DIS

AB

ILIT

IES

& T

ENU

RE

2.00

2.00

2.00

0.00

2.00

0.00

0.00

2.00

0.00

2.00

DV0

JUD

ICIA

L N

OM

INA

TIO

N C

OM

MIS

SIO

N1.

001.

001.

000.

001.

000.

000.

001.

000.

001.

00FH

0O

FFIC

E O

F PO

LIC

E C

OM

PLA

INTS

19.0

020

.25

22.2

50.

0022

.25

0.00

0.00

22.2

50.

0022

.25

FZ0

D.C

. SEN

TEN

CIN

G C

OM

MIS

SIO

N5.

006.

006.

000.

006.

000.

000.

006.

000.

006.

00FX

0O

FFIC

E O

F TH

E C

HIE

F M

EDIC

AL

EXA

MIN

ER66

.47

89.0

086

.00

2.00

88.0

00.

000.

0088

.00

0.00

88.0

0FS

0O

FFIC

E O

F A

DM

INIS

TRA

TIVE

HEA

RIN

GS

43.0

061

.25

40.2

53.

0043

.25

0.00

0.00

43.2

515

.00

58.2

5FI

0C

OR

REC

TIO

NS

INFO

RM

ATI

ON

CO

UN

CIL

0.00

2.00

1.00

0.00

1.00

0.00

0.00

1.00

0.00

1.00

FJ0

CR

IMIN

AL

JUST

ICE

CO

OR

DIN

ATI

NG

CO

UN

CIL

6.00

9.00

1.85

0.00

1.85

7.15

0.00

9.00

0.00

9.00

FV0

FOR

ENSI

CS

LAB

OR

ATO

RY

TEC

HN

ICIA

N T

RA

ININ

G P

RO

GR

AM

0.00

10.0

020

.00

0.00

20.0

00.

000.

0020

.00

0.00

20.0

0U

C0

OFF

ICE

OF

UN

IFIE

D C

OM

MU

NIC

ATI

ON

S29

3.96

382.

0017

6.00

208.

0038

4.00

0.00

0.00

384.

000.

0038

4.00

Tota

l, Pu

blic

Saf

ety

and

Just

ice

7,42

9.06

8,12

3.50

7,99

4.69

239.

008,

233.

6958

.15

0.00

8,29

1.84

56.0

08,

347.

84

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

Q-2

Page 23: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Gov

ernm

ent o

f the

Dis

tric

t of C

olum

bia

FY 2

007

Prop

osed

Ful

l-Tim

e Eq

uiva

lent

Em

ploy

men

t Aut

horit

yG

ross

Fun

dsFY

200

7 Em

ploy

men

t Aut

horit

y by

Typ

e of

Fun

ding

App

ropr

iatio

nTitl

e

FY 2

005

Act

uals

- G

ross

Fun

ds

FY 2

006

App

rove

d B

udge

t -

G

ross

Fun

dsLo

cal F

unds

Oth

er F

unds

SUB

TOTA

L,

Gen

eral

Fun

dFe

dera

l Fun

dsPr

ivat

e Fu

nds

SUB

TOTA

L,

Gro

ss F

unds

- le

ss In

tra

Dis

tric

t In

tra-

Dis

tric

t

TOTA

L

FY

200

7 Pr

opos

ed

Bud

get,

Gro

ss

Fund

s

Agy

Cde

Age

ncy

Nam

eFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

Es

Publ

ic E

duca

tion

Syst

emG

A0

D.C

. PU

BLI

C S

CH

OO

LS10

,598

.82

11,0

24.7

38,

811.

4527

.00

8,83

8.45

898.

4267

.45

9,80

4.32

534.

7510

,339

.07

GX0

TEA

CH

ERS'

RET

IREM

ENT

FUN

D0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00G

D0

STA

TE E

DU

CA

TIO

N O

FFIC

E59

.65

77.2

539

.03

3.00

42.0

337

.25

0.00

79.2

80.

0079

.28

GC

0D

.C. P

UB

LIC

CH

AR

TER

SC

HO

OLS

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

GF0

UN

IVER

SITY

OF

THE

DIS

TRIC

T O

F C

OLU

MB

IA0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00G

G0

UN

IVER

SITY

OF

THE

DIS

TRIC

T O

F C

OLU

MB

IA S

UB

SID

Y0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00C

E0D

.C. P

UB

LIC

LIB

RA

RY

387.

4646

9.00

486.

001.

0048

7.00

9.00

0.00

496.

004.

0050

0.00

BX0

CO

MM

ISSI

ON

ON

AR

TS &

HU

MA

NIT

IES

8.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Tota

l, Pu

blic

Edu

catio

n Sy

stem

11,0

53.9

311

,570

.98

9,33

6.48

31.0

09,

367.

4894

4.67

67.4

510

,379

.60

538.

7510

,918

.35

Hum

an S

uppo

rt S

ervi

ces

JA0

DEP

AR

TMEN

T O

F H

UM

AN

SER

VIC

ES1,

806.

681,

604.

0059

8.43

0.00

598.

431,

066.

471.

001,

665.

909.

001,

674.

90R

L0C

HIL

D A

ND

FA

MIL

Y SE

RVI

CES

AG

ENC

Y83

3.73

953.

4360

8.96

0.00

608.

9665

.63

0.00

674.

5927

1.41

946.

00R

M0

DEP

AR

TMEN

T O

F M

ENTA

L H

EALT

H1,

438.

951,

593.

741,

439.

7437

.00

1,47

6.74

23.0

00.

001,

499.

7491

.00

1,59

0.74

HC

0D

EPA

RTM

ENT

OF

HEA

LTH

1,10

0.49

1,36

9.92

303.

6114

1.25

444.

8673

0.05

0.00

1,17

4.91

7.20

1,18

2.11

HA

0D

EPT

OF

PAR

KS

AN

D R

ECR

EATI

ON

679.

3998

1.00

621.

0060

.00

681.

000.

0024

.00

705.

0016

0.00

865.

00B

Y0O

FFIC

E O

N A

GIN

G21

.00

26.0

016

.50

0.00

16.5

09.

000.

0025

.50

3.00

28.5

0PT

0PB

C T

RA

NSI

TIO

N2.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00B

H0

UN

EMPL

OYM

ENT

CO

MPE

NSA

TIO

N F

UN

D0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00B

G0

DIS

AB

ILIT

Y C

OM

PEN

SATI

ON

FU

ND

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

HM

0O

FFIC

E O

F H

UM

AN

RIG

HTS

24.0

031

.00

25.8

00.

0025

.80

4.00

0.00

29.8

00.

0029

.80

BZ0

OFF

ICE

ON

LA

TIN

O A

FFA

IRS

11.0

012

.00

13.0

30.

0013

.03

0.00

0.00

13.0

30.

0013

.03

JF0

D.C

. EN

ERG

Y O

FFIC

E35

.98

50.0

02.

1015

.93

18.0

331

.97

0.00

50.0

04.

0054

.00

JY0

CH

ILD

REN

AN

D Y

OU

TH IN

VEST

MEN

T FU

ND

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

BR

0B

RO

WN

FIEL

D R

EMED

IATI

ON

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

AP0

ASI

AN

AN

D P

AC

IFIC

ISLA

ND

ER A

FFA

IRS

5.00

7.00

7.00

0.00

7.00

0.00

0.00

7.00

0.00

7.00

VA0

OFF

ICE

OF

VETE

RA

NS

AFF

AIR

S3.

003.

003.

000.

003.

000.

000.

003.

000.

003.

00R

N0

INC

ENTI

VES

FOR

AD

OPT

ION

OF

CH

ILD

REN

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

JZ0

DEP

AR

TMEN

T O

F YO

UTH

REH

AB

ILIT

ATI

ON

SER

VIC

ES0.

0058

2.00

678.

000.

0067

8.00

0.00

0.00

678.

005.

0068

3.00

Tota

l, H

uman

Sup

port

Ser

vice

s5,

961.

227,

213.

094,

317.

1725

4.18

4,57

1.35

1,93

0.12

25.0

06,

526.

4755

0.61

7,07

7.08

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

Q-3

Page 24: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Gov

ernm

ent o

f the

Dis

tric

t of C

olum

bia

FY 2

007

Prop

osed

Ful

l-Tim

e Eq

uiva

lent

Em

ploy

men

t Aut

horit

yG

ross

Fun

dsFY

200

7 Em

ploy

men

t Aut

horit

y by

Typ

e of

Fun

ding

App

ropr

iatio

nTitl

e

FY 2

005

Act

uals

- G

ross

Fun

ds

FY 2

006

App

rove

d B

udge

t -

G

ross

Fun

dsLo

cal F

unds

Oth

er F

unds

SUB

TOTA

L,

Gen

eral

Fun

dFe

dera

l Fun

dsPr

ivat

e Fu

nds

SUB

TOTA

L,

Gro

ss F

unds

- le

ss In

tra

Dis

tric

t In

tra-

Dis

tric

t

TOTA

L

FY

200

7 Pr

opos

ed

Bud

get,

Gro

ss

Fund

s

Agy

Cde

Age

ncy

Nam

eFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

Es

Publ

ic W

orks

KT0

DEP

AR

TMEN

T O

F PU

BLI

C W

OR

KS

1,18

2.36

1,43

2.02

1,26

6.74

8.00

1,27

4.74

0.00

0.00

1,27

4.74

155.

401,

430.

14K

A0

DEP

AR

TMEN

T O

F TR

AN

SPO

RTA

TIO

N94

.13

104.

000.

0010

0.25

100.

250.

750.

0010

1.00

3.00

104.

00K

V0D

EPA

RTM

ENT

OF

MO

TOR

VEH

ICLE

S27

0.01

389.

0027

2.75

122.

9539

5.70

0.00

0.00

395.

700.

0039

5.70

KG

0D

ISTR

ICT

DEP

AR

TMEN

T O

F EN

VIR

ON

MEN

T0.

000.

0066

.00

36.0

510

2.05

83.9

50.

0018

6.00

2.00

188.

00TC

0D

.C. T

AXI

CA

B C

OM

MIS

SIO

N13

.00

17.0

013

.00

3.00

16.0

00.

000.

0016

.00

0.00

16.0

0K

C0

WA

SHIN

GTO

N M

ETR

O A

REA

TR

AN

SIT

CO

MM

ISSI

ON

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

KE0

WA

SHIN

GTO

N M

ETR

O A

REA

TR

AN

SIT

AU

THO

RIT

Y0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00K

D0

SCH

OO

L TR

AN

SIT

SUB

SID

Y0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00To

tal,

Publ

ic W

orks

1,55

9.50

1,94

2.02

1,61

8.49

270.

251,

888.

7484

.70

0.00

1,97

3.44

160.

402,

133.

84

Fina

ncin

g an

d O

ther

RD

0R

ESER

VE0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00D

S0R

EPA

YMEN

T O

F LO

AN

S A

ND

INTE

RES

T0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00ZD

0R

EPA

YMEN

T O

F G

ENER

AL

FUN

D D

EFIC

IT0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00ZA

0SH

OR

T-TE

RM

BO

RR

OW

ING

S0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00SB

0IN

AU

GU

RA

L EX

PEN

SES

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

CP0

CER

TIFI

CA

TES

OF

PAR

TIC

IPA

TIO

N0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00ZH

0SE

TTLE

MEN

TS A

ND

JU

DG

MEN

TS0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00ZZ

0W

ILSO

N B

UIL

DIN

G0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00U

P0W

OR

KFO

RC

E IN

VEST

MEN

TS0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00TT

0TO

BA

CC

O T

RU

ST F

UN

D0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00D

O0

NO

N-D

EPA

RTM

ENTA

L0.

0016

.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

EP0

EMER

GEN

CY

PLA

NN

ING

AN

D S

ECU

RIT

Y FU

ND

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

TE0

ON

E-TI

ME

EXPE

ND

ITU

RES

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

TX0

TAX

INC

REM

ENT

FIN

AN

CIN

G (T

IF) P

RO

GR

AM

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

CS0

CA

SH R

ESER

VE0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00G

R0

GR

AN

T D

ISA

LLO

WA

NC

E0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00EL

OEQ

UIP

MEN

T LE

ASE

OPE

RA

TIN

G0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00SV

0EM

ERG

ENC

Y A

ND

CO

NTI

NG

ENC

Y R

ESER

VE F

UN

DS

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

CN

0PA

Y-G

O C

ON

TIN

GEN

CY

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

DT0

REP

AYM

ENT

OF

REV

ENU

E B

ON

DS

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Tota

l, Fi

nanc

ing

and

Oth

er0.

0016

.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Tota

l Gen

eral

Ope

ratin

g Fu

nds

29,8

26.6

133

,434

.10

26,3

13.6

51,

517.

8527

,831

.50

3,61

0.45

93.9

531

,535

.90

1,73

1.30

33,2

67.2

0

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

Q-4

Page 25: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0

Gov

ernm

ent o

f the

Dis

tric

t of C

olum

bia

FY 2

007

Prop

osed

Ful

l-Tim

e Eq

uiva

lent

Em

ploy

men

t Aut

horit

yG

ross

Fun

dsFY

200

7 Em

ploy

men

t Aut

horit

y by

Typ

e of

Fun

ding

App

ropr

iatio

nTitl

e

FY 2

005

Act

uals

- G

ross

Fun

ds

FY 2

006

App

rove

d B

udge

t -

G

ross

Fun

dsLo

cal F

unds

Oth

er F

unds

SUB

TOTA

L,

Gen

eral

Fun

dFe

dera

l Fun

dsPr

ivat

e Fu

nds

SUB

TOTA

L,

Gro

ss F

unds

- le

ss In

tra

Dis

tric

t In

tra-

Dis

tric

t

TOTA

L

FY

200

7 Pr

opos

ed

Bud

get,

Gro

ss

Fund

s

Agy

Cde

Age

ncy

Nam

eFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

EsFT

Es

Ente

rpris

e an

d O

ther

Fun

dsLA

0W

ATE

R A

ND

SEW

ER A

UTH

OR

ITY

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

LB0

WA

SHIN

GTO

N A

QU

EDU

CT

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

SW0

STO

RM

WA

TER

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

DC

0D

.C. L

OTT

ERY

& C

HA

RIT

AB

LE G

AM

ES C

ON

TRO

L B

OA

RD

70.6

677

.00

0.00

77.0

077

.00

0.00

0.00

77.0

00.

0077

.00

SC0

SPO

RTS

AN

D E

NTE

RTA

INM

ENT

CO

MM

ISSI

ON

53.7

30.

000.

000.

000.

000.

000.

000.

000.

000.

00D

Y0D

.C. R

ETIR

EMEN

T B

OA

RD

26.0

045

.00

0.00

46.0

046

.00

0.00

0.00

46.0

00.

0046

.00

FP0

CO

RR

ECTI

ON

AL

IND

UST

RIE

S0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00ES

0W

ASH

ING

TON

CO

NVE

NTI

ON

CEN

TER

AU

THO

RIT

Y0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00N

C0

NA

TIO

NA

L C

API

TAL

REV

ITA

LIZA

TIO

N C

OR

POR

ATI

ON

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

GF0

UN

IVER

SITY

OF

THE

DIS

TRIC

T O

F C

OLU

MB

IA75

2.97

1,07

9.30

633.

0022

2.00

855.

0012

3.00

23.0

01,

001.

0074

.00

1,07

5.00

UV0

D.C

. OFF

ICE

OF

PER

SON

AL

AG

ENC

Y TR

UST

FU

ND

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UW

0D

.C. P

UB

LIC

LIB

RA

RY

TRU

ST F

UN

DS

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UI0

UN

EMPL

OYM

ENT

CO

MPE

NSA

TIO

N F

UN

D0.

000.

000.

000.

000.

000.

000.

000.

000.

000.

00A

W0

AN

AC

OST

IA W

ATE

RFR

ON

T C

OR

POR

ATI

ON

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UZ0

HO

USI

NG

PR

OD

UC

TIO

N T

RU

ST F

UN

D0.

000.

004.

080.

004.

080.

000.

004.

080.

004.

08To

tal,

Ente

rpris

e an

d O

ther

Fun

ds90

3.36

1,20

1.30

637.

0834

5.00

982.

0812

3.00

23.0

01,

128.

0874

.00

1,20

2.08

Gra

nd T

otal

, DIS

TRIC

T G

OV

ER

NM

EN

T 30

,729

.97

34,6

35.4

026

,950

.73

1,86

2.85

28,8

13.5

83,

733.

4511

6.95

32,6

63.9

81,

805.

3034

,469

.28

FY

20

07

Pro

po

sed

Bu

dge

t an

d F

inan

cial

Pla

nP

age

Q-5

Page 26: FY 2007 Proposed Budget and Financial Plan...GI0 DISTRICT OF COLUMBIA EDUCATIONAL INVESTMENT FUND 0 21,000 0 0 0 -21,000 GJ0 DISTRICT OF COLUMBIA CHARTER SCHOOLS INVESTMENT FUND 0