BUDGET

Chairman Kane submits testimony to Councilmember Kenyan McDuffie at the Budget Oversight Hearing.

2017 Fiscal Year Budget

The PSC’s budget is comprised of two primary revenue types: Operating Funds (or Special Purpose Revenue) and Grant Funds. As an independent D.C. government agency, the PSC’s operating budget is not funded by taxpayers, but rather by assessments levied on regulated utility companies based on their share of revenue derived in the D.C. marketplace. The PSC’s expenditures for Special Purpose Revenue were $12,764,288 in FY 2015, $13,448,499 in FY 2016 and $12,846,402 in FY 2017. Grant funds are obtained through the Federal government. Total grant-funded expenditures were $442,571 in FY 2015, $486,473 in FY 2016 and $475,476 in FY 2017. In addition, the agency expended and $55,197 in FY 2015 in intra-District funds. No expenditures were incurred in intra-District category in FY 2016 and FY 2017. The expenditures in Private Donations were $14,615 in FY 2015, $11,876 in FY 2016 and $10,276 in FY 2017. The gross expenditures were $ 13,276,671 for FY2015, $ 13,946,848 for FY 2016 and $ 13,332,154 for FY 2017.


Public Service Commission (DH0)
Budget vs Expenditure Summary
FY 2015-2017 (FY 2018 Approved)
(dollars in thousands)

FY 2015-2017 Budget Summary

Comptroller Source Group
FY 2015 Actual Exp.
FY 2016 Actual Exp.
FY 2017 Approved Budget
FY 2017 Actual Exp.
FY 2017 Unexp. Bal.
% FY 2017 Unexp. Bal.
FY 2018 Approved Budget
Variance Over FY 2017 Budget
0011-REGULAR PAY - CONT FULL TIME
6,933
6,781
7,778
7,351
427
5%
8,377
599
0012-REGULAR PAY - OTHER
1,107
1,044
1,206
895
311
26%
1,036
-170
0013-ADDITIONAL GROSS PAY
86
67
0
96
-96
-
-
0
0014-FRINGE BENEFITS - CURR PERSONNEL
1,429
1,557
1,923
1,619
304
16%
2,014
91
0015 - Overtime
5
6
0
5
-5
-
-
0
Subtotal Personnel Services (PS):
8,930
9,455
10,907
9,966
941
9%
11,427
520
0020-SUPPLIES AND MATERIALS
34
57
36
61
-25
-69%
36
0
0030-ENERGY, COMM. AND BLDG RENTALS
2
2
4
1
3
75%
2
-2
0031-TELEPHONE, TELEGRAPH, TELEGRAM, ETC
78
84
79
78
1
1%
81
2
0032-RENTALS - LAND AND STRUCTURES
1,855
1,181
1,546
1,542
4
0%
1,615
69
0033-JANITORIAL SERVICES
0
0
0
-
0
0%
-
0
0035-OCCUPANCY FIXED COSTS
0
0
0
-
0
0%
25
25
0040-OTHER SERVICES AND CHARGES
2,096
1,269
904
1,339
-435
-48%
950
46
0041-CONTRACTUAL SERVICES - OTHER
141
212
192
108
84
44%
192
0
0050-SUBSIDIES AND TRANSFERS
0
1,308
0
-
0
-
-
0
0070-EQUIPMENT & EQUIPMENT RENTAL
141
379
221
237
-16
-7%
271
50
Subtotal Non-Personnel Services (NPS):
4,347
4,492
2,982
3,366
-384
-13%
3,172
190
Gross Funds
13,277
13,947
13,889
13,332
557
4%
14,599
710

FTEs

Appropriated Fund
FY 2015 Actual FTEs
FY 2016 Actual FTEs
FY 2017 Approved FTEs
FY 2017 Actual FTEs
FY 2017 FTE Variance
% Variance
FY 2018 Approved Budget
FY 2018 Variance Over FY 2017 Budget
Special Purpose Revenue
80.1
73.5
80.5
79.7
0.8
1%
80.5
0.0
Federal Grant Funds
2.9
3.1
4.1
3.6
0.5
12%
4.1
0.0
Gross Funds
83.0
76.6
84.6
83.3
1.3
2%
84.6
0.0

Note: The reduction the in the FY 2017 budget results from the absence of CSG 50 budget (Subsidies and Transfer/refunds to utility companies).