topfec.jpg (8897 bytes)

FEDERAL ELECTION COMMISSION

BUDGET REQUEST FOR FY 2000

CONGRESSIONAL JUSTIFICATION

 

Submitted to Congress and OMB March 3, 1999

 

EXECUTIVE SUMMARY

 

The Commission submits a budget request of $38,516,000 (356.5 FTE) for FY 2000. It represents a continuation of the FY 1999 funding level, as adjusted for inflation, new Information Technology (IT), or ADP, initiatives and personnel pay and benefits increases. It differs from the FY 1999 appropriation, however, in that it would fund 9 additional staff for the compliance and public financing programs (and .5 FTE in administrative support staff.) Although the stand-alone cost for adding 9 staff (personnel plus direct non-personnel costs) is an additional $656,000, this amount is offset in part by the elimination from the FY 2000 budget of several non-recurring expenses in the FY 1999 budget. In effect, for FY 2000 we have allocated to personnel costs funds expended in FY 1999 on one-time, non-personnel expenses. This shift allows the agency to maximize its return on the FY 1999 investment in the infrastructure supporting the Commission’s core programs. The 9 additional staff are allocated to audit and enforcement activities in FY 2000.

The enhancements in this budget request will enable the Commission to:

Complete the audits of an increased number of Presidential candidates from the 2000 election within two years after the general election.

Develop and maintain enhanced computer capabilities, including

electronic filing,

the imaging of reports for Internet access, and

a computer program for managing legal operations.

Carry out a more credible and timely enforcement program.

Difference Between FY 1999 Appropriation and FY 2000 Request

The difference between the FY 1999 appropriation and the FY 2000 request is an increase of $1,666,000, which reflects a modest net increase of 4.5% from the FY 1999 appropriation. Most of this increase is explained by increases in federal pay and benefits costs (an increase of $991,500) because of COLAs and inflation in benefits costs, and inflation adjustments for GSA rent and basic overhead (an increase of $345,000), for a total increase resulting from inflation and other uncontrollable costs of $1,336,500. In addition to these basic costs we have added two programmatic requests for funding in FY 2000 totaling another $1,108,000. This total request is then offset to some degree by certain one-time costs incurred in FY 1999, but for which funding is not required in FY 2000, for a reduction of $778,500 in FY 2000. This leaves a net total increase of $1,666,000.

The programmatic increases include $452,000 for the cost of the multiyear IT developmental initiatives (part of our five-year IT Strategic Plan) and $656,000 for the cost of 9 additional staff (FTE) for the public financing and compliance programs. New staff would be allocated between the Audit Division (3) and the General Counsel’s Office (6).

The reductions in costs from FY 1999 can be explained by several items. The Commission’s FY 1999 appropriation contained an earmark for a final increment of $1,120,000, which Congress encouraged the Commission to use for compliance (enforcement) initiatives which did not require additional staff hires. Subject to approval by the Appropriations Committees, the Commission earmarked these funds for several compliance activities: enforcement and litigation staff deposition and travel costs, legal training, computerized legal research tools, and computerized legal document imaging and indexing costs. The Commission is in the process of exploring some further initiatives in the compliance program which do not utilize additional staff resources (FTE) with the final $442,000 of these funds. Many of these items are one-time costs not requiring continued funding in FY 2000.

Furthermore, the Commission incurred some one-time costs for building renovations in FY 1999, as we acquired additional space in our currently occupied building, plus underwent renovations to existing space. Finally, the Commission determined to allocate an additional $100,000 to the Office of Elections Administration to initiate the revision of the Voting Systems Standards (VSS) in FY 1999. The final FY 2000 budget request is offset by all these one-time costs.

Differences FY 1999 to FY 2000

FY 1999 Appropriation $36,850,000

+ Increases in pay costs, rent costs, and overhead costs 1,336,500

- Net reductions from one-time costs FY 1999 (778,500)

+ IT Increase (see p. 22) 452,000

+ Staff Increase of 9 FTE 656,000

= Budget for FY 2000 $38,516,000

Mission

Our FY 2000 budget request will enable the Commission to perform its statutory mission and meet its program goals and objectives. The Commission’s budget request justification therefore reflects its fundamental mission: to administer and enforce the three main components of the Federal Election Campaign Act (FECA), as amended:

The disclosure of campaign finance information;

The monitoring and enforcing of contribution limitations and prohibitions; and

The public financing of Presidential elections.

Additionally, the Commission has the mandated responsibility of compiling information and reviewing procedures related to the administration of federal elections.

Programs, Objectives and Goals (See p. 13)

To accomplish this mission, the Commission has established several programs—core programs and management programs. For each program, the Commission has defined objectives and goals, which are listed in the full discussion of the FY 2000 budget (pp. 6 to 27).

The programs are listed below, followed by the dollar amount and FTE needed to achieve the objectives and goals under the FY 2000 Budget:

Promoting Disclosure (core) - $7,698,803 and 107.5 FTE

Obtaining Compliance with the Federal Election Campaign Act (core) - $9,740,540 and 109.4 FTE

Administering the Public Financing of Presidential Elections (core) - $3,211,043 and 42.6 FTE

Election Administration (core) - $607,500 and 5 FTE

Special IT Projects (management) - $4,866,500 and 8.5 FTE

Commission Policy and Administration (management) - $12,391,515 and 83.5 FTE

Internal IT Enhancements (See p. 22)

Under the Current Budget Request, the agency will fund new IT initiatives in the following four areas:

Computer Security

World Wide Web

Document Management

Client/Server Development and Conversion

 

Electronic Filing (See p. 23)

By the start of 1998, the Commission’s full electronic filing system was in place. (Under current law, electronic filing is optional for any political committee, other than Senate committees and the national parties’ Senate campaign committees.)

During FY 1999, the agency is "rolling out" this program, that is, it is developing incentives to encourage committees to file their reports electronically. Although the option of electronic filing will remain a voluntary decision under existing law, the system could handle all filers.

Year 2000 Computer Adjustment (See p. 24)

By March 1999, the Commission will complete work to ensure the viability of its computer programs and database in the year 2000.

Past IT Initiatives (See pp. 24)

The Commission has been working on several IT enhancements since 1995. These initiatives have resulted in improved disclosure services, with minimal increase in staff to administer the services. The Commission now provides disclosure services faster, in greater depth and to a larger audience than ever before. The initiatives have also assisted the FEC staff in certifying and auditing public funds provided to presidential candidates in the public funding program, and have enhanced the staff’s capabilities in compliance efforts such as audits, enforcement, litigation, and the compliance referral processes.

FEDERAL ELECTION COMMISSION

FY 2000 BUDGET REQUEST

 

The Commission submits a budget request of $38,516,000 million (356.5 FTE) for FY 2000. It represents a continuation of the FY 1999 funding level, as adjusted for inflation, new IT initiatives and personnel benefits. It differs from the FY 1999 appropriation, however, in that it would fund 9 additional staff for the compliance and public financing programs (and .5 FTE in administrative support staff.) The final request for FY 2000 is virtually the same request the FEC submitted concurrently to Congress and OMB in November 1998. After discussions with OMB, the FEC and OMB reached agreement and the President’s Budget Request for the FEC for FY 2000 is for $38,516,000 million and 356.5 FTE.

Although the stand-alone cost for adding 9 staff (personnel plus direct non-personnel costs) represents an additional $656,000, this amount is offset in part by the elimination from the FY 2000 budget of several non-recurring expenses in the FY 1999 budget (see Table 1). In effect, for FY 2000 we have allocated to personnel costs the amount expended in FY 1999 on one-time, non-personnel expenses. This shift allows the agency to maximize its return on the FY 1999 investment in the infrastructure supporting the Commission’s core programs. The 9 additional staff are allocated to audit and enforcement activities in FY 2000.

The enhancement in this budget request will enable the Commission to:

Complete the audits of an increased number of Presidential candidates from the 2000 election within two years after the election.

Develop and maintain computer capabilities, including

electronic filing,

the imaging of reports for Internet access, and

a computer program for managing legal operations.

Carry out a more credible enforcement program.

 

Difference Between FY 1999 Appropriation and FY 2000 Request

As indicated in Table 1 below, the difference between the FY 1999 appropriation and the FY 2000 request is explained by increases in federal pay and benefits costs, inflation adjustments for GSA rent and basic overhead support costs, an increase in the cost of the multiyear IT developmental initiatives from FY 1999 to FY 2000 per the Commission’s IT Strategic Plan, and the cost of 9 additional staff (FTE) for the public financing and compliance programs.

New staff would be allocated between the Audit Division (3) and the General Counsel’s Office (6). In keeping with immediate past budget requests, the Commission is not requesting additional staff resources in the disclosure activities, but is limiting its request for additional resources allocated to the audit, enforcement, litigation, audit review, and computer support programs.

The net difference between the FY 1999 appropriation and the FY 2000 request is an increase of $1,666,000, which reflects a modest net increase of 4.5% from the FY 1999 appropriation. Most of this increase is explained by the increases in federal pay and benefits costs because of COLAs and inflation, and inflation adjustments for GSA rent and basic overhead, for a total increase resulting from inflation and other uncontrollable costs of $1,336,500. This is reduced by certain one-time costs incurred in FY 1999, but for which funding is not required in FY 2000, for a total reduction of $778,500 in FY 2000. This leaves a net increase of $558,000, to which we have added the two programmatic requests for funding in FY 2000, that bring the total increase up to $1,666,000. Thus, our increases resulting from inflation and for the requested programmatic increases are partially offset by the reductions from one-time costs incurred during FY 1999.

The programmatic increases include $452,000 for the cost of the IT developmental initiatives (part of our five-year IT Strategic Plan) and $656,000 for the cost of 9 additional staff (FTE) for the public financing and compliance programs.

The reductions in costs from FY 1999 can be explained by several items. The Commission’s FY 1999 appropriation contained an earmark for a final increment of $1,120,000, which Congress encouraged the Commission to use for compliance (enforcement) initiatives which did not require additional staff hires. Subject to approval by the Appropriations Committees, the Commission earmarked these funds for several compliance activities: enforcement and litigation staff deposition and travel costs, legal training, computerized legal research tools, and computerized legal document imaging and indexing costs. The Commission is in the process of exploring some further initiatives in the compliance program which do not utilize additional staff resources (FTE) with the final $442,000 of these funds. Many of these items will be one-time costs not requiring continued funding in FY 2000.

Furthermore, the Commission incurred some one-time costs for building renovations in FY 1999, as we acquired additional space in our currently occupied building, plus underwent renovations to existing space. Finally, the Commission determined to allocate an additional $100,000 to the Office of Elections Administration to initiate the revision of the Voting Systems Standards (VSS) in FY 1999.

State and local elections officials have requested that the FEC update the previously issued voluntary VSS, which have proved valuable to elections administrators in selecting vote counting and recording equipment. Funds for this project were not included in the original FY 1999 budget request by the Commission, and the request was made too late for inclusion in the Commission’s FY 2000 budget request. However, the FEC has made a commitment to start the revisions in FY 1999, and to make any funds which may become available in FY 2000 a priority reallocation to this project. If necessary, the Office of Elections Administration has committed to using existing contract funds in FY 2000 for the VSS update.

The final FY 2000 budget request is offset by all these one-time costs incurred in FY 1999. The net result is a modest increase in staff of 9 FTE (2.6%) and a total 4.5% increase over FY 1999 funding: a net 1.5% increase for inflationary increases and 3.0% for the 9 additional staff and increases in IT expenditures. Given the importance of the Commission’s mission in relation to the electoral process, we believe this is a reasonable request.

Table 1 depicts in greater detail the increases from FY 1999 to FY 2000 and the allocation of the $1.120 million compliance earmark in FY 1999.

TABLE 1 FEC FY 1999 TO FY 2000

 

26 feb 99

TABLE 1: FEC OBJECT CLASS SUMMARY FY 1999 TO FY 2000

FY 1999

FY 1999

FY 1999

FY 1999

FY 1999

FY 1999 TO

FY 2000

OBJECT CLASS

BASE M. PLAN

BASE M. PLAN

BASE M. PLAN

M. PLAN

M. PLAN

FY 2000

BUDGET

ORIGINAL

CHANGES

REVISED

$1.1M EARMARK

TOTAL

INCREASE

REQUESTED

PERSONNEL BASE 347 FTE

24,335,000

-

24,335,000

-

24,335,000

-

24,335,000

PERSONNEL (FY 2000 COLAS)

-

-

-

-

-

991,500

991,500

PERSONNEL (10 FTE "LAPSE")*

-

(927,500)

(927,500)

-

(927,500)

927,500

-

ADDITIONAL 9 FTE

-

-

-

-

-

551,500

551,500

TOTAL PERSONNEL

24,335,000

(927,500)

23,407,500

-

23,407,500

2,470,500

25,878,000

BASE NON-PERSONNEL

3,710,550

261,450

3,972,000

-

3,972,000

183,000

4,155,000

GSA RENT

3,217,500

7,500

3,225,000

-

3,225,000

162,000

3,387,000

IT (ADP) INITIATIVES NON-PERS

3,814,500

-

3,814,500

-

3,814,500

452,000

4,266,500

VSS REVISIONS

-

100,000

100,000

-

100,000

(100,000)

-

CONSTRUCTION/RENOVATIONS

302,450

558,550

861,000

-

861,000

(861,000)

-

DOCUMENT IMAGING

350,000

-

350,000

500,000

850,000

(125,000)

725,000

OGC ENFORCEMENT SUPPORT

-

-

-

108,000

108,000

(108,000)

-

OGC IT RESEARCH SERVICES

-

-

-

70,000

70,000

(70,000)

-

COMPLIANCE INITIATIVES

-

-

-

442,000

442,000

(442,000)

-

SUPPORT ADDITIONAL 9 FTE

-

-

-

-

-

104,500

104,500

TOTAL NON-PERSONNEL

11,395,000

927,500

12,322,500

1,120,000

13,442,500

(804,500)

12,638,000

TOTAL COMMISSION

35,730,000

-

35,730,000

1,120,000

36,850,000

1,666,000

38,516,000

 

* The hiring in FY 99 has not been fast enough to end the year at an aggregate of 347 FTE, although the on-board strength will be close to that figure at the end of the fiscal year. With the personnel cost savings, the FEC has moved to undertake appropriate projects and infrastructure development.

Explanation of Staff (FTE) Increase

Despite large increases in Commission workloads due to ever-increasing federal election related campaign finance activity, the FEC has been relying on improvements in productivity, management initiatives, and technological advances to cope with any increases in disclosure program workloads. However, as the recently completed PricewaterhouseCoopers (PWC) audit of the Commission noted, the FEC’s existing compliance capacity is severely limited. To address the problem, the FEC’s FY 2000 request includes an increase of nine FTE in compliance staff.

The addition of nine FTE in compliance will not enable the Commission to meet its full enforcement workload requirements, but it will enable the FEC to activate more cases and take substantive action on more cases. Although the additional increment will not resolve the compliance capacity issue, it does provide for marginal improvement in the compliance program. The Commission will allocate the 9 additional positions between the Audit Division and the General Counsel’s Office, as explained below.

Audit Division - Increase of 3

Three additional auditors will enable the Commission to handle the increased number of Presidential audits anticipated in the 2000 election cycle. An increase is likely because more candidates are expected to qualify for public funds in 2000 than did in 1996, the year of the last Presidential election. The presidential election of 2000 is essentially "open" for both major parties, and is expected to be heavily competitive in both the primary and general elections. In addition, the continued "front-loading" of the primary process means that there should be early drop-outs from the primary elections, which may enable the FEC to initiate post-primary audits early in the cycle.

General Counsel’s Office - Increase of 6

This year’s request for 6 additional staff will allow the agency to carry out a more credible compliance program, which is fair and more prompt than in FY 1999. The FEC budget request does not, however, replicate the full requests for additional compliance program staff, particularly in enforcement and litigation, made by the Commission in FYs 1998 and 1999. This request is for fewer FTE than was requested by the FEC in FY 1998 and 1999. Therefore, while this request will assist in improving both the number of cases that can be closed with substantive Commission action (i.e. not dismissed with no action) and the case activation ratio, it will not provide for the full desired improvement in the number of cases closed with substantive action or in the case activation ratio.

The additional staff primarily will be used to step up compliance activity. However, the requested staff also reflects the need for additional PFESP staff for the legal and compliance aspects of the public funding programs during the 2000 election cycle.

Budgetary History

Table 2 depicts the FEC staffing by Office and Division from FY 1995 through FY 1999 (projected). Past staff levels are compared to the FY 2000 budget request.

TABLE 2: FEC HISTORICAL FTE

OFFICE

FY 95

FY 96

FY 97

FY 98

FY 99

FY 2000

FY 2000

FY 2000

01-Feb-99

ACTUAL

ACTUAL

ACTUAL

ACTUAL

M. PLAN

BASE

INCREM.

REQUEST

30-Sep

30-Sep

30-Sep

30-Sep

1-Feb

1-Feb

1-Feb

1-Feb

COMMISSIONERS

19.1

16.3

15.6

15.2

18.6

20.0

20.0

STAFF DIRECTOR

26.1

25.8

24.0

23.4

24.4

24.0

24.0

ADMINISTRATION

19.2

20.0

19.5

18.5

20.0

21.0

21.0

AUDIT

31.3

37.3

33.6

31.8

37.0

42.0

3.0

45.0

INFORMATION

13.5

12.7

12.9

12.2

12.5

13.0

13.0

GENERAL COUNSEL

104.3

95.3

92.8

99.4

112.5

115.0

6.0

121.0

CLEARINGHOUSE

6.0

5.2

4.8

4.8

5.0

5.0

5.0

DATA SYSTEMS

35.0

30.7

31.8

30.6

38.5

39.0

39.0

PUBLIC DISCLOSURE

14.6

14.6

12.5

13.5

14.0

14.0

14.0

REPORTS ANALYSIS

41.9

40.4

39.0

39.6

42.0

42.0

42.0

I.G. OFFICE

3.8

4.0

4.0

3.7

4.0

4.0

4.0

SUBTOTAL

314.8

302.3

290.5

292.7

328.5

339.0

9.0

348.0

IT ENHAN./EF

N.A.

6.2

6.2

10.0

8.5

8.5

8.5

TOTAL

314.8

308.5

296.7

302.7

337.0

347.5

9.0

356.5

 

The Commission’s revised FY 1999 Management Plan recognizes that a delay in reaching the authorized staffing level of 347 FTE will result in less than 347 FTE for the entire FY. The FEC does expect to reach the 347 FTE ceiling by the close of FY 1999 and achieve the staffing requested for FY 2000.

Table 3 provides an historical view of the FEC’s budget, allocated among its organizational units.

 

 

TABLE 3: COMMISSION ORGANIZATIONAL UNITS

FY 1995-2000

DIVISION/OFFICE

FY 1995

FY 1996

FY 1997

FY 1998

FY 1999

FY 2000

1-Feb-99

ACTUAL

ACTUAL

ACTUAL

ACTUAL

ENACTED

FEC REQUEST

314.8 FTE

308.5 FTE

306.9 FTE

302 FTE

347 FTE

356.5 FTE

COMMISSIONERS

$ 1,891,507

$ 1,652,437

$ 1,612,216

$ 1,657,033

$ 2,051,239

$ 2,262,500

STAFF DIRECTOR

$ 1,891,571

$ 1,926,607

$ 1,915,353

$ 1,979,493

$ 2,017,094

$ 2,095,000

SDO/COM. SEC.

853,285

824,583

781,676

847,853

952,707

891,500

P AND M

157,348

167,567

168,702

148,505

132,000

195,500

PERSONNEL

414,712

443,578

465,775

444,399

408,887

423,500

PRESS

379,252

401,652

407,964

446,999

445,000

472,500

EEO

86,974

89,227

91,236

91,737

78,500

112,000

ADMINISTRATION

$ 4,511,085

$ 4,803,343

$ 4,831,900

$ 5,261,672

$ 6,465,957

$ 6,087,500

AUDIT

$ 1,916,079

$ 2,216,413

$ 2,369,213

$ 2,294,643

$ 2,552,950

$ 2,992,000

INFORMATION

$ 880,648

$ 921,093

$ 965,088

$ 984,001

$ 1,071,500

$ 1,127,500

OGC

$ 7,277,336

$ 7,012,057

$ 7,789,351

$ 8,839,611

$ 10,663,500

$ 10,883,500

CLEARINGHOUSE

$ 582,636

$ 492,340

$ 523,963

$ 530,507

$ 684,146

$ 607,500

DATA SYSTEMS

$ 2,791,771

$ 2,669,966

$ 2,746,688

$ 2,753,863

$ 3,533,000

$ 3,626,500

PUBLIC DISCLOSURE

$ 774,665

$ 885,013

$ 733,837

$ 806,102

$ 838,114

$ 850,000

RAD

$ 1,711,736

$ 1,738,233

$ 1,805,860

$ 1,856,679

$ 1,998,500

$ 2,110,000

IG

$ 220,407

$ 246,192

$ 268,200

$ 276,464

$ 321,500

$ 327,500

TSP/FERS/CAWRDS

$ -

$ -

$ -

$ -

$ 250,000

$ 680,000

IT/EF/INTERNET

$ 1,179,042

$ 1,912,496

$ 2,581,725

$ 2,935,915

$ 4,402,500

$ 4,866,500

LAPSE

$ 19,517

$ 14,810

$ 21,606

$ 724,017

*

TOTAL

$ 25,648,000

$ 26,491,000

$ 28,165,000

$ 30,900,000

$ 36,850,000

$ 38,516,000

BUDGETS FOR THE SDO COMPONENTS ARE SUBTOTALS OF THE SDO TOTAL.

 

* FY 1998 lapse includes $350,000 carryover of 50% of document imaging funds lapsed, per approval of Congress and OMB, for use in FY 1999 (FY 1999 appropriation supplemented by the additional budget authority, BA, of $350,000.)

Table 4 is an historical summary of the Commission’s budget, by object class.

 

TABLE 4: OBJECT CLASS SUMMARY

OBJECT CLASS

FY 1996

FY 1997

FY 1998

FY 1999

FY 1999

FY 2000

01-Feb-99

ACTUAL

ACTUAL

ACTUAL

PLANNED

TO FY 2000

FEC REQUEST

Sep-96

Sep-97

Sep-98

347 FTE

INCREMENT

356.5 FTE

SALARIES AND BENEFITS

18,654,291

19,089,170

20,261,967

22,951,500

2,526,500

25,478,000

OVERTIME

73,249

130,514

144,654

166,000

(61,000)

105,000

WITNESSES

997

1,569

600

5,000

-

5,000

CASH AWARDS

170,789

187,158

181,995

250,000

10,000

260,000

OTHER

27,146

27,000

6,000

35,000

(5,000)

30,000

TOTAL PERSONNEL

18,926,472

19,435,411

20,595,216

23,407,500

2,470,500

25,878,000

21.01 TRAVEL

140,939

248,074

164,027

324,500

16,500

341,000

22.01 TRANS. OF THINGS

21,122

23,312

31,511

23,000

5,000

28,000

23.11 GSA SPACE

2,527,167

2,514,448

2,484,470

3,225,000

162,000

3,387,000

23.21 COMMERCIAL SPACE

24,502

24,000

25,000

26,000

1,500

27,500

23.31 EQUIPMENT RENTAL

83,762

185,934

101,117

110,500

6,500

117,000

23.32 TELEPHONE LOCAL

180,633

172,940

223,534

270,400

(45,400)

225,000

23.33 LONG DIST./TELEG.

11,277

29,070

19,769

25,000

9,000

34,000

23.34 TELEPHONE INTERCY.

78,514

51,050

37,500

45,000

10,000

55,000

23.35 POSTAGE

229,159

204,730

217,163

175,012

49,988

225,000

24.01 PRINTING

293,669

238,920

260,578

310,205

24,795

335,000

24.02 MICROFILM PRINTS

29,167

20,833

16,664

20,000

-

20,000

25.11 TRAINING

48,537

58,791

95,251

301,395

(178,395)

123,000

25.12 ADMIN. EXPENSES

80,127

45,116

122,398

91,058

(20,558)

70,500

25.13 DEPOSITIONS/TRANS.

28,700

55,633

41,323

83,000

9,000

92,000

25.21 CONTRACTS/OTHER

1,107,161

2,432,487

2,162,292

3,766,152

(637,152)

3,129,000

25.23 OTHER REP./MAINT.

-

4,400

3,261

5,000

5,000

10,000

25.24 TUITION

6,413

3,080

1,333

3,000

2,000

5,000

25.31 FED. AGENCY SERV.

298,892

523,216

1,102,782

1,713,550

(761,550)

952,000

25.41 FACIL. MAINT.

18,901

49,720

145,273

40,000

(25,000)

15,000

25.71 EQUIP. REP./MAINT.

281,389

198,055

216,982

225,950

2,050

228,000

25.72 SOFT/HARDWARE

209,169

351,948

381,710

1,390,500

560,500

1,951,000

26.01 SUPPLIES AND MAT.

496,023

307,364

345,497

293,778

10,722

304,500

26.02 PUBLICATIONS

128,472

137,338

142,463

157,000

(1,000)

156,000

26.03 PUBLICATIONS SERV.

122,082

116,887

107,890

184,500

(49,500)

135,000

31.01 EQUIP. PURCHASES

1,103,941

710,637

1,130,979

633,000

39,500

672,500

NON-PERSONNEL TOTAL

7,549,718

8,707,983

9,580,767

13,442,500

(804,500)

12,638,000

LAPSE END OF FY

14,810

21,606

724,017

*

TOTAL FEC

26,491,000

28,165,000

30,900,000

36,850,000

1,666,000

38,516,000

* FY 1998 lapse includes $350,000 carryover of 50% of document imaging funds lapsed, per approval of Congress

and OMB, for use in FY 1999 (FY 1999 appropriation supplemented by the additional Budget Authority, BA, of $350,000.)

 

* FY 1998 lapse includes $350,000 carryover of 50% of document imaging funds lapsed, per approval of Congress and OMB, for use in FY 1999 (FY 1999 appropriation supplemented by the additional budget authority, BA, of $350,000.)

Program/Objective Analysis

Mission

The Commission’s budget stems from its fundamental mission: to administer and enforce the three main components of the Federal Election Campaign Act, as amended (FECA):

The disclosure of campaign finance information;

Contribution limits and prohibitions; and

The public financing of Presidential elections.

Additionally, following the mandate of the statute, the Commission’s mission includes compiling information and reviewing procedures with respect to the administration of federal elections.

Programs

To accomplish this mission, the Commission has established several programs—core programs and management programs.

The core programs are:

Promoting Disclosure;

Obtaining Compliance with the Federal Election Campaign Act (FECA);

Administering the Public Financing of Presidential Elections; and

Election Administration

The management programs are:

Special IT Projects and

Commission Policy and Administration

Within each of the core programs, the Commission has defined specific objectives. To reach these objectives, the Commission must accomplish certain goals, which are also defined. To the extent that the agency succeeds in reaching these goals and objectives, it will fulfill its fundamental mission.

The next few pages describe the core programs in terms of their objectives (and related goals), and explain how the requested budget will enable the Commission to reach those objectives. A series of tables supplement the explanation.

 

 

Overview of FEC Programs

Tables 5A, 4B, and 4C provide an overview of the FEC’s budget, by program. Table 5A shows the total dollars budgeted for each program; Table 5B distinguishes between personnel and nonpersonnel costs; and Table 5C shows the personnel (FTE) for each program. tables 5A and 5C indicate what percentage of the total budget request each program represents.

 

TABLE 5A: COMMISSION BUDGET BY PROGRAM COSTS

FY 1998-2000

FY 1998

FY 1999

FY 2000

PROGRAM

$

FEC %

$

FEC %

$

FEC %

PROMOTE DISCLOSURE

$ 6,801,449

23%

$ 7,437,044

20%

$ 7,698,803

20%

OBTAIN COMPLIANCE

$ 7,209,693

24%

$ 10,021,905

27%

$ 9,740,640

25%

PUBLIC FINANCING

$ 2,694,970

9%

$ 2,203,749

6%

$ 3,211,043

8%

ELECTIONS ADMIN.

$ 530,507

2%

$ 684,146

2%

$ 607,500

2%

ADP/EF PROJECTS

$ 2,935,915

10%

$ 4,402,500

12%

$ 4,866,500

13%

COMM. POLICY/ADMIN.

$ 10,003,449

33%

$ 12,100,656

33%

$ 12,391,515

32%

COMMISSION TOTAL

$ 30,175,983

$ 36,850,000

$ 38,516,000

 

TABLE 5B: COMMISSION BUDGET BY PROGRAM COSTS

FY 1998-2000

PERSONNEL COSTS

NON-PERSONNEL COSTS

TOTAL COSTS

PROGRAM

FY 1998

FY 1999

FY 2000

FY 1998

FY 1999

FY 2000

FY 1998

FY 1999

FY 2000

PROMOTE DISCLOSURE

$ 5,657,647

$ 6,051,361

$ 6,402,793

$ 1,143,802

$ 1,385,684