revenue schedule - az board... · revenue schedule agency: pva state board for private...

Revenue Schedule

PVA State Board for Private Postsecondary EducationAgency:

AFIS Code Category of Receipt and Description FY 2016 FY 2017 FY 2018

2056 Private Postsecondary Education FundFund:

4417 REGULATORY LICENSES 468.5 450.0 460.0

4519 OTHER FINES OR FORFEITURES OR PENALTIES 4.7 2.0 2.0

Fund Total: 473.2 452.0 462.0

Date Printed: 9/1/2016 7:29:52 PM All dollars are presented in thousands (not FTE).

Revenue Schedule


FY2014 Supplemental License Applications for new programs was significantly higher than normal. Forecasts for FY2015 and FY2016 have been adjusted down accordingly.Justification:



Revenue Schedule


AFIS Code Category of Receipt and Description FY 2016 FY 2017 FY 2018

3027 Student Tuition Recovery FundFund:

4332 OTHER EDUCATION FEES 19.7 16.0 0.0

4611 UNRESTRICTED DONATIONS 0.0 0.0 125.0

4631 TREASURERS INTEREST INCOME 4.0 3.5 3.5

4901 OPERATING TRANSFERS IN 600.0 0.0 0.0

Fund Total: 623.7 19.5 128.5


Revenue Schedule


$600..0 is the fund transfer from fund 2056 to 3027Justification:



Sources and Uses of Funds


Estimate

FY 2017

Actual

FY 2016

Estimate

FY 2018


Cash Flow Summary

Balance Forward from Prior Year 887.1 378.5 434.4

Revenue (From Revenue Schedule) 473.2 452.0 462.0

Total Available 1,360.3 830.5 896.4

Total Appropriated Disbursements 981.8 396.1 486.9

Total Non-Appropriated Disbursements 0.0 0.0 0.0

Balance Forward to Next Year 378.5 434.4 409.5

Estimate

FY 2017

Actual

FY 2016

Estimate

FY 2018Expenditure Categories

Non-Appropriated Expenditure

Personal Services 0.0 0.0 0.0

Employee Related Expenses 0.0 0.0 0.0

Prof. And Outside Services 0.0 0.0 0.0

Travel - In State 0.0 0.0 0.0

Travel - Out of State 0.0 0.0 0.0

Food 0.0 0.0 0.0

Aid to Organizations and Individuals 0.0 0.0 0.0

Other Operating Expenses 0.0 0.0 0.0

Equipment 0.0 0.0 0.0

Capital Outlay 0.0 0.0 0.0

Debt Service 0.0 0.0 0.0

Cost Allocation 0.0 0.0 0.0

Transfers 0.0 0.0 0.0

0.0 0.0 0.0Expenditure Categories Total:

Cap Transfer due to Fund Balance 0.0 0.0 0.0

Prior Commitments or Obligated Expenditures 0.0 0.0 0.0

Non Appropriated 27th Pay Roll 0.0 0.0 0.0

0.0 0.0 0.0Non-Appropriated Expenditure Total:

0.0 0.0 0.0Non-Apppropriated FTE:

Estimate

FY 2017

Actual

FY 2016

Estimate


Appropriated Expenditure






Food 0.0 0.0 0.0



Equipment 3.0 5.8 75.8




Transfers 600.0 0.0 0.0


Non-Lapsing Authority from Prior Years 0.0 0.0 0.0

Administrative Adjustments 4.3 0.0 0.0

Capital Projects (Land, Buildings,Improvements) 0.0 0.0 0.0

Appropriated 27th Pay Roll 0.0 0.0 0.0

Legislative Fund Transfers 0.0 0.0 0.0

981.8 396.1 486.9Appropriated Expenditure Total:

4.0 4.0 4.0Apppropriated FTE:




To carry out the statutory duties pursuant to A.R.S. Titel 32, Chapter 30 - licensing and regulation of the private postsecondary educational institutions.

Justification:

Fund Justification

Fund Description

Licensing fees are charged to private postsecondary educational institutions according to A.R.S. 32-3027. The Board is a 90/10 agency, 90% of the fees are deposited into the agency fund account and 10% is deposited into the State General Fund.

To carry out the statutory duties established in Title 32, Chapter 30 - licensing and regulation of the private postsecondary educational institutions.

Revenues are from license filing fees paid by private postsecondary education institutions, including vocational and degree programs. The annual filing fees are based on gross tuition revenues. License filing fees are used to support the regulatory activities of the State Board for Private Postsecondary Education.

Source:

Use:

OSPB:




Estimate

FY 2017

Actual

FY 2016

Estimate

FY 2018


Cash Flow Summary

Revenue (From Revenue Schedule) 623.7 19.5 128.5

Total Available 623.7 19.5 128.5

Total Non-Appropriated Disbursements 283.9 277.0 277.0

Balance Forward to Next Year 339.8 82.3 (66.2)

Estimate

FY 2017

Actual

FY 2016

Estimate


Non-Appropriated Expenditure






Food 0.0 0.0 0.0



Equipment 0.3 30.0 30.0




Transfers 0.0 0.0 0.0


283.9 277.0 277.0Non-Appropriated Expenditure Total:

1.0 1.0 1.0Non-Apppropriated FTE:

2016 Budget approved a $600,000 transfer from fund 2056, licensing & regulation, to fund 3027, Student Tuition Recovery Fund

Justification:

Fund Justification

Fund Description

Fund sources are assessments for an institution licensed under A.R.S. Title 32, Chapter 30 seeking renewal of a regular or provisional license if the fund is below $500,000.

Interest income is earned through the deposit of the fund with the State Treasurer's Office.

Student Records Requests are $10.00.

To provide students access to their student educational records and provide restitution to students who have been injured by a school closure.

Revenues are from school assessments of tuition of newly enrolled students up to a maximum of $10 per assessed student. Regionally accredited private postsecondary institutions, such as the University of Phoenix, are exempt from assessments. The board levies an assessment only when the fund’s balance falls below $500,000. The fund is used to compensate students who suffer financial damages as a result of an institution ceasing operations.

Source:

Use:

OSPB:


Priority CategoryFunding Issue Title Total

FTE

Total

Amount

FY 2018

Funding Issues List


General

Fund

Other

Funds

Non-App

Funds

1 Elicensing software 0.0 70.0 0.0 70.0 0.0Decision Pack

2 Vacation one-time payout - retirement 0.0 20.8 0.0 20.8 0.0Decision Pack

0.0 90.8 Total: 0.0 90.8 0.0

0.0 90.8Decision Package Total: 0.0 90.8 0.0


Funding Issue Detail


1 Elicensing softwareIssue: Issue Category: Decision Package

This Board, along with numerous other regulatory agencies, have been working with ADOA-ASET to procure a state-wide elicensing softward that can be used by all licensing agencies participating. Please see the attached ASET approved Project Investment Justification (PIJ) form.

In case this project does not materialize, this Board has worked with ADOA-ASET to develop our own elicensing system.

Either project will greatly improve efficienies in licensiing and provide online access to licensees.

Justification:

Expenditure Categories

FTE

FY 2018

0.0

Licensing and Regulation

Private Postsecondary Education (Appropriated)

$0.00

$0.00

Program:

Fund:

Calculated ERE:1-1

2056-A Uniform Allowance:

Justification:

Personal Services 0.0

Employee Related Expenses 0.0

Subtotal Personal Services and ERE: 0.0

Professional & Outside Services 0.0

Travel In-State 0.0

Travel Out-of-State 0.0

Food (Library for Universities) 0.0

Aid to Organizations & Individuals 0.0

Other Operating Expenditures 0.0

Equipment 70.0

Capital Outlay 0.0

Debt Services 0.0

Cost Allocation 0.0

Transfers 0.0

Program / Fund Total: 70.0

2 Vacation one-time payout - retirementIssue: Issue Category: Decision Package

Vacation payout for ED in 2018 - retirement.Justification:


FTE

FY 2018

0.0

Licensing and Regulation

Private Postsecondary Education (Appropriated)

$3.80

$0.00

Program:

Fund:

Calculated ERE:1-1

2056-A Uniform Allowance:

Justification:

Personal Services 17.0

Employee Related Expenses 3.8

Subtotal Personal Services and ERE: 20.8

Professional & Outside Services 0.0

Travel In-State 0.0

Travel Out-of-State 0.0

Food (Library for Universities) 0.0

Aid to Organizations & Individuals 0.0

Other Operating Expenditures 0.0

Equipment 0.0

Capital Outlay 0.0

Debt Services 0.0

Cost Allocation 0.0

Transfers 0.0

Program / Fund Total: 20.8


Summary of Expenditure and Budget Request

for All Funds


Appropriated FY 2018FY 2016

Actual

FY 2017 FY 2018

TotalExpd. Plan Fund. Issue


FTE 4.0 4.0 0.0 4.0

Cost Center/Program:

1 Licensing and Regulation 396.1 90.8 486.9977.5

977.5 396.1 90.8 486.9

Personal Services 227.7 234.5 17.0 251.5

Employee Related Expenses 80.7 86.2 3.8 90.0

Professional and Outside Services 24.7 27.4 0.0 27.4

Travel In-State 0.0 0.0 0.0 0.0

Travel Out of State 0.5 2.0 0.0 2.0

Food (Library for Universities) 0.0 0.0 0.0 0.0

Aid to Organizations and Individuals 0.0 0.0 0.0 0.0

Other Operating Expenses 40.9 40.2 0.0 40.2

Equipment 3.0 5.8 70.0 75.8

Capital Outlay 0.0 0.0 0.0 0.0

Debt Service 0.0 0.0 0.0 0.0

Cost Allocation 0.0 0.0 0.0 0.0

Transfers 600.0 0.0 0.0 0.0

Expenditure Categories Total: 977.5 396.1 90.8 486.9



for All Funds


Non-Appropriated FY 2018FY 2016

Actual

FY 2017 FY 2018



FTE 1.0 1.0 0.0 1.0


2 Student Tuition Recovery 277.0 0.0 277.0283.9

283.9 277.0 0.0 277.0









Equipment 0.3 30.0 0.0 30.0


Debt Service 0.0 0.0 0.0 0.0


Transfers 0.0 0.0 0.0 0.0




for All Funds


Agency Total for All Funds: 1,261.4 673.1 90.8 763.9



for Selected Funds


FY 2018FY 2016

Actual

FY 2017 FY 2018


2056 Private Postsecondary Education (Appropriated)Fund:


FTE 4.0 4.0 0.0 4.0


1 Licensing and Regulation 977.5 396.1 90.8 486.9

977.5 396.1 90.8 486.9









Equipment 3.0 5.8 70.0 75.8


Debt Service 0.0 0.0 0.0 0.0


Transfers 600.0 0.0 0.0 0.0


Fund Total: 977.5 396.1 90.8 486.9



for Selected Funds


FY 2018FY 2016

Actual

FY 2017 FY 2018


3027 Student Tuition Recovery (Non-Appropriated)Fund:


FTE 1.0 1.0 0.0 1.0


2 Student Tuition Recovery 283.9 277.0 0.0 277.0

283.9 277.0 0.0 277.0









Equipment 0.3 30.0 0.0 30.0


Debt Service 0.0 0.0 0.0 0.0


Transfers 0.0 0.0 0.0 0.0


Fund Total: 283.9 277.0 0.0 277.0



for Selected Funds


FY 2018FY 2016

Actual

FY 2017 FY 2018


3027 Student Tuition Recovery (Non-Appropriated)Fund:

Agency Total for Selected Funds 1,261.4 673.1 90.8 763.9


Program Summary of Expenditures and Budget Request

1


Program: Licensing and Regulation

FY 2018FY 2016

Actual

FY 2017 FY 2018



FTE Positions0000 4.0 4.0 0.0 4.0

Program Summary

Licensing and Regulation1-1 977.5 396.1 90.8 486.9

Program Summary Total: 977.5 396.1 90.8 486.9

Personal Services6000 227.7 234.5 17.0 251.5

Employee Related Expenses6100 80.7 86.2 3.8 90.0

Professional and Outside Services6200 24.7 27.4 0.0 27.4

Travel In-State6500 0.0 0.0 0.0 0.0

Travel Out of State6600 0.5 2.0 0.0 2.0

Food (Library for Universities)6700 0.0 0.0 0.0 0.0

Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0

Other Operating Expenses7000 40.9 40.2 0.0 40.2

Equipment8000 3.0 5.8 70.0 75.8

Capital Outlay8100 0.0 0.0 0.0 0.0

Debt Service8600 0.0 0.0 0.0 0.0

Cost Allocation9000 0.0 0.0 0.0 0.0

Transfers9100 600.0 0.0 0.0 0.0


Fund Source

Appropriated Funds

Private Postsecondary Education (Appropriated)2056-A 977.5 396.1 90.8 486.9

977.5 396.1 90.8 486.9

Fund Source Total: 977.5 396.1 90.8 486.9

All dollars are presented in thousands (not FTE).Date Printed: 9/1/2016 7:30:00 PM

Program Group Summary of Expenditures and Budget Request

for Selected Funds


1Program: Licensing and Regulation

FY 2018FY 2016

Actual

FY 2017 FY 2018


2056-AFund: Private Postsecondary Education (Appropriated)

Program Expenditures

COST CENTER/PROGRAM BUDGET UNIT

Licensing and Regulation1-1 977.5 396.1 90.8 486.9

977.5 396.1 90.8 486.9Total

Appropriated Funding


FTE Positions 4.0 4.0 0.0 4.0









Equipment 3.0 5.8 70.0 75.8


Debt Service 0.0 0.0 0.0 0.0


Transfers 600.0 0.0 0.0 0.0


977.5 396.1 90.8 486.9Fund 2056-A Total:

977.5 396.1 90.8 486.9Program 1 Total:


1-1


Program Budget Unit Summary of Expenditures and Budget Request

for All Funds


Program: Licensing and Regulation

FY 2018FY 2016

Actual

FY 2017 FY 2018


FTE0000 4.0 4.0 0.0 4.0




Travel In-State6500 0.0 0.0 0.0 0.0





Equipment8000 3.0 5.8 70.0 75.8

Capital Outlay8100 0.0 0.0 0.0 0.0

Debt Service8600 0.0 0.0 0.0 0.0


Transfers9100 600.0 0.0 0.0 0.0


Fund Source

Appropriated Funds

2056-A 977.5 396.1 90.8 486.9Private Postsecondary Education (Appropriated)

977.5 396.1 90.8 486.9




for Selected Funds

FY 2018FY 2016

Actual

FY 2017 FY 2018



1-1Program: Licensing and Regulation

2056-AFund: Private Postsecondary Education Fund

Appropriated

0000 4.0 4.0 0.0 4.0FTE

6000 227.7 234.5 17.0 251.5Personal Services

6100 80.7 86.2 3.8 90.0Employee Related Expenses

6200 24.7 27.4 0.0 27.4Professional and Outside Services

6500 0.0 0.0 0.0 0.0Travel In-State

6600 0.5 2.0 0.0 2.0Travel Out of State

6700 0.0 0.0 0.0 0.0Food (Library for Universities)

6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals

7000 40.9 40.2 0.0 40.2Other Operating Expenses

8000 3.0 5.8 70.0 75.8Equipment

8100 0.0 0.0 0.0 0.0Capital Outlay

8600 0.0 0.0 0.0 0.0Debt Service

9000 0.0 0.0 0.0 0.0Cost Allocation

9100 600.0 0.0 0.0 0.0Transfers

977.5 396.1 90.8 486.9Appropriated Total:

Fund Total: 977.5 396.1 90.8 486.9

Program Total For Selected Funds: 977.5 396.1 90.8 486.9


Program Expenditure Schedule


Licensing and RegulationProgram: 1-1

FTE Positions

Expenditure CategoryFY 2016

Actual

FY 2017

Expd. Plan

4.0 4.0FTE

4.0 4.0Expenditure Category Total

Fund Source

Appropriated

4.0 4.0Private Postsecondary Education (Appropriated)2056-A

4.0 4.0

4.0 4.0Fund Source Total

Personal Services


Actual

FY 2017

Expd. Plan

225.2 231.5Personal Services

2.5 3.0Boards and Commissions


Fund Source

Appropriated


227.7 234.5


Employee Related Expenses


Actual

FY 2017

Expd. Plan

80.7 86.2Employee Related Expenses


Fund Source

Appropriated


80.7 86.2


Professional & Outside Services


Actual

FY 2017

Expd. Plan

0.0 0.0External Prof/Outside Serv Budg And Appn

0.0 0.0External Investment Services

0.0 0.0Other External Financial Services

21.2 20.0Attorney General Legal Services

0.0 0.0External Legal Services

0.0 0.0External Engineer/Architect Cost - Exp

0.0 0.0External Engineer/Architect Cost- Cap

0.0 0.0Other Design

0.0 0.0Temporary Agency Services

0.0 0.0Hospital Services

0.0 0.0Other Medical Services

0.0 0.0Institutional Care

0.0 0.0Education And Training

0.0 0.0Vendor Travel







Actual

FY 2017

Expd. Plan

0.0 0.0Professional & Outside Services Excluded from Cost Alloca

0.0 0.0Vendor Travel - Non Reportable

0.0 0.0External Telecom Consulting Services

0.0 0.0Non - Confidential Specialist Fees

0.0 0.0Confidential Specialist Fees

0.0 0.0Outside Actuarial Costs

3.5 7.4Other Professional And Outside Services


Fund Source

Appropriated


24.7 27.4


Travel In-State


Actual

FY 2017

Expd. Plan

0.0 0.0Travel In-State


Fund Source

Appropriated


0.0 0.0


Travel Out-of-State


Actual

FY 2017

Expd. Plan

0.5 2.0Travel Out of State


Fund Source

Appropriated


0.5 2.0


Food (Library for Universities)


Actual

FY 2017

Expd. Plan

0.0 0.0Food (Library for Universities)


Aid to Organizations & Individuals


Actual

FY 2017

Expd. Plan

0.0 0.0Aid to Organizations and Individuals







Actual

FY 2017

Expd. Plan


Other Operating Expenditures


Actual

FY 2017

Expd. Plan

0.0 0.0Other Operating Expenditures

2.0 2.0Insurance & Related Charges

10.3 8.5Information Technology Services

4.1 4.0Utilities

0.0 0.0Non-Building or Land Rent

13.5 0.0Building Rent Charges to State Agencies

0.0 13.5COP Building Rent Charges to State Agencies

0.0 0.0Rental of Land & Buildings

0.0 0.0Interest Payments

0.0 7.8Internal Acct, Budgeting and Financial Svcs.

0.0 2.0Payments for Internal Services

1.6 0.5Repair & Maintenance

0.0 0.0Software Support and Maintenance

5.5 0.0Operating Supplies

0.0 0.0Resale Supplies

0.0 0.0Sales of Assets

0.4 0.5Conference, Education & Training

0.0 0.0Advertising

1.3 0.0Printing & Photography

0.9 1.0Postage & Delivery

1.3 0.4Miscellaneous Operating

0.0 0.0Depreciation Expense


Fund Source

Appropriated


40.9 40.2


Equipment


Actual

FY 2017

Expd. Plan

0.0 0.0Vehicles - Capital Leases

0.0 0.0Furniture - Capital Leases

0.0 0.0EDP Equipment - Mainframe - Capital Leases

0.0 0.0EDP Equipment - Midrange - Capital Leases

0.0 0.0EDP Equipment - PCs/LAN - Capital Leases

0.0 0.0Telecommunication Equipment - Capital Leases

0.0 0.0Other Equipment - Capital Leases

0.0 0.0Capital Equipment Purchases

1.1 0.0Vehicles - Non-Capital

0.0 0.0Furniture - Non-Capital

1.9 0.0EDP Equipment - Mainframe - Non-Capital





Equipment


Actual

FY 2017

Expd. Plan

0.0 0.0Telecommunication Equipment - Non Capital

0.0 0.0Other Equipment - Non-Capital

0.0 0.0Purchased Or Licensed Software/Website

0.0 5.8Internally Generated Software/Website


Fund Source

Appropriated


3.0 5.8


Capital Outlay


Actual

FY 2017

Expd. Plan

0.0 0.0Capital Outlay


Debt Services


Actual

FY 2017

Expd. Plan

0.0 0.0Debt Service


Cost Allocation


Actual

FY 2017

Expd. Plan

0.0 0.0Cost Allocation


Transfers


Actual

FY 2017

Expd. Plan

600.0 0.0Transfers


Fund Source

Appropriated


600.0 0.0


Title Grade Total FTE

Class

Code

Classification Listing

AH PROG PROJ SPCT 18 0.9AUN03





Combined Regular & Elected Positions At/Above

FICA Maximum of $118,500

0.00.0 0.0

FTE's not eligible for

Health, Dental & LifeTotal

FTE

Personal

Services

Retirement System FTE

Personal

Services

Employee Retirement Coverage

Fund#

State Retirement System 4.0 231.5 2056-A

INTERN 09 0.1ESP00

PV ADMV ASST II 15 0.1AUN04


PV DPTY DIR E1 0.9AUN06

PV EXECUTIVE DIRECTOR E2 0.9AUN05


Program Summary of Expenditures and Budget Request

2


Program: Student Tuition Recovery

FY 2018FY 2016

Actual

FY 2017 FY 2018



FTE Positions0000 1.0 1.0 0.0 1.0

Program Summary

Student Tuition Recovery2-1 283.9 277.0 0.0 277.0

Program Summary Total: 283.9 277.0 0.0 277.0




Travel In-State6500 0.0 0.0 0.0 0.0





Equipment8000 0.3 30.0 0.0 30.0

Capital Outlay8100 0.0 0.0 0.0 0.0

Debt Service8600 0.0 0.0 0.0 0.0


Transfers9100 0.0 0.0 0.0 0.0


Fund Source

Non-Appropriated Funds

Student Tuition Recovery (Non-Appropriated)3027-N 283.9 277.0 0.0 277.0

283.9 277.0 0.0 277.0



Program Group Summary of Expenditures and Budget Request

for Selected Funds


2Program: Student Tuition Recovery

FY 2018FY 2016

Actual

FY 2017 FY 2018


3027-NFund: Student Tuition Recovery (Non-Appropriated)

Program Expenditures

COST CENTER/PROGRAM BUDGET UNIT

Student Tuition Recovery2-1 283.9 277.0 0.0 277.0

283.9 277.0 0.0 277.0Total

Non-Appropriated Funding


FTE Positions 1.0 1.0 0.0 1.0









Equipment 0.3 30.0 0.0 30.0


Debt Service 0.0 0.0 0.0 0.0


Transfers 0.0 0.0 0.0 0.0


283.9 277.0 0.0 277.0Fund 3027-N Total:

283.9 277.0 0.0 277.0Program 2 Total:


2-1



for All Funds


Program: Student Tuition Recovery

FY 2018FY 2016

Actual

FY 2017 FY 2018


FTE0000 1.0 1.0 0.0 1.0




Travel In-State6500 0.0 0.0 0.0 0.0





Equipment8000 0.3 30.0 0.0 30.0

Capital Outlay8100 0.0 0.0 0.0 0.0

Debt Service8600 0.0 0.0 0.0 0.0


Transfers9100 0.0 0.0 0.0 0.0


Fund Source

Non-Appropriated Funds

3027-N 283.9 277.0 0.0 277.0Student Tuition Recovery (Non-Appropriated)

283.9 277.0 0.0 277.0




for Selected Funds

FY 2018FY 2016

Actual

FY 2017 FY 2018



2-1Program: Student Tuition Recovery

3027-NFund: Student Tuition Recovery Fund

Non-Appropriated

0000 1.0 1.0 0.0 1.0FTE

6000 69.8 75.0 0.0 75.0Personal Services

6100 17.0 19.0 0.0 19.0Employee Related Expenses

6200 31.1 27.0 0.0 27.0Professional and Outside Services

6500 0.0 0.0 0.0 0.0Travel In-State

6600 0.0 0.0 0.0 0.0Travel Out of State

6700 0.0 0.0 0.0 0.0Food (Library for Universities)

6800 93.3 20.0 0.0 20.0Aid to Organizations and Individuals

7000 72.4 106.0 0.0 106.0Other Operating Expenses

8000 0.3 30.0 0.0 30.0Equipment

8100 0.0 0.0 0.0 0.0Capital Outlay

8600 0.0 0.0 0.0 0.0Debt Service

9000 0.0 0.0 0.0 0.0Cost Allocation

9100 0.0 0.0 0.0 0.0Transfers

283.9 277.0 0.0 277.0Non-Appropriated Total:

Fund Total: 283.9 277.0 0.0 277.0

Program Total For Selected Funds: 283.9 277.0 0.0 277.0




Student Tuition RecoveryProgram: 2-1

FTE Positions


Actual

FY 2017

Expd. Plan

1.0 1.0FTE


Fund Source

Non-Appropriated

1.0 1.0Student Tuition Recovery (Non-Appropriated)3027-N

1.0 1.0


Personal Services


Actual

FY 2017

Expd. Plan

69.8 75.0Personal Services

0.0 0.0Boards and Commissions


Fund Source

Non-Appropriated


69.8 75.0


Employee Related Expenses


Actual

FY 2017

Expd. Plan

17.0 19.0Employee Related Expenses


Fund Source

Non-Appropriated


17.0 19.0




Actual

FY 2017

Expd. Plan

0.0 0.0External Prof/Outside Serv Budg And Appn

0.0 0.0External Investment Services

0.0 0.0Other External Financial Services

3.8 5.0Attorney General Legal Services

0.0 0.0External Legal Services

0.0 0.0External Engineer/Architect Cost - Exp

0.0 0.0External Engineer/Architect Cost- Cap

0.0 0.0Other Design

10.8 12.0Temporary Agency Services

0.0 0.0Hospital Services

0.0 0.0Other Medical Services

0.0 0.0Institutional Care

0.0 0.0Education And Training

0.0 0.0Vendor Travel







Actual

FY 2017

Expd. Plan

0.0 0.0Professional & Outside Services Excluded from Cost Alloca

0.0 0.0Vendor Travel - Non Reportable

0.0 0.0External Telecom Consulting Services

0.0 0.0Non - Confidential Specialist Fees

0.0 0.0Confidential Specialist Fees

0.0 0.0Outside Actuarial Costs

16.5 10.0Other Professional And Outside Services


Fund Source

Non-Appropriated


31.1 27.0


Travel In-State


Actual

FY 2017

Expd. Plan

0.0 0.0Travel In-State


Travel Out-of-State


Actual

FY 2017

Expd. Plan

0.0 0.0Travel Out of State


Food (Library for Universities)


Actual

FY 2017

Expd. Plan

0.0 0.0Food (Library for Universities)




Actual

FY 2017

Expd. Plan

93.3 20.0Aid to Organizations and Individuals


Fund Source

Non-Appropriated


93.3 20.0






Other Operating Expenditures


Actual

FY 2017

Expd. Plan

0.0 0.0Other Operating Expenditures

0.0 0.0Insurance & Related Charges

0.0 3.0Information Technology Services

2.5 6.0Utilities

0.0 0.0Non-Building or Land Rent

21.2 10.0Building Rent Charges to State Agencies

0.0 3.4COP Building Rent Charges to State Agencies

46.1 81.6Rental of Land & Buildings

0.0 0.0Interest Payments

0.0 0.0Internal Acct, Budgeting and Financial Svcs.

0.0 0.0Payments for Internal Services

0.1 0.0Repair & Maintenance

0.0 0.0Software Support and Maintenance

1.1 1.0Operating Supplies

0.0 0.0Resale Supplies

0.0 0.0Sales of Assets

0.0 0.0Conference, Education & Training

0.0 0.0Advertising

0.0 0.0Printing & Photography

1.4 1.0Postage & Delivery

0.0 0.0Miscellaneous Operating

0.0 0.0Depreciation Expense


Fund Source

Non-Appropriated


72.4 106.0


Equipment


Actual

FY 2017

Expd. Plan

0.0 0.0Vehicles - Capital Leases

0.0 0.0Furniture - Capital Leases

0.0 0.0EDP Equipment - Mainframe - Capital Leases

0.0 0.0EDP Equipment - Midrange - Capital Leases

0.0 0.0EDP Equipment - PCs/LAN - Capital Leases

0.0 0.0Telecommunication Equipment - Capital Leases

0.0 0.0Other Equipment - Capital Leases

0.0 0.0Capital Equipment Purchases

0.0 0.0Vehicles - Non-Capital

0.0 0.0Furniture - Non-Capital

0.0 0.0EDP Equipment - Mainframe - Non-Capital

0.0 0.0Telecommunication Equipment - Non Capital

0.3 20.0Other Equipment - Non-Capital

0.0 10.0Purchased Or Licensed Software/Website

0.0 0.0Internally Generated Software/Website





Equipment


Actual

FY 2017

Expd. Plan


Fund Source

Non-Appropriated


0.3 30.0


Capital Outlay


Actual

FY 2017

Expd. Plan

0.0 0.0Capital Outlay


Debt Services


Actual

FY 2017

Expd. Plan

0.0 0.0Debt Service


Cost Allocation


Actual

FY 2017

Expd. Plan

0.0 0.0Cost Allocation


Transfers


Actual

FY 2017

Expd. Plan

0.0 0.0Transfers


Title Grade Total FTE

Class

Code

Classification Listing

AH PROG PROJ SPCT 18 0.1AUN03

INTERN 09 0.0ESP00

PROG PROJ SPCT 1 18 1.0AUN07



PV DPTY DIR E1 0.1AUN06

PV EXECUTIVE DIRECTOR E2 0.1AUN05





Combined Regular & Elected Positions At/Above

FICA Maximum of $118,500

0.00.0 0.0

FTE's not eligible for

Health, Dental & LifeTotal

FTE

Personal

Services

Retirement System FTE

Personal

Services

Employee Retirement Coverage

Fund#

State Retirement System 1.0 75.0 3027-N


Administrative Costs


Common Administrative Area FY 2018

Administrative Costs Summary

Other Central Administration 1.0

Business and Finance 1.0

Information Technology 5.4

Human Resources 1.1

Director's Office 10.5

19.0Administrative Costs Total:

2.5%FY 2018

Request Admin %

763.9

Administrative Cost / Total Expenditure Ratio

Administrative Activity

Admin

Costs %

Program

Costs % Discussion

Common Administrative Area

Administrative Costs Detail

Director's Office

Budget/Stratetic Planning 2.0 98.0 Preparing budget, monitoring monthly reports

Laws/Rules 5.0 95.0 Rule revisions

Reporting requirements 2.5 97.5 Prepare required state reports, attend meetings

Human Resources

Personnel Administration 1.0 99.0 approve T&A, manage employees

Information Technology

Computer Systems 5.0 95.0 computer issues/website (RM)

Business and Finance

General accouting 0.5 99.5 process claims

Prepare deposits 1.0 99.0 prepare deposits

Other Central Administration

General Office 2.5 97.5 Reception, mail, phone


revenue schedule - az board... · revenue schedule agency: pva state board for private...

Documents