ARIZONA STATE BOARD FOR PRIVATE
POSTSECONDARY EDUCATION
FY 2023BUDGET REQUESTSubmitted by: Kevin J. LaMountain M.Ed.
Executive DirectorSeptember 1, 2021
I. COVER LETTER
Arizona State Board for Private PostsecondaryEducation1740 W Adams St., Suite 3008Phoenix, Arizona 85007(602) 542-5716Executive Director: Kevin J. LaMountain M.Ed.Website: ppse.az.gov
September 1, 2021
The Honorable Doug DuceyGovernor, State of Arizona1700 W. Washington StreetPhoenix, AZ 85007
Governor Ducey:
The Arizona State Board for Private Postsecondary Education (Board) respectfully submits theOperating Budget Request for FY 2023.
This budget was approved by the Board during the August 26, 2021 board meeting.
Enclosed, please find the following:
1. FY 2023 Budget request including the Revenue Forecast Methodology2. FY 2021 – 2023 Master List3. Current Organizational Chart4. FY 2021 – FY2026 Strategic Plan
The original and one copy are being submitted as required.
If you have any questions, please contact me at 602-542-5716.
Sincerely,
Kevin J. LaMountain M.EdExecutive Director
II. BUDDIES REPORT
luawalels iewwsuali All dollars are presented in thousands. co
"
CD
CO
C.)
-4
IN)
-4
C
0 a_
N)
Cy,
'0 1
6
(D
tqewnowei u!neN
66C-VS (Z09)
uiewnonei uinaN 0
0 0) 3
o
cv. Jopalm em4n3ex3
pdoiddv-uoN
:A33na _Iowa/too Private Postsecondary Education Fund cn
:paisenbau lunowy leio1
-bas •10 100C-ZE§ SHY :uoliel!O paleudoiddy
> -0 N
I -1
0
0 N
)-0
po
-n
c
C
-‹
7 P- cn
cn
P
p
cp
p
bo
CD
0
0
CD
—I
—I 03 N
')C
0
.P.
.O.
a_ N
)C"
C" CD
All dollars are presented in thousands (not FTE)
aP00 SIAV
Category of Receipt and Descri
:ieloj pund
ii -<
r...)
P
P P
o
r.,
0
0 0
P
PP
C
C
o
:001Upd @WO Wd 61.41.:1 VOZ/91/8
All dollars are presented in thousands (not FTE).
n J.
C
ca
c e'D
>
a
n•
c -n
n
m
to
'5
I"
0 k0
',
I 0 0. co
S3SN33I1 A21011(1119313
0. 0
Category of Receipt and Description
t...)
w
ol 1
cn
n.)
cA
lou
il,
9i:o
O
-1
VI
• P
U1
1 f,3
oo ©
• ,
cn
IVIC
)NJ
I0
11;0
PV2056 Private Postsecondary Education Fund
State Board for Private Postsecondary Education
CD
CD
CD
C)
CD
0.
CD
All dollars are presented in thousands (not FTE).
S31I NOUN-J(103 213H10
punA
Lk)
LAJ
0 N
J 1-
-,0-
-, 0
0 IX
C
N
i.0
In
i_n
bo
;-
,
L(..)
U.)
NJ
NJ
-4
a,
(.71
c)
(en (
il Lo
b
Ln b
iz
(...)
L.J
NJ
NJ
-P
9,
(J1
9 (J
1 O
N U
l b
ulb
b
0P00 SLIV upsaa pue ichaoaki o fuoBaleo
11
-‹
IV
0 n.
1 P
4 -n
-<
IV
0 (..)
(.4
73
CD
<
CD
M
C
CD
Cl)
C")
= M
0.
C
CD
Sources and Uses of Funds Agency: State Board for Private Postsecondary Education
Fund: PV2056 Private Postsecondary Education Fund
Cash Flow Summary Actual
FY 2021 Estimate
FY 2022 Estimate
FY 2023
Balance Forward from Prior Year 215.9 210.2 152.5 Revenue (From Revenue Schedule) 366.7 355.8 352.8 Total Available 582.6 566.0 505.3 Total Appropriated Disbursements 372.4 413.5 413.5 Total Non-Appropriated Disbursements 0.0 0.0 0.0 Balance Forward to Next Year 210.2 152.5 91.8 Appropriated Expenditure
Expenditure Categories Actual
FY 2021 Estimate
FY 2022 Estimate
FY 2023 Personal Services 208.8 217.5 217.5 Employee Related Expenses 82.2 89.8 89.8 Prof. And Outside Services 19.7 26.0 26.0 Travel - In State 0.1 1.0 1.0 Travel - Out of State 0.6 6.0 6.0 Food 0.0 0.0 0.0 Aid to Organizations and Individuals 0.0 0.0 0.0 Other Operating Expenses 58.8 71.0 71.0 Equipment 2.2 2.2 2.2 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 Expenditure Categories Total: 372.4 413.5 413.5 Non-Lapsing Authority from Prior Years 0.0 0.0 0.0 Administrative Adjustments 0.0 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 IT Project Transfers 0.0 0.0 0.0
Appropriated Expenditure Total: 372.4 413.5 413.5 Apppropriated FTE: 4.0 4.0 4.0 Non-Appropriated Expenditure
Expenditure Categories Actual
FY 2021 Estimate
FY 2022 Estimate
FY 2023 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 Expenditure Categories Total: 0.0 0.0 0.0 Cap Transfer due to Fund Balance 0.0 0.0 0.0 Residual Equity Transfer 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
Non-Appropriated Expenditure Total: 0.0 0.0 0.0 Non-Apppropriated FTE: 0.0 0.0 0.0
Date Printed: 8/16/2021 1:17:20 PM All dollars are presented in thousands (not FTE). Page 5
Sources and Uses of Funds Agency: State Board for Private Postsecondary Education
Fund Description
OSPB: Revenues from annual license filing fees paid by private postsecondary education institutions that are based on each institution's gross tuition revenues. License fees are used to support the regulatory activities of the Board.
Date Printed: 8/16/2021 1:17:21 PM All dollars are presented in thousands (not FTE). Page 6
Sources and Uses of Funds Agency: State Board for Private Postsecondary Education
Fund: PV3027 Student Tuition Recovery Fund
Cash Flow Summary Actual
FY 2021 Estimate
FY 2022 Estimate
FY 2023
Balance Forward from Prior Year 201.2 293.8 348.1 Revenue (From Revenue Schedule) 301.9 326.3 326.5 Total Available 503.1 620.1 674.6 Total Appropriated Disbursements 0.0 0.0 0.0 Total Non-Appropriated Disbursements 209.3 272.0 272.0 Balance Forward to Next Year 293.8 348.1 402.6 Appropriated Expenditure
Expenditure Categories Actual
FY 2021 Estimate
FY 2022 Estimate
FY 2023 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 Expenditure Categories Total: 0.0 0.0 0.0 Non-Lapsing Authority from Prior Years 0.0 0.0 0.0 Administrative Adjustments 0.0 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 IT Project Transfers 0.0 0.0 0.0
Appropriated Expenditure Total: 0.0 0.0 0.0 Apppropriated FTE: 0.0 0.0 0.0 Non-Appropriated Expenditure •
Expenditure Categories Actual
FY 2021 Estimate
FY 2022 Estimate
FY 2023 Personal Services 107.4 155.0 155.0 Employee Related Expenses 44.3 49.0 49.0 Prof. And Outside Services 4.9 6.0 6.0 Travel - In State 0.0 1.0 1.0 Travel - Out of State 0.1 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 51.6 58.0 58.0 Equipment 1.0 3.0 3.0 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 Expenditure Categories Total: 209.3 272.0 272.0 Cap Transfer due to Fund Balance 0.0 0.0 0.0 Residual Equity Transfer 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
Non-Appropriated Expenditure Total: 209.3 272.0 272.0 Non-Apppropriated FTE: 1.0 1.0 1.0
Date Printed: 8/16/2021 1:17:21 PM All dollars are presented in thousands (not FTE). Page 7
Sources and Uses of Funds Agency: State Board for Private Postsecondary Education
1Fund Description
OSPB: 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 and Grand Canyon University, 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.
Date Printed: 8/16/2021 1:17:21 PM All dollars are presented in thousands (not FTE). Page 8
:pelUpd aTea Kid ZZ:L LZOZ/9L/8
All dollars are presented in thousands (not FTE).
Expenditure Categories Total:
uogepoliv lsop aDI/U@S ;ciao
ales Jo 1nCi laAJJ
sapimas leuosiad
uogein6aH pue 6uisueon
Lo
i-
. 0
0
Orsj
Cs>
CO
V
VI
V
V
ts.)
C)
0 C
D
0 N
J CX
) 0
0 o
a
kc,
N4
00
A.
r.)
IN.)
IN
b b
b o
is..) 6
) b
b Cr+
1--
:V
is-)
CO
b IN
..o.
▪ A
A
(s) ▪
0 0
C)
0 C
> C
D
CT
C0
VI-
. A
CS
I 0
0 0
0 b
bb
bb
b
Zn
in
in
P
PP
PP
PP
PP
PP
PP
P
0 c)
cc
cc
cc
cc c
) c)
cc
cc
o
N)
LO
C
D
C)
C)
C.)
0
al
0
1
k.C)
V
A
Cs)
Cs)
bcc o
o
o o
a •Ln
c.
: 1.1.1 6o.idpaluao Isoo
> C
ts3
CA
.§ -n
cr.
:p91Upd alea Ind ZZ:L: IZOZ/91./9
All dollars are presented in thousands (not FTE).
Expenditure Categories Total:
uoneDoliv lsoj
-n
ams ;a IND laneal is-uilane.a
sapvuas puos-lad
fuenooa uopni wapnIs
A
00
0 1
0
(7
0 0
0 I-
. ▪ 0
0 0
0 -4
-4
(.
0 ▪
00
00
0i:n
00
;-,
0o
i..,)14
1-••••
J (J
1 Lf
1N
J 0
00
01
40
00
00
CN
(..n
N
J N
J b
bb
bb
bb
bO
bb
icO
O
o o
o
cz)
PP
Pc)c
)(D
PP
PP
PP
P
0 cc
00
00
cc
0
00
00
0
0 0
0 0 N
) (.7
1N
J 0
0 0
0 (..
J CO
0
0 0
0*)
(.11
NI')
Oic
Ob
Ob
bb
Ob
bO
Ob
b
b : W e.160Jd/JOW GO 4S00
pewpc==m1dy-uoikl
11
-<
go
. h3
C
a
11)
Co▪ l
0.
cn
3 2p.
CD
0.
71:
CD
11)
O.
CO
0.
CO
(.14.
CD
.0 CD
:spunA liv Jo; ieoi Aouav
0 Cl)0.
All dollars are presented in thousands (not FTE).
CD
O.
74:
CD
a CO
CO
CD
CD
CD
:pep.14:1 INd CZLI.11.Z0Z/9i./8
All dollars are presented in thousands (not FTE). -0
CC) CD
-a
NJ
pund
Expenditure Categories Total:
uoileponv Isoj ap!mas ;ciao
Aid to Organizations and Individuals
0
0_
awls jo no iApJi lane41
Professional and Outside Services
sasuachqPiPlaiD@AOldW3 S@D!AlaS 12U05-Gd
-n
ni
seuoSoleo aln1!puedx3
Uo!1eIfl6aI pue 6uisueon
Lk/
NJU
l CO
0
NJ
0 0
0 0
NJ C
O 0
0 0
0 c.
0 NJ
CO
.4.
NJN
J 0
00
0iv
ix0
00
n;
iv
Co
6 III.
1p.
A
1).
NJ
CO
c•-•
(.4
tJ
C)
C.) 0
NJ
0
0 01
I-,
CT)
1/40
C.)
b'o
bb
ivb
izb
iob
bb
oin
6
.01 .(
n
:Wa160Jdpell.190 ;Soo
TI
M
O. -‹
0
p p
pp
pp
00
00
00
00
p
00
C (A,
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0
A
A
• 1-•
NJ
CO
Lo.
1 (JJ
p
p
o NC
0
0 Ch
Cr
l k.0
NJ
A
0
00
0rv
i0O
bb
bb
imin
;sonnet' pawl
State Board for Private Postsecondary Education
.
tp011.1pd elea INd CLl.IIZO/94/8
All dollars are presented in thousands (not FTE).
:iepu punA
Expenditure Categories Total:
uogepoliv 4soj aDIMDS lciaa
Aid to Organizations and Individuals
Ti Q.
awls 4o lniD ale1S-uI laAejj
sapimas puos-l@d
sap06e4e0 einlipuedx3
fuanooa uogini luapms
NJ
-D.
0 0
0
k,C)
0 0
0 0
1--L
1--• ▪
C)
0 0
-D.
-D.
V ▪—
s (0
(0
id)
id)
ccd)
:We160Jd/.1811/80 ;SOO
M
x -n
NJ
N)
r N
J IV
a
V
V
(A
- O.
Lri
V
V
-V
"
NJ
NJ
0 0
0 0
td.)
OD
0 0
0 r
CA
LO
Lrl
"
NJ
NJ
CT
ps)
b b
bb
bb
bb
bb
bb
bb
b
6
b .0
c m
c 3
-n
o. -
< —
p.)
VT
0
b p
pp
op
o
0 0
CD
0
0 C
D
0 0
0 0
0
<r<
o.)
c €.4
b
0 in
c0
c0 <
0 b
b o
cc (
0 <0
<0
(0 <
0 0
b
b
co
N.)
NJ
N)
-D.
c.<1
a N
J N
J 0
0 0
0 L..
.) CO
0
0 0
r C
kC
) N
.) N
.) b
bb
icb
bb
bb
bb
bb
ic
ic
Is,
All dollars are presented in thousands (not FTE)
Agency Total for Selected Funds
CT,
CO
L7
1 enssi -pund isenbell
Student Tuition Recovery Fund (Non-Appropriated)
csa State Board for Private Postsecondary Education
All dollars are presented in thousands (not FTE).
:le;o1 aoinos punA
PV2056-A Private Postsecondary Education Fund (Appropriat
spunA palepdoiddy
1/40
1/40
CO
CO
CO
V
01
a)
a)
a) a
) cr)
an
o
•-. o
cr,
1--•
c) c
) co
V
0
1
VI
NJ
r 0
0 rn
-0
C
0
0 0
0 0
0 0
0 0
0 0
0 0
CD
X
r
Z 0
0 0
0 0
0 0
0 0
0 0
0 0
0 •v
8
0.
(D 0
=
@ Cl)
0.
o 3
7
.:
7 C
;
I o
rn 0
-n
n
0
cl) 7 C
L a
l c
CD
0 v,.
3
CD—
CD, cr)
it;
so U
2cu
la.,
co
O.
...<
e-r
.=
. 7
• 70
uD
(D
CD
•U
3 0
1
LO
X
C
VU
)eT,
ro
c
5. c
U)
le4oi sep06ele3 anvpuedx3
apl
sienpvqpui
sapimas Sa5.
:lel
(JJ
L.J
NJ
(JJ
U.)
`..1
()1
r
00
0
".4
NJ
NJ
NJ
NJ
0 0
0 0
NJ
CO
0 0
0 0
1/40
NJ
CO
-0
NJ
N.-1
0. O
bb
b
bo b
b
;•-•
bo
-4
-4
-4
CaJ
(.0
Lk)
NJ
NJ
CO
r 0
0 0
CD
N
J r
CD
r
01
1/40
L
nO
bb
Olv
OO
OO
OO
OL
nO
CC
C
c,P
PP
PP
PP
PP
PP
Po
o
o o
cco
o
c) 0
C
3 C
3 0
C>
cp
-0.
-0
Lk)
UJ
Ln
Ln
NJ
CO
r U
PP
PP
NC
CO
•••
•J U
i O
bb
bi.Jb
Ob
bL
ob
bo
lnb
U
.)
enssi •punA Isenbem
Program Summary of Expenditures and Budget Request
;
p011.1pd awa INd IZOZ/91./13
All dollars are presented in thousands (not FTE)
:1E401 1. weiBoid
CA.)
NJ
C D
LAJ
:1e201V-990Ad pund
•••J
Expenditure Categories Total:
uoilepoilvlso3
alms o tno iane.a
S@D!MaS 12U0S-lad
suoiiisod 31d
CAJ
NJ
V
CJI
1•.)
0 C
D p
o ry
cz
o c)
o
0 k.
0 N
J CO
4,
, 1
4
NJ
NJ
CO
▪ p
p p
p
NJ 1
-- CD
CD
C
T 4
,
Ui
CD
C
D
0 C
D
bb
bb
bb
Ln
p p
pp
o0
0
CD
p
pp
po
p
o C
D
0 0
0 0
0 0
CD
0
0 0
0
NA)
00
CAI
- 0
CD
C
D
0 N
J 0
0 C
rl C7
1 l0
V
▪ A
Ln
b
bb
biv
bb
bb
bb
bo
b
sapoSeleo nmpuedx3
uonein69:1 pue 6uisuaon
0 pp
0
0
COST CENTER/PROGRAM BUDGET UNIT
a 3
ivate Postsecondary Education Fund (Appropriated
cm 3 uogein6aN pue 6u!suaon
State Board for Private Postsecondary Education
-17
3 3 3 3 cu m
9,4 m0
x Fir.
73
cm co
m
c
fq:0.•
c " CD co A) 0.
CO
CD
7J
CD
.0
C
CD
Mid 9Z:LI.:1. IZOZ/94/8
All dollars are presented in thousands (not FTE).
:1e101 eo.mog punA
4.7
NJ
NJ
Private Postsecondary Education Fund (Appropriat U.)
spunj pelepdoiddy
LO
I-.
0 CO
01
00
I-,00
0
V
0 C CO
C C
-.4O
01
U
l 01
NJ
al
N-k
0 0
0 0
0 0 0 0
0 0 0 0
0 0 0
0 0
0 0 0
0 0 0 0
0)
0
c —i
r-.)
m R
. -n
—1
m
C,
En -,,
n) n)
-<
O• D
-o
c =
ro
c
ro
al 73
c),
o
••<
,-,
.=
LI- )
o) ,-,-o)
n)
▪ a
x ro
'0
IT
(t.
Q
17
X
n)
-§
c v,
u) U)
Expenditure Categories Total: U0l42:
a3!)
sienpinipi
SaDlIVIZ
CT0
0 0
0 0
0 0
Sa3l/U@S
(-4
rs.)
`.1
Ul
CO 0
NJ
0
0 0
0 I•J
CO
0 0
0 0
l0 N
JIN
b
b b
*cn
b
-4
NJ
*..1
NJ 0
0 N-
L 4.)▪
0 0
p NJ
0
0
-P
Ui
00
00
rs.)
bb
bb
bb
bo
Ln
op
pp
oo
pp
pp
oo
po
o
c) 0
00
00
0
co c
, cc
o
0
▪ o
c) c
c N
., I.
-.
CD
0
01
up
▪
b b
b b
oo
b
Ianiipuadxa isenbaN lOi anssi •punj
-a (7; CO su"
co
0_
CO
CD 3 "
>
m
c x
0.
CD
cn M
0
. 71
: (13
Cl) st) 0. 03
C
a. co CD
73
CD
.0 CD
eiea INd 120Z/9i/8
All dollars are presented in thousands (not FTE).
Program Total For Selected Funds:
:ie;o1 punA
pelepdaiddy
V
V
N.)
re)
> VD
VD
C
O
OD
OD
V
01
CY
) al
al
a% a
% a%
o
mo
i—o
mi-
,0
0co
nu
lr..,
i-L
oo
12 -c
0
00
00
00
00
00
0p
o
0
oca
00
00
00
00
00
00
'es
m
.
713.
B21
?-•
m
vr^
co K
y a
o
cD m
Is.
•<°
R 0
CD
13
-1
5'
MC
7
CDa
=
co
um
,-.•
, 0
, su
73
cu
01
= 0
•-<
Ni
—h
CU
(I)
= cu
tn
=
tir
VD
t-t:
0.
ire
si) rn
o
,.
0 o
. x
m
co c
rn
N c
u—
IX
'c Ts
=
=
ca c
o cL
CD
7
CO
0—.
cn 0
z CD
v)
C
I, R co:
cn
co a
en
(lc en
UORE':
SaDIAJOS
NJ
00
0
0 0
0 0
f%)
CO
0
0 0
0 %
.0
IVb
bis
bi.Jb
ois
iDen
;-,
\ IV
b
ob
NJ
t•-.)
00
p
pp
N
▪ o
o cs%
vs
00
0rv
iob
bo
bb
bo
inia
01
0co
lPP
PP
PP
PP
PP
PP
PP
b
b
bl0
00
00
00
cs0
00
00
0
\ W▪
• ,P
PP
PN
'"''P
P
1-• (1
?:4 F
.8 0
oo
nJb
00
00
0co
inio
PV2056-A Private Postsecondary Education Fund
uogemBed pue Ouisueon
isenbed imoi enssi •punA
0 1,4
0 0 C.4
State Board for Private Postsecondary Education
Program Expenditure Schedule Agency: State Board for Private Postsecondary Education
Program: Licensing and Regulation
FY 2021 Actual
FY 2022 Expd. Plan
FIE 4.0 4.0 Expenditure Category Total 4.0 4.0
Appropriated PV2056-A Private Postsecondary Education Fund (Appropriated) 4.0 4.0
4.0 4.0 Fund Source Total 4.0 4.0
Personal Services 205.3 213.5 Boards and Commissions 3.5 4.0
Expenditure Category Total 208.8 217.5 Appropriated
PV2056-A Private Postsecondary Education Fund (Appropriated) 208.8 217.5 208.8 217.5
Fund Source Total 208.8 217.5
Employee Related Expenses 82.2 89.8 Expenditure Category Total 82.2 89.8
Appropriated PV2056-A Private Postsecondary Education Fund (Appropriated) 82.2 89.8
82.2 89.8 Fund Source Total 82.2 89.8
Professional and Outside Services 26.0 External Prof/Outside Sery Budg And Appn 0.0 External Investment Services 0.0 Other External Financial Services 0.0 Attorney General Legal Services 19.7 External Legal Services 0.0 External Engineer/Architect Cost - Exp 0.0 External Engineer/Architect Cost- Cap 0.0 Other Design 0.0 Temporary Agency Services 0.0 Hospital Services 0.0 Other Medical Services 0.0 Institutional Care 0.0 Education And Training 0.0 Vendor Travel 0.0 Professional & Outside Services Excluded from Cost Allocat 0.0 Vendor Travel - Non Reportable 0.0 External Telecom Consulting Services 0.0 Costs related to those in custody of the State 0.0 Non - Confidential Specialist Fees 0.0 Confidential Specialist Fees 0.0 Outside Actuarial Costs 0.0 Other Professional And Outside Services 0.0
1
Date Printed: 8/16/2021 1:17:27 PM All dollars are presented in thousands (not FTE). Page 19
Program Expenditure Schedule Agency: State Board for Private Postsecondary Education
Program: Licensing and Regulation
FY 2021 Actual
FY 2022 Expd. Plan
Expenditure Category Total Appropriated
PV2056-A Private Postsecondary Education Fund (Appropriated)
19.7
19.7
26.0
26.0 19.7 26.0
Fund Source Total 19.7 26.0
Travel In-State 0.1 1.0 Expenditure Category Total 0.1 1.0
Appropriated PV2056-A Private Postsecondary Education Fund (Appropriated) 0.1 1.0
0.1 1.0 Fund Source Total 0.1 1.0
Travel Out of State 0.6 6.0 Expenditure Category Total 0.6 6.0
Appropriated PV2056-A Private Postsecondary Education Fund (Appropriated) 0.6 6.0
0.6 6.0 Fund Source Total 0.6 6.0
Food 0.0 0.0 Expenditure Category Total 0.0 0.0
Aid to Organizations and Individuals 0.0 0.0 Expenditure Category Total 0.0 0.0
Other Operating Expenses 71.0 Other Operating Expenditures Budg Approp 0.0 Other Operating Expenditures Excluded from Cost Allocati 0.0 Risk Management Charges To State Agency 2.0 Risk Management Deductible - Indemnity 0.0 Risk Management Deductible - Legal 0.0 Risk Management Deductible - Medical 0.0 Risk Management Deductible - Other 0.0 Gen Liab- Non Physical-Taxable- Self Ins 0.0 Gross Proceeds Payments To Attorneys 0.0 General Liability- Non-Taxable- Self Ins 0.0 Medical Malpractice - Self-Insured 0.0 Automobile Liability - Self Insured 0.0 General Property Damage - Self- Insured 0.0 Automobile Physical Damage-Self Insured 0.0 Liability Insurance Premiums 0.0 Property Insurance Premiums 0.0 Workers Compensation Benefit Payments 0.0 Self Insurance - Administrative Fees 0.0 Self Insurance - Premiums 0.0 Self Insurance - Claim Payments 0.0 Self Insurance - Pharmacy Claims 0.0 Premium Tax On Altcs 0.0
Date Printed: 8/16/2021 1:17:28 PM All dollars are presented in thousands (not FTE). Page 20
Program Expenditure Schedule Agency: State Board for Private Postsecondary Education
I Program: Licensing and Regulation
FY 2021 FY 2022 Actual Expd. Plan
Other Insurance-Related Charges 0.0 Internal Service Data Processing 13.4 Internal Service Data Proc- Pc/Lan 0.0 External Programming-Mainframe/Legacy 0.0 External Programming- Pc/Lan/Serv/Web 0.0 External Data Entry 0.0 Othr External Data Proc-Mainframe/Legacy 0.0 Othr External Data Proc-Pc/Lan/Serv/Web 0.4 Pmt for AFIS Development & Usage 0.6 Internal Service Telecommunications 0.0 External Telecom Long Distance-In-State 2.6 External Telecom Long Distance-Out-State 0.0 Other External Telecommunication Service 0.0 Electricity 0.0 Sanitation Waste Disposal 0.0 Water 0.0 Gas And Fuel Oil For Buildings 0.0 Other Utilities 0.0 Building Rent Charges To State Agencies 13.5 Priv Lease To Own Bid Rent Chrgs To Agy 0.0 Cert Of Part Bid Rent Chrgs To Agy 0.0 Rental Of Land And Buildings 0.0 Rental Of Computer Equipment 0.0 Rental Of Other Machinery And Equipment 0.0 Miscellaneous Rent 0.6 Interest On Overdue Payments 0.0 All Other Interest Payments 0.0 Internal Acct/Budg/Financial Svcs 14.4 Other Internal Services 0.0 Repair And Maintenance - Buildings 0.0 Repair And Maintenance - Vehicles 0.0 Repair And Maint - Mainframe And Legacy 0.0 Repair And Maint-Pc/Lan/Serv/Web 0.0 Repair And Maintenance - Other Equipment 10.0 Other Repair And Maintenance 0.0 Software Support And Maintenance 0.0 Uniforms 0.0 Inmate Clothing 0.0 Security Supplies 0.0 Office Supplies 0.6 Computer Supplies 0.0 Housekeeping Supplies 0.0 Bedding And Bath Supplies 0.0 Drugs And Medicine Supplies 0.0 Medical Supplies 0.0 Dental Supplies 0.0 Automotive And Transportation Fuels 0.0 Automotive Lubricants And Supplies 0.0 Rpr And Maint Supplies-Not Auto Or Build 0.0 Repair And Maintenance Supplies-Building 0.0 Other Operating Supplies 0.0
Date Printed: 8/16/2021 1:17:28 PM All dollars are presented in thousands (not FTE). Page21
Program Expenditure Schedule Agency: State Board for Private Postsecondary Education
Program: Licensing and Regulation -1 FY 2021 FY 2022 Actual Expd. Plan
Publications 0.0 Aggregate Withheld Or Paid Commissions 0.0 Lottery Prizes 0.0 Lottery Distribution Costs 0.0 Material for Further Processing 0.0 Other Resale Supplies 0.0 Loss On Sales Of Capital Assets 0.0 Loss on Sales of Investments 0.0 Employee Tuition Reimbursement-Graduate 0.0 Employee Tuition Reimb Under-Grad/Other 0.0 Conference Registration-Attendance Fees 0.0 Other Education And Training Costs 0.0 Advertising 0.0 Sponsorships 0.0 Internal Printing 0.0 External Printing 0.0 Photography 0.0 Postage And Delivery 0.0 Document shredding and Destruction Services 0.1 Translation and Sign Language Services 0.0 Distribution To State Universities 0.0 Other Intrastate Distributions 0.0 Awards 0.0 Entertainment And Promotional Items 0.0 Dues 0.6 Books- Subscriptions And Publications 0.0 Costs For Digital Image Or Microfilm 0.0 Revolving Fund Advances 0.0 Credit Card Fees Over Approved Limit 0.0 Relief Bill Expenditures 0.0 Surplus Property Distr To State Agencies 0.0 Security Services 0.0 Judgments - Damages 0.0 ICA Payments to Claimants Confidential 0.0 Jdgmnt-Confidential Restitution To Indiv 0.0 Judgments - Non-Confidential Restitution 0.0 Judgments - Punitive And Compensatory 0.0 Pmts Made to Resolve/Disputes/Avoid Costs of Litigation 0.0 Pmts For Contracted State Inmate Labor 0.0 Payments To State Inmates 0.0 Bad Debt Expense 0.0 Interview Expense 0.0 Employee Relocations-Nontaxable 0.0 Employee Relocations-Taxable 0.0 Non-Confidential Invest/Legal/Law Enf 0.0 Conf/Sensitive Invest/Legal/Undercover 0.0 Fingerprinting, Background Checks, Etc. 0.0 Other Miscellaneous Operating 0.0
Date Printed: 8/16/2021 1:17:28 PM All dollars are presented in thousands (not FTE). Page 22
Program Expenditure Schedule Agency:
Program:
State Board for Private Postsecondary Education
Licensing and Regulation 1 Expenditure Category Total
Appropriated PV2056-A Private Postsecondary Education Fund (Appropriated)
Fund Source Total
FY 2021 Actual
FY 2022 Expd. Plan
58.8
58.8
71.0
71.0 58.8 58.8
71.0 71.0
Current Year Expenditures 2.2 Capital Equipment Budget And Approp 0.0 Vehicles Capital Purchase 0.0 Vehicles Capital Leases 0.0 Furniture Capital Purchase 0.0 Depreciable Works Of Art & Hist Treas/Coll Capital Purcha 0.0 Non Depr Works Of Art & Hist Treas/Coll Cap Purchase 0.0 Furniture Capital Leases 0.0 Computer Equipment Capital Purchase 0.0 Computer Equipment Capital Lease 0.0 Telecommunication Equip-Capital Purchase 0.0 Telecommunication Equip-Capital Lease 0.0 Other Equipment Capital Purchase 0.0 Other Equipment Capital Leases 0.0 Purchased Or Licensed Software-Website 0.0 Internally Generated Software-Website 0.0 Development in Progress 0.0 Right-Of-Way/Easement/Extraction Rights 0.0 0th Int Assets purchased, licensed or internally generate 0.0 Other intangible assets acquired by capital lease 0.0 Other Capital Asset Purchases 0.0 Leasehold Improvement-Capital Purchase 0.0 Other Capital Asset Leases 0.0 Non-Capital Equip Budget And Approp 0.0 Vehicles Non-Capital Purchase 0.0 Vehicles Non-Capital Leases 0.0 Furniture Non-Capital Purchase 0.0 Works Of Art And Hist Treas-Non Capital 0.0 Furniture Non-Capital Leases 0.0 Computer Equipment Non-Capital Purchase 2.2 Computer Equipment Non-Capital Lease 0.0 Telecomm Equip Non-Capital Purchase 0.0 Telecomm Equip Non-Capital Leases 0.0 Other Equipment Non-Capital Purchase 0.0 Weapons Non-Capital Purchase 0.0 Other Equipment Non-Capital Lease 0.0 Purchased Or Licensed Software/Website 0.0 Internally Generated Software/Website 0.0 LICENSES AND PERMITS 0.0 Right-Of-Way/Easement/Extraction Exp 0.0 Other Intangible Assets - Purchased, Licensed or Internall 0.0 Noncapital Software/Web By Capital Lease 0.0 Other Intangible Assets Acquired by Capital Lease 0.0 Other Long Lived Tangible Assets to be Expenses 0.0 Non-Capital Equipment Excluded from Cost Allocation 0.0
Date Printed: 8/16/2021 1:17:28 PM All dollars are presented in thousands (not FTE). Page23
Agency:
Program:
Program Expenditure Schedule State Board for Private Postsecondary Education
Licensing and Regulation
Expenditure Category Total
Appropriated PV2056-A Private Postsecondary Education Fund (Appropriated)
FY 2021 FY 2022 Actual Expd. Plan
2.2
2.2
2.2
2.2
2.2 2.2 Fund Source Total 2.2 2.2
Capital Outlay 0.0 0.0 Expenditure Category Total 0.0 0.0
Debt Service 0.0 0.0 Expenditure Category Total 0.0 0.0
Cost Allocation 0.0 0.0 Expenditure Category Total 0.0 0.0
Transfers 0.0 0.0 Expenditure Category Total 0.0 0.0
Employee Retirement Coverage Personal
Retirement System FTE Services Fund#
Arizona State Retirement System 4.0 213.5 PV2056-A
Combined Regular & Elected Positions At/Above FICA Maximum of $142,800
Total Personal FTE's not eligible for FTE Services Health, Dental & Life
0.0 0.0 0.0
Date Printed 8/16/2021 1:17:29 PM All dollars are presented in thousands (not FTE). Page 24
All dollars are presented in thousands (not FTE).
apinos punj
(Al
NJ
Student Tuition Recovery Fund (Non-Appropriated
spunA pelepdoxidv-uoN
Iioi sepoBewo eirmpuedx3
VD 1
/40 O
D CO
00
V
crI
al
cn
aN
aN
ma,
o
0 a
l 0
C3 C
O V
CT
VI
NJ
0 0
0 0
0 0
CD C
D 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0
uogepoliv ;sop
7
ni
X CD
(J) CD
(11
Aid to Organizations and Individuals
0.
awls jo iancui ale45-uI laA2-11 Professional and Outside Services
sasuad)GpeijaaAoicku3 sap!mas puosJad
suopsod 31J
Atioi fueununs weAcim
NJ N
J NJ
NJ
N
0
0
0 0
Lri
o o
0t.0
0
0 0
C3
pp
pp
U
i I.4J
L.)
L
ob
bb
bb
ino
os--
o
Lk)
NJ N
J NJ
N
J NJ
V
V
V
U,
4D.
N N
J NJ
0
0 0
0 Lk
) CO
0
0 0
L.0
VI I
- -.
NJ
N
0
0
6 O
b
bb
Ob
bb
Ob
bb
b
Ob
PP
P
0
0
0
NJ N
J NJ
NJ
NJ
NJ
bb
6
P P
P
P P
PP
P
P P
P P
P
(7)
00
00
00
00
00
00
o
o
NJ
VI
40.
VI
N
0 0
0 0
UJ O
D 0
0 0
Lri
1
• -•
O
bb
b
bb
iob
bO
bb
b
NJ NJ
Cc 3 Cl)
C 3 3
IsenbeNieoi anssi •punj
Program Summary of Expenditures and Budget Request
All dollars are presented in thousands (not FTE).
:1E401 Z tue.0301d
NJ
NJ
:1e01N-LOCAd punj
NJ
‘.0
NJ
NJ
NJ
:leloi sepaeleo einmuedx3
uogepollVlsoD on
mo
.0
cr
c
•=i 1
5. ai
c.n
3
0
0 ri)
.
c cu
rri Aid to Organizations and Individuals
ams Jo lnO well
saDimas ieuosJad suomsod 311
NJ o
VI
-4
0 0
CD
C)
0 o
pp
p
bb
bb
b
b :P
. 6
NJ
,x1
UI
NJ
0 CD
C
D
CD
Lx
) CO
C
> CD
0
Cr1
Ul
bb
iob
bb
bb
iob
bio
b
PP
PP
PP
PP
PP
PP
PP
o
CD
0
CD
C
D
0 0
0 0
0 C
D
CD
CD
C
D
CD
NJ
Ul
NJ o
Ob
bO
bb
bic
iob
bb
b
b
sepoBeleo OJ pu ad x3
Bu!punA pelepdcuddy-uoN
fuenooald uoil!n 1uepnIS
0 0
CD
CD
CJ PP
0
0
COST CENTER/PROGRAM BUDGET UNIT
!puedx3 tue.thckid
PV3027-N Student Tuition Reco pelepdcuddy-uoN) punj Lie
lsenbeli ioi enssi •punj
All dollars are presented in thousands (not FTE).
eainog punA
Student Tuition Recovery Fund (Non-Appropriated
NJ
NJ
N
0 0
VD
VD
'0
NJ
NJ
N
NJ
V
NJ
NJ
NJ
N
NJ
NJ
tsJ
NJ
NJ
N.J
spunA pelepdoiddv-uoN
eamog pun
Expenditure Categories Total:
(23
VD
CO
CO
00
`V
01
0
1
01
0
1
01
C
rI 0
1
0 i.-
• 0
C31
I-,
00
CO
N
J 0
1 U
l N
J P-
0
0
•M0
0 0
0 0
0 0
0 0
0 0
0 0
0 I
X
-I
(C)
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1:7
• 0
CD
CD
IC
= 0
.=
0
71
V
0 rn•
c: )
> X
-0
rn
T
;-..",
6,
0 3
C I
C
=
-,,
.0
Ill
-1
CD
—
0 CD
(A
la
r-DI
S
I. C
L D
I 0
-11
CP
CU
3 3
0 co
-i
co
0
9 u-)
. -<
cu
cn
0
m
a o
m
iv
F
i F,
' • '
• 7
, • CU
a
l X
rD
CO
CD
CU
a)
c
rD
,...
0 -ii.
rn
0 0
fa
W
0 X
7
C
IT
I 1
3
(I)
CD
g
X
0 Ca
CD
7 U
l 5
cr)
er,
in
rri
cn
cl,
..
F'
0.
rD
c in
Q)
F
i
uoile
NJ
Ul
O
00
00
0
00
0-
-N
JLa
cco
icO
O
Cr+
NJ
NJ
Ln
4 (J
1 0
00
0(.
40
00
00
1--
L0
10
Uir
b
00
00
0c0
00
00
0b
0 0
C3
0 0
CD
pp
pp
po
op
o
o o
cco
o
CD
0 0
0 0
CD
0 0
0 0
NJ
Ul
4 U
l N
J 0
0 0
0 (..
4 CO
0
p 0
1
%ID
be
cO
OO
OO
bo
bb
icim
ic
State Board for Private Postsecondary Education
1
All dollars are presented in thousands (not FTE).
Program Total For Selected Funds:
punA
:1e10j palepdaiddy-uoN
CO
VD
CO
CO
OD
,J
CT
CA
CA
CA
Ch
CA
Ch
C)
Ns CD Ch Ns 0
CD 00 ,J Ch
cn N
J Ns CD C)
CD CD CD CD CD CD CD CD C) C) CD 0
CD CD
C) CD CD CD CD CD CD CD CJ 0
CD CD C)
0
ri
rt.
0 cn
0
rD ts
,
UOfl
app
C
ro ✓-l•
..
."
-‘
CU
03
...0
7 ,t
LC1 rn
sienmpui pue suoReziue5-10
ales Jo no la, ales-uI
sappuas appino pup leUOlSS )1
SaD!AlaS
Ns
CD
•
CD
CD
.4 C3
QD
O
1/40
PPPP
PPPP
40.
Ns
Lo
6J
6J
0
6
6
eD 6 6 6
eD
6
41.
la
b
NJ
N)
1-•
rsj
NJ
0 0
CD
0 L
J
CO ▪
0 0
0 C
h VD
C.
J1
b bb0000000660bbbb
CD
0
C3 5) 5D CD C) 5D 5D
5) 5
) 5)
CD
C
D
CD
C
D
CD
b
b
b
CD CD C) 0
C) CD 0
CD CD CD CD CD CD 0
NJ
NJ
NJ
,J
,J
NJ
,J
NJ
NJ
CD CD CD 0
Lk) CO C) CD CD Ns Ch VD Ln
6b
iD eD iD CD
b b
b b
iD
eD
0
0
0
paiepdoiddy-uoN
IsenbeNieoi. anssi
Program Expenditure Schedule Agency: State Board for Private Postsecondary Education
Program: Student Tuition Recovery
FY 2021 Actual
FY 2022 Expd. Plan
FE 1.0 1.0 Expenditure Category Total 1.0 1.0
Non-Appropriated PV3027-N Student Tuition Recovery Fund (Non-Appropriated) 1.0 1.0
1.0 1.0 Fund Source Total 1.0 1.0
Personal Services 107.4 155.0 Boards and Commissions 0.0 0.0
Expenditure Category Total 107.4 155.0
Non-Appropriated PV3027-N Student Tuition Recovery Fund (Non-Appropriated) 107.4 155.0
107.4 155.0 Fund Source Total 107.4 155.0
Employee Related Expenses 44.3 49.0 Expenditure Category Total 44.3 49.0
Non-Appropriated PV3027-N Student Tuition Recovery Fund (Non-Appropriated) 44.3 49.0
44.3 49.0 Fund Source Total 44.3 49.0
Professional and Outside Services 6.0 External Prof/Outside Sery Budg And Appn 0.0 External Investment Services 0.0 Other External Financial Services 0.0 Attorney General Legal Services 4.9 External Legal Services 0.0 External Engineer/Architect Cost - Exp 0.0 External Engineer/Architect Cost- Cap 0.0 Other Design 0.0 Temporary Agency Services 0.0 Hospital Services 0.0 Other Medical Services 0.0 Institutional Care 0.0 Education And Training 0.0 Vendor Travel 0.0 Professional & Outside Services Excluded from Cost Allocat 0.0 Vendor Travel - Non Reportable 0.0 External Telecom Consulting Services 0.0 Costs related to those in custody of the State 0.0 Non - Confidential Specialist Fees 0.0 Confidential Specialist Fees 0.0 Outside Actuarial Costs 0.0 Other Professional And Outside Services 0.0
Date Printed: 8/16/2021 1:17:33 PM All dollars are presented in thousands (not FTE). Page29
Program Expenditure Schedule Agency: State Board for Private Postsecondary Education
Program: Student Tuition Recovery
FY 2021 Actual
FY 2022 Expd. Plan
Expenditure Category Total
Non-Appropriated PV3027-N Student Tuition Recovery Fund (Non-Appropriated)
4.9
4.9
6.0
6.0 4.9 6.0
Fund Source Total 4.9 6.0
Travel In-State 0.0 1.0 Expenditure Category Total 0.0 1.0
Non-Appropriated PV3027-N Student Tuition Recovery Fund (Non-Appropriated) 0.0 1.0
0.0 1.0 Fund Source Total 0.0 1.0
Travel Out of State 0.1 0.0 Expenditure Category Total 0.1 0.0
Non-Appropriated PV3027-N Student Tuition Recovery Fund (Non-Appropriated) 0.1 0.0
0.1 0.0 Fund Source Total 0.1 0.0
Food 0.0 0.0 Expenditure Category Total 0.0 0.0
Aid to Organizations and Individuals 0.0 0.0 Expenditure Category Total 0.0 0.0
Other Operating Expenses 58.0 Other Operating Expenditures Budg Approp 0.0 Other Operating Expenditures Excluded from Cost Allocati 0.0 Risk Management Charges To State Agency 0.5 Risk Management Deductible - Indemnity 0.0 Risk Management Deductible - Legal 0.0 Risk Management Deductible - Medical 0.0 Risk Management Deductible - Other 0.0 Gen Liab- Non Physical-Taxable- Self Ins 0.0 Gross Proceeds Payments To Attorneys 0.0 General Liability- Non-Taxable- Self Ins 0.0 Medical Malpractice - Self-Insured 0.0 Automobile Liability - Self Insured 0.0 General Property Damage - Self- Insured 0.0 Automobile Physical Damage-Self Insured 0.0 Liability Insurance Premiums 0.0 Property Insurance Premiums 0.0 Workers Compensation Benefit Payments 0.0 Self Insurance - Administrative Fees 0.0 Self Insurance - Premiums 0.0 Self Insurance - Claim Payments 0.0 Self Insurance - Pharmacy Claims 0.0 Premium Tax On Altcs 0.0
Date Printed: 8/16/2021 1:17:33 PM All dollars are presented in thousands (not FTE). Page 30
Program Expenditure Schedule Agency: State Board for Private Postsecondary Education
Program: Student Tuition Recovery
FY 2021 FY 2022 Actual Expd. Plan
Other Insurance-Related Charges 0.0 Internal Service Data Processing 1.4 Internal Service Data Proc- Pc/Lan 0.0 External Programming-Mainframe/Legacy 0.0 External Programming- Pc/Lan/Serv/Web 0.0 External Data Entry 0.0 Othr External Data Proc-Mainframe/Legacy 0.0 Othr External Data Proc-Pc/Lan/Serv/Web 0.0 Pmt for AFIS Development & Usage 0.2 Internal Service Telecommunications 0.0 External Telecom Long Distance-In-State 0.6 External Telecom Long Distance-Out-State 0.0 Other External Telecommunication Service 0.0 Electricity 0.0 Sanitation Waste Disposal 0.0 Water 0.0 Gas And Fuel Oil For Buildings 0.0 Other Utilities 0.0 Building Rent Charges To State Agencies 5.4 Priv Lease To Own Bld Rent Chrgs To Agy 0.0 Cert Of Part Bld Rent Chrgs To Agy 0.0 Rental Of Land And Buildings 0.0 Rental Of Computer Equipment 0.0 Rental Of Other Machinery And Equipment 0.0 Miscellaneous Rent 35.6 Interest On Overdue Payments 0.1 All Other Interest Payments 0.0 Internal Acct/Budg/Financial Svcs 3.6 Other Internal Services 0.0 Repair And Maintenance - Buildings 0.0 Repair And Maintenance - Vehicles 0.0 Repair And Maint - Mainframe And Legacy 0.0 Repair And Maint-Pc/Lan/Serv/Web 0.0 Repair And Maintenance - Other Equipment 2.7 Other Repair And Maintenance 0.0 Software Support And Maintenance 0.0 Uniforms 0.0 Inmate Clothing 0.0 Security Supplies 0.0 Office Supplies 0.0 Computer Supplies 0.0 Housekeeping Supplies 0.0 Bedding And Bath Supplies 0.0 Drugs And Medicine Supplies 0.0 Medical Supplies 0.0 Dental Supplies 0.0 Automotive And Transportation Fuels 0.0 Automotive Lubricants And Supplies 0.0 Rpr And Maint Supplies-Not Auto Or Build 0.0 Repair And Maintenance Supplies-Building 0.0 Other Operating Supplies 0.0
Date Printed: 8/16/2021 1:17:33 PM All dollars are presented in thousands (not FTE). Page 31
Program Expenditure Schedule Agency: State Board for Private Postsecondary Education
Program: Student Tuition Recovery
FY 2021 FY 2022 Actual Expd. Plan
Publications 0.0 Aggregate Withheld Or Paid Commissions 0.0 Lottery Prizes 0.0 Lottery Distribution Costs 0.0 Material for Further Processing 0.0 Other Resale Supplies 0.0 Loss On Sales Of Capital Assets 0.0 Loss on Sales of Investments 0.0 Employee Tuition Reimbursement-Graduate 0.0 Employee Tuition Reimb Under-Grad/Other 0.0 Conference Registration-Attendance Fees 0.0 Other Education And Training Costs 0.0 Advertising 0.0 Sponsorships 0.0 Internal Printing 0.0 External Printing 0.0 Photography 0.0 Postage And Delivery 0.3 Document shredding and Destruction Services 0.4 Translation and Sign Language Services 0.0 Distribution To State Universities 0.0 Other Intrastate Distributions 0.0 Awards 0.0 Entertainment And Promotional Items 0.0 Dues 0.0 Books- Subscriptions And Publications 0.3 Costs For Digital Image Or Microfilm 0.0 Revolving Fund Advances 0.0 Credit Card Fees Over Approved Limit 0.0 Relief Bill Expenditures 0.0 Surplus Property Distr To State Agencies 0.0 Security Services 0.5 Judgments - Damages 0.0 ICA Payments to Claimants Confidential 0.0 Jdgmnt-Confidential Restitution To Indiv 0.0 Judgments - Non-Confidential Restitution 0.0 Judgments - Punitive And Compensatory 0.0 Pmts Made to Resolve/Disputes/Avoid Costs of Litigation 0.0 Pmts For Contracted State Inmate Labor 0.0 Payments To State Inmates 0.0 Bad Debt Expense 0.0 Interview Expense 0.0 Employee Relocations-Nontaxable 0.0 Employee Relocations-Taxable 0.0 Non-Confidential Invest/Legal/Law Enf 0.0 Conf/Sensitive Invest/Legal/Undercover 0.0 Fingerprinting, Background Checks, Etc. 0.0 Other Miscellaneous Operating 0.0
Date Printed: 8/16/2021 1:17:34 PM All dollars are presented in thousands (not FTE). Page 32
Program Expenditure Schedule Agency: State Board for Private Postsecondary Education
Program: Student Tuition Recovery 1 Expenditure Category Total
Non-Appropriated PV3027-N Student Tuition Recovery Fund (Non-Appropriated)
Fund Source Total
FY 2021 Actual
FY 2022 Expd. Plan
51.6
51.6
58.0
58.0 51.6 58.0 51.6 58.0
Current Year Expenditures 3.0 Capital Equipment Budget And Approp 0.0 Vehicles Capital Purchase 0.0 Vehicles Capital Leases 0.0 Furniture Capital Purchase 0.0 Depreciable Works Of Art & Hist Treas/Coll Capital Purcha 0.0 Non Depr Works Of Art & Hist Treas/Coll Cap Purchase 0.0 Furniture Capital Leases 0.0 Computer Equipment Capital Purchase 0.0 Computer Equipment Capital Lease 0.0 Telecommunication Equip-Capital Purchase 0.0 Telecommunication Equip-Capital Lease 0.0 Other Equipment Capital Purchase 0.0 Other Equipment Capital Leases 0.0 Purchased Or Licensed Software-Website 0.0 Internally Generated Software-Website 0.0 Development in Progress 0.0 Right-Of-Way/Easement/Extraction Rights 0.0 0th Int Assets purchased, licensed or internally generate 0.0 Other intangible assets acquired by capital lease 0.0 Other Capital Asset Purchases 0.0 Leasehold Improvement-Capital Purchase 0.0 Other Capital Asset Leases 0.0 Non-Capital Equip Budget And Approp 0.0 Vehicles Non-Capital Purchase 0.0 Vehicles Non-Capital Leases 0.0 Furniture Non-Capital Purchase 0.0 Works Of Art And Hist Treas-Non Capital 0.0 Furniture Non-Capital Leases 0.0 Computer Equipment Non-Capital Purchase 1.0 Computer Equipment Non-Capital Lease 0.0 Telecomm Equip Non-Capital Purchase 0.0 Telecomm Equip Non-Capital Leases 0.0 Other Equipment Non-Capital Purchase 0.0 Weapons Non-Capital Purchase 0.0 Other Equipment Non-Capital Lease 0.0 Purchased Or Licensed Software/Website 0.0 Internally Generated Software/Website 0.0 LICENSES AND PERMITS 0.0 Right-Of-Way/Easement/Extraction Exp 0.0 Other Intangible Assets - Purchased, Licensed or Internal! 0.0 Noncapital Software/Web By Capital Lease 0.0 Other Intangible Assets Acquired by Capital Lease 0.0 Other Long Lived Tangible Assets to be Expenses 0.0 Non-Capital Equipment Excluded from Cost Allocation 0.0
Date Printed: 8/16/2021 1:17:34 PM All dollars are presented in thousands (not FTE). Page 33
Agency:
Program:
Program Expenditure Schedule State Board for Private Postsecondary Education
Student Tuition Recovery
Expenditure Category Total
Non-Appropriated
FY 2021 Actual
FY 2022 Expd. Plan
1.0 3.0
PV3027-N Student Tuition Recovery Fund (Non-Appropriated) 1.0 3.0
1.0 3.0
Fund Source Total 1.0 3.0
Capital Outlay 0.0 0.0 Expenditure Category Total 0.0 0.0
Debt Service 0.0 0.0 Expenditure Category Total 0.0 0.0
Cost Allocation 0.0 0.0 Expenditure Category Total 0.0 0.0
Transfers 0.0 0.0 Expenditure Category Total 0.0 0.0
Employee Retirement Coverage Personal
Retirement System FTE Services Fund#
Arizona State Retirement System 1.0 155.0 PV3027-N
Combined Regular & Elected Positions At/Above FICA Maximum of $142,800
Total Personal FTE's not eligible for FTE Services Health, Dental & Life
0.0 0.0 1.0
Date Printed. 8/16/2021 1:17:34 PM All dollars are presented in thousands (not FTE). Page 34
Administrative Costs Agency: State Board for Private Postsecondary Education
Administrative Costs Summary
Common Administrative Area FY 2022
Personal Services 372.5
ERE 138.8
All Other 174.2
Administrative Costs Total: 685.5
Administrative Cost! Total Expenditure Ratio I Request Admin %
FY 2022 685.5 100.0%
Date Printed: 8/16/2021 2:16:40 PM All dollars are presented in thousands (not FTE). Page 35
III. ORGANIZATIONAL CHART
Kimm Darling
Program Manager
7 Member BoardDr. Mittman, Dr. Lech, Mr.
Romano, Mr. Ball, Mr. Luebke, Mr. Wallace, Ms. Ciardullo
Governor
Doug Ducey
Jacqueline Rome
Records Administrator
Teri Stanfill
PT - Specialist
Kevin LaMountain
Executive Director
Organization Chart9.1.2021
Arizona State Board for Private Postsecondary Education
Keith Blanchard
Deputy Director
IV. FUNDING ISSUES
NO ISSUES IDENTIFIED
V. REVENUE FORECAST
METHODOLOGY
Arizona State Board for Private PostsecondaryEducation1740 W Adams St., Suite 3008Phoenix, Arizona 85007(602) 542-5716Executive Director: Kevin J. LaMountain M.Ed.Website: ppse.az.gov
August 25, 2021
RE: Revenue Forecast Methodology
FUND 2056
Revenue projections are based upon the assumption that the expected school level of 210 willremain consistent for FY22 and FY23. COVID-19 situation continues to impact licensed schoolsas they struggle with attracting students for in-person instruction.
The chart below (from included spreadsheet) shows the forecast for FY23 will show a veryminimal increase over the FY21 actual budget. The forecast uses FY21 actuals as a base.
FUND 3027
Revenue for this fund is generated entirely through assessments for all institutions. There arecurrently 177 institutions that pay the assessment. This assessment is calculated by rule A.R.S. §32-3072(B). Due to a change in statute during FY21, the Student Tuition recovery fund has beenstabilized.
FY21 Revenue $170,000FY22 Revenue $302,000FY23 Projected Revenue $368,229.47
VI. SOURCES AND USES
NO ISSUES IDENTIFIED