161
State of Arizona Budget Request Statewide and Large Automation Projects State Agency A.R.S. Citation: A.R.S Title 41-714 Governor DUCEY: Agency Head: Andy Tobin Title: Director (signature) Prepared By: Derik Leavitt Phone: (602) 542-1510 Email Address: [email protected] To the best of my knowledge all statements and explanations contained in the estimates submitted are true and correct. This and the accompanying budget schedules, statements and explanatory information constitute the operating budget request for this agency for Fiscal Year 2021. Date Prepared: Sunday, September 1, 2019 Andy Tobin 9/3/2019 Total: 17,311.0 (17,311.0) 0.0 FY 2021 Fund. Issue Total Amount Requested: (17,311.0) 0.0 FY 2020 Approp FY 2021 Total Budget Appropriated Funds 17,311.0 (1,000.0) 0.0 APF Subaccount - Department of Administration FUND 1,000.0 (2,711.0) 0.0 APF Subaccount - Department of Public Safety FUND 2,711.0 0.0 0.0 APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 (10,100.0) 0.0 APF Subaccount - Department of Child Safety FUND 10,100.0 (200.0) 0.0 APF Subaccount - Department of Agriculture FUND 200.0 (3,000.0) 0.0 APF Subaccount - Department of Education FUND 3,000.0 (300.0) 0.0 APF Subaccount - Board of Medical Examiners FUND 300.0 Date Printed: 8/26/2019 9:31:41 AM Transmittal Statement All dollars are presented in thousands. 001

State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

  • Upload
    others

  • View
    4

  • Download
    0

Embed Size (px)

Citation preview

Page 1: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

State of Arizona Budget Request

Statewide and Large Automation ProjectsState Agency

A.R.S. Citation: A.R.S Title 41-714

Governor DUCEY:

Agency Head: Andy TobinTitle: Director

(signature)

Prepared By: Derik Leavitt

Phone: (602) 542-1510

Email Address: [email protected]

To the best of my knowledge all statements and explanations contained in the estimates submitted are true and correct.

This and the accompanying budget schedules, statements and explanatory information constitute the operating budget request for this agency for Fiscal Year 2021.

Date Prepared: Sunday, September 1, 2019

Andy Tobin 9/3/2019

Total: 17,311.0 (17,311.0) 0.0

FY 2021 Fund. Issue

Total Amount Requested: (17,311.0) 0.0

FY 2020 Approp

FY 2021 Total Budget Appropriated Funds

17,311.0

(1,000.0) 0.0APF Subaccount - Department of Administration FUND 1,000.0

(2,711.0) 0.0APF Subaccount - Department of Public Safety FUND 2,711.0

0.0 0.0APF Subaccount - Department of Financial Institutions FUN 0.0

0.0 0.0APF Subaccount - Department of Environmental Quality FU 0.0

(10,100.0) 0.0APF Subaccount - Department of Child Safety FUND 10,100.0

(200.0) 0.0APF Subaccount - Department of Agriculture FUND 200.0

(3,000.0) 0.0APF Subaccount - Department of Education FUND 3,000.0

(300.0) 0.0APF Subaccount - Board of Medical Examiners FUND 300.0

Date Printed: 8/26/2019 9:31:41 AM Transmittal Statement All dollars are presented in thousands.

001

Page 2: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

002

Page 3: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Revenue ScheduleStatewide and Large Automation ProjectsAgency:

AFIS Code Category of Receipt and Description FY 2019 FY 2020 FY 2021

AP2566 APF Subaccount - Department of Administration FUNDFund:

4901 OPERATING TRANSFERS IN 9,018.9 1,000.0 0.0Fund Total: 9,018.9 1,000.0 0.0

Date Printed: 8/26/2019 9:17:40 AM All dollars are presented in thousands (not FTE). 003

Page 4: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Revenue ScheduleStatewide and Large Automation ProjectsAgency:

AFIS Code Category of Receipt and Description FY 2019 FY 2020 FY 2021

AP9964 APF Subaccount - Department of Public Safety FUNDFund:

4901 OPERATING TRANSFERS IN 4,056.2 2,711.0 0.0Fund Total: 4,056.2 2,711.0 0.0

Date Printed: 8/26/2019 9:17:40 AM All dollars are presented in thousands (not FTE). 004

Page 5: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Revenue ScheduleStatewide and Large Automation ProjectsAgency:

AFIS Code Category of Receipt and Description FY 2019 FY 2020 FY 2021

AP9965 APF Subaccount - Department of Financial Institutions FUNDFund:

4901 OPERATING TRANSFERS IN 1,400.0 0.0 0.0Fund Total: 1,400.0 0.0 0.0

Date Printed: 8/26/2019 9:17:40 AM All dollars are presented in thousands (not FTE). 005

Page 6: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Revenue ScheduleStatewide and Large Automation ProjectsAgency:

AFIS Code Category of Receipt and Description FY 2019 FY 2020 FY 2021

AP9966 APF Subaccount - Department of Environmental Quality FUNDFund:

4901 OPERATING TRANSFERS IN 3,200.0 0.0 0.0Fund Total: 3,200.0 0.0 0.0

Date Printed: 8/26/2019 9:17:40 AM All dollars are presented in thousands (not FTE). 006

Page 7: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Revenue ScheduleStatewide and Large Automation ProjectsAgency:

AFIS Code Category of Receipt and Description FY 2019 FY 2020 FY 2021

AP9967 APF Subaccount - Department of Child Safety FUNDFund:

4901 OPERATING TRANSFERS IN 5,000.0 10,100.0 0.0Fund Total: 5,000.0 10,100.0 0.0

Date Printed: 8/26/2019 9:17:40 AM All dollars are presented in thousands (not FTE). 007

Page 8: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Revenue ScheduleStatewide and Large Automation ProjectsAgency:

AFIS Code Category of Receipt and Description FY 2019 FY 2020 FY 2021

AP9974 APF Subaccount - Department of Agriculture FUNDFund:

4901 OPERATING TRANSFERS IN 0.0 200.0 0.0Fund Total: 0.0 200.0 0.0

Date Printed: 8/26/2019 9:17:41 AM All dollars are presented in thousands (not FTE). 008

Page 9: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Revenue ScheduleStatewide and Large Automation ProjectsAgency:

AFIS Code Category of Receipt and Description FY 2019 FY 2020 FY 2021

AP9975 APF Subaccount - Department of Education FUNDFund:

4901 OPERATING TRANSFERS IN 0.0 3,000.0 0.0Fund Total: 0.0 3,000.0 0.0

Date Printed: 8/26/2019 9:17:41 AM All dollars are presented in thousands (not FTE). 009

Page 10: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Revenue ScheduleStatewide and Large Automation ProjectsAgency:

AFIS Code Category of Receipt and Description FY 2019 FY 2020 FY 2021

AP9976 APF Subaccount - Board of Medical Examiners FUNDFund:

4901 OPERATING TRANSFERS IN 0.0 300.0 0.0Fund Total: 0.0 300.0 0.0

Date Printed: 8/26/2019 9:17:41 AM All dollars are presented in thousands (not FTE). 010

Page 11: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Sources and Uses of FundsStatewide and Large Automation ProjectsAgency:

Estimate FY 2020

Actual FY 2019

Estimate FY 2021

AP2566 APF Subaccount - Department of Administration FUNDFund:

Cash Flow Summary

Balance Forward from Prior Year 0.0 3,988.5 0.0Revenue (From Revenue Schedule) 9,018.9 1,000.0 0.0Total Available 9,018.9 4,988.5 0.0Total Appropriated Disbursements 5,030.4 4,988.5 0.0Total Non-Appropriated Disbursements 0.0 0.0 0.0Balance Forward to Next Year 3,988.5 0.0 0.0

Estimate FY 2020

Actual FY 2019

Estimate FY 2021Expenditure Categories

Appropriated Expenditure

Personal Services 60.4 0.0 0.0Employee Related Expenses 23.1 0.0 0.0Prof. And Outside Services 693.1 1,000.0 0.0Travel - In State 0.0 0.0 0.0Travel - Out of State 0.0 0.0 0.0Food 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0Other Operating Expenses 1,433.7 0.0 0.0Equipment 2,408.7 0.0 0.0Capital Outlay 411.4 0.0 0.0Debt Service 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0Transfers 0.0 0.0 0.0

5,030.4 1,000.0 0.0Expenditure Categories Total:Non-Lapsing Authority from Prior Years 0.0 0.0 0.0Administrative Adjustments 0.0 3,988.5 0.0Capital Projects (Land, Buildings,Improvements) 0.0 0.0 0.0Appropriated 27th Pay Roll 0.0 0.0 0.0Legislative Fund Transfers 0.0 0.0 0.0IT Project Transfers 0.0 0.0 0.0

5,030.4 4,988.5 0.0Appropriated Expenditure Total:15.0 0.0 0.0Apppropriated FTE:

Fund Description

OSPB:

Date Printed: 8/26/2019 9:17:50 AM All dollars are presented in thousands (not FTE). 011

Page 12: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Sources and Uses of FundsStatewide and Large Automation ProjectsAgency:

Estimate FY 2020

Actual FY 2019

Estimate FY 2021

AP9963 APF Subaccount - Statewide Board e-Licensing FUNDFund:

Cash Flow Summary

Balance Forward from Prior Year 0.0 0.0 0.0Total Available 0.0 0.0 0.0Total Appropriated Disbursements 0.0 0.0 0.0Total Non-Appropriated Disbursements 0.0 0.0 0.0Balance Forward to Next Year 0.0 0.0 0.0

Estimate FY 2020

Actual FY 2019

Estimate FY 2021Expenditure Categories

Appropriated Expenditure

Personal Services 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0Prof. And Outside Services 0.0 0.0 0.0Travel - In State 0.0 0.0 0.0Travel - Out of State 0.0 0.0 0.0Food 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0Equipment 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0Debt Service 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0Transfers 0.0 0.0 0.0

0.0 0.0 0.0Expenditure Categories Total:Non-Lapsing Authority from Prior Years 0.0 0.0 0.0Administrative Adjustments 0.0 0.0 0.0Capital Projects (Land, Buildings,Improvements) 0.0 0.0 0.0Appropriated 27th Pay Roll 0.0 0.0 0.0Legislative Fund Transfers 0.0 0.0 0.0IT Project Transfers 0.0 0.0 0.0

0.0 0.0 0.0Appropriated Expenditure Total:0.0 0.0 0.0Apppropriated FTE:

Fund Description

OSPB:

Date Printed: 8/26/2019 9:17:50 AM All dollars are presented in thousands (not FTE). 012

Page 13: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Sources and Uses of FundsStatewide and Large Automation ProjectsAgency:

Estimate FY 2020

Actual FY 2019

Estimate FY 2021

AP9964 APF Subaccount - Department of Public Safety FUNDFund:

Cash Flow Summary

Balance Forward from Prior Year 0.0 3,361.4 0.0Revenue (From Revenue Schedule) 4,056.2 2,711.0 0.0Total Available 4,056.2 6,072.4 0.0Total Appropriated Disbursements 694.8 6,072.4 0.0Total Non-Appropriated Disbursements 0.0 0.0 0.0Balance Forward to Next Year 3,361.4 0.0 0.0

Estimate FY 2020

Actual FY 2019

Estimate FY 2021Expenditure Categories

Appropriated Expenditure

Personal Services 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0Prof. And Outside Services 0.0 0.0 0.0Travel - In State 0.0 0.0 0.0Travel - Out of State 0.0 0.0 0.0Food 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0Equipment 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0Debt Service 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0Transfers 694.8 2,711.0 0.0

694.8 2,711.0 0.0Expenditure Categories Total:Non-Lapsing Authority from Prior Years 0.0 0.0 0.0Administrative Adjustments 0.0 3,361.4 0.0Capital Projects (Land, Buildings,Improvements) 0.0 0.0 0.0Appropriated 27th Pay Roll 0.0 0.0 0.0Legislative Fund Transfers 0.0 0.0 0.0IT Project Transfers 0.0 0.0 0.0

694.8 6,072.4 0.0Appropriated Expenditure Total:0.0 0.0 0.0Apppropriated FTE:

Fund Description

OSPB:

Date Printed: 8/26/2019 9:17:50 AM All dollars are presented in thousands (not FTE). 013

Page 14: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Sources and Uses of FundsStatewide and Large Automation ProjectsAgency:

Estimate FY 2020

Actual FY 2019

Estimate FY 2021

AP9965 APF Subaccount - Department of Financial Institutions FUNDFund:

Cash Flow Summary

Revenue (From Revenue Schedule) 1,400.0 0.0 0.0Total Available 1,400.0 0.0 0.0Total Appropriated Disbursements 1,400.0 0.0 0.0Balance Forward to Next Year 0.0 0.0 0.0

Estimate FY 2020

Actual FY 2019

Estimate FY 2021Expenditure Categories

Appropriated Expenditure

Personal Services 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0Prof. And Outside Services 0.0 0.0 0.0Travel - In State 0.0 0.0 0.0Travel - Out of State 0.0 0.0 0.0Food 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0Equipment 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0Debt Service 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0Transfers 1,400.0 0.0 0.0

1,400.0 0.0 0.0Expenditure Categories Total:1,400.0 0.0 0.0Appropriated Expenditure Total:

0.0 0.0 0.0Apppropriated FTE: Fund Description

OSPB:

Date Printed: 8/26/2019 9:17:50 AM All dollars are presented in thousands (not FTE). 014

Page 15: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Sources and Uses of FundsStatewide and Large Automation ProjectsAgency:

Estimate FY 2020

Actual FY 2019

Estimate FY 2021

AP9966 APF Subaccount - Department of Environmental Quality FUNDFund:

Cash Flow Summary

Balance Forward from Prior Year 0.0 2,583.0 0.0Revenue (From Revenue Schedule) 3,200.0 0.0 0.0Total Available 3,200.0 2,583.0 0.0Total Appropriated Disbursements 617.0 2,583.0 0.0Total Non-Appropriated Disbursements 0.0 0.0 0.0Balance Forward to Next Year 2,583.0 0.0 0.0

Estimate FY 2020

Actual FY 2019

Estimate FY 2021Expenditure Categories

Appropriated Expenditure

Personal Services 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0Prof. And Outside Services 0.0 0.0 0.0Travel - In State 0.0 0.0 0.0Travel - Out of State 0.0 0.0 0.0Food 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0Equipment 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0Debt Service 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0Transfers 617.0 0.0 0.0

617.0 0.0 0.0Expenditure Categories Total:Non-Lapsing Authority from Prior Years 0.0 0.0 0.0Administrative Adjustments 0.0 2,583.0 0.0Capital Projects (Land, Buildings,Improvements) 0.0 0.0 0.0Appropriated 27th Pay Roll 0.0 0.0 0.0Legislative Fund Transfers 0.0 0.0 0.0IT Project Transfers 0.0 0.0 0.0

617.0 2,583.0 0.0Appropriated Expenditure Total:0.0 0.0 0.0Apppropriated FTE:

Fund Description

OSPB:

Date Printed: 8/26/2019 9:17:50 AM All dollars are presented in thousands (not FTE). 015

Page 16: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Sources and Uses of FundsStatewide and Large Automation ProjectsAgency:

Estimate FY 2020

Actual FY 2019

Estimate FY 2021

AP9967 APF Subaccount - Department of Child Safety FUNDFund:

Cash Flow Summary

Balance Forward from Prior Year 0.0 5,000.0 0.0Revenue (From Revenue Schedule) 5,000.0 10,100.0 0.0Total Available 5,000.0 15,100.0 0.0Total Appropriated Disbursements 0.0 15,100.0 0.0Total Non-Appropriated Disbursements 0.0 0.0 0.0Balance Forward to Next Year 5,000.0 0.0 0.0

Estimate FY 2020

Actual FY 2019

Estimate FY 2021Expenditure Categories

Appropriated Expenditure

Personal Services 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0Prof. And Outside Services 0.0 0.0 0.0Travel - In State 0.0 0.0 0.0Travel - Out of State 0.0 0.0 0.0Food 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0Equipment 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0Debt Service 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0Transfers 0.0 10,100.0 0.0

0.0 10,100.0 0.0Expenditure Categories Total:Non-Lapsing Authority from Prior Years 0.0 0.0 0.0Administrative Adjustments 0.0 5,000.0 0.0Capital Projects (Land, Buildings,Improvements) 0.0 0.0 0.0Appropriated 27th Pay Roll 0.0 0.0 0.0Legislative Fund Transfers 0.0 0.0 0.0IT Project Transfers 0.0 0.0 0.0

0.0 15,100.0 0.0Appropriated Expenditure Total:0.0 0.0 0.0Apppropriated FTE:

Fund Description

OSPB:

Date Printed: 8/26/2019 9:17:50 AM All dollars are presented in thousands (not FTE). 016

Page 17: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Sources and Uses of FundsStatewide and Large Automation ProjectsAgency:

Estimate FY 2020

Actual FY 2019

Estimate FY 2021

AP9974 APF Subaccount - Department of Agriculture FUNDFund:

Cash Flow Summary

Revenue (From Revenue Schedule) 0.0 200.0 0.0Total Available 0.0 200.0 0.0Total Appropriated Disbursements 0.0 200.0 0.0Balance Forward to Next Year 0.0 0.0 0.0

Estimate FY 2020

Actual FY 2019

Estimate FY 2021Expenditure Categories

Appropriated Expenditure

Personal Services 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0Prof. And Outside Services 0.0 0.0 0.0Travel - In State 0.0 0.0 0.0Travel - Out of State 0.0 0.0 0.0Food 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0Equipment 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0Debt Service 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0Transfers 0.0 200.0 0.0

0.0 200.0 0.0Expenditure Categories Total:0.0 200.0 0.0Appropriated Expenditure Total:0.0 0.0 0.0Apppropriated FTE:

Fund Description

OSPB:

Date Printed: 8/26/2019 9:17:51 AM All dollars are presented in thousands (not FTE). 017

Page 18: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Sources and Uses of FundsStatewide and Large Automation ProjectsAgency:

Estimate FY 2020

Actual FY 2019

Estimate FY 2021

AP9975 APF Subaccount - Department of Education FUNDFund:

Cash Flow Summary

Revenue (From Revenue Schedule) 0.0 3,000.0 0.0Total Available 0.0 3,000.0 0.0Total Appropriated Disbursements 0.0 3,000.0 0.0Balance Forward to Next Year 0.0 0.0 0.0

Estimate FY 2020

Actual FY 2019

Estimate FY 2021Expenditure Categories

Appropriated Expenditure

Personal Services 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0Prof. And Outside Services 0.0 0.0 0.0Travel - In State 0.0 0.0 0.0Travel - Out of State 0.0 0.0 0.0Food 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0Equipment 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0Debt Service 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0Transfers 0.0 3,000.0 0.0

0.0 3,000.0 0.0Expenditure Categories Total:0.0 3,000.0 0.0Appropriated Expenditure Total:0.0 0.0 0.0Apppropriated FTE:

Fund Description

OSPB:

Date Printed: 8/26/2019 9:17:51 AM All dollars are presented in thousands (not FTE). 018

Page 19: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Sources and Uses of FundsStatewide and Large Automation ProjectsAgency:

Estimate FY 2020

Actual FY 2019

Estimate FY 2021

AP9976 APF Subaccount - Board of Medical Examiners FUNDFund:

Cash Flow Summary

Revenue (From Revenue Schedule) 0.0 300.0 0.0Total Available 0.0 300.0 0.0Total Appropriated Disbursements 0.0 300.0 0.0Balance Forward to Next Year 0.0 0.0 0.0

Estimate FY 2020

Actual FY 2019

Estimate FY 2021Expenditure Categories

Appropriated Expenditure

Personal Services 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0Prof. And Outside Services 0.0 0.0 0.0Travel - In State 0.0 0.0 0.0Travel - Out of State 0.0 0.0 0.0Food 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0Equipment 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0Debt Service 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0Transfers 0.0 300.0 0.0

0.0 300.0 0.0Expenditure Categories Total:0.0 300.0 0.0Appropriated Expenditure Total:0.0 0.0 0.0Apppropriated FTE:

Fund Description

OSPB:

Date Printed: 8/26/2019 9:17:51 AM All dollars are presented in thousands (not FTE). 019

Page 20: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF
Page 21: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Priority Funding Issue Title Total FTE

Total Amount

FY 2021

Funding Issues ListStatewide and Large Automation ProjectsAgency:

GeneralFund

Other Aprop. Funds

Non-App Funds

1 Dept of Administration 0.0 (1,000.0) 0.0 (1,000.0) 0.09964 DPS ACJIS Upgrade 0.0 (2,301.0) 0.0 (2,301.0) 0.09964 DPS Concealed Weapons 0.0 (410.0) 0.0 (410.0) 0.09967 Dept of Child Safety 0.0 (10,100.0) 0.0 (10,100.0) 0.09974 Dept of Agriculture 0.0 (200.0) 0.0 (200.0) 0.09975 Dept of Education 0.0 (3,000.0) 0.0 (3,000.0) 0.09976 Board of Medical Examiners 0.0 (300.0) 0.0 (300.0) 0.0

0.0 (17,311.0) Total: 0.0 (17,311.0) 0.0

0.0 (17,311.0)Decision Package Total: 0.0 (17,311.0) 0.0

Date Printed: 8/26/2019 9:17:54 AM All dollars are presented in thousands (not FTE). 020

Page 22: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Funding Issue DetailStatewide and Large Automation ProjectsAgency:

1 Dept of AdministrationIssue:

Expenditure CategoriesFTE

FY 20210.0

SLI DOA - Business One-StopAPF Subaccount - Department of Administration FUND (Appropriated)

$0.00$0.00

Program:Fund:

Calculated ERE:AP2566-A Uniform Allowance:

Personal Services 0.0Employee Related Expenses 0.0Subtotal Personal Services and ERE: 0.0Professional & Outside Services (1,000.0)Travel In-State 0.0Travel Out-of-State 0.0Food 0.0Aid to Organizations & Individuals 0.0Other Operating Expenditures 0.0Equipment 0.0Capital Outlay 0.0Debt Services 0.0Cost Allocation 0.0Transfers 0.0

Program / Fund Total: (1,000.0)

9964 DPS ACJIS UpgradeIssue:

Expenditure CategoriesFTE

FY 20210.0

SLI DPS - ACJIS UpgradeAPF Subaccount - Department of Public Safety FUND (Appropriated)

$0.00$0.00

Program:Fund:

Calculated ERE:AP9964-A Uniform Allowance:

Personal Services 0.0Employee Related Expenses 0.0Subtotal Personal Services and ERE: 0.0Professional & Outside Services 0.0Travel In-State 0.0Travel Out-of-State 0.0Food 0.0Aid to Organizations & Individuals 0.0Other Operating Expenditures 0.0Equipment 0.0Capital Outlay 0.0Debt Services 0.0Cost Allocation 0.0Transfers (2,301.0)

Program / Fund Total: (2,301.0)

Date Printed: 8/26/2019 9:17:58 AM All dollars are presented in thousands (not FTE). 021

Page 23: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Funding Issue DetailStatewide and Large Automation ProjectsAgency:

9964 DPS Concealed WeaponsIssue:

Expenditure CategoriesFTE

FY 20210.0

SLI DPS - Concealed Weapons Permit SystemAPF Subaccount - Department of Public Safety FUND (Appropriated)

$0.00$0.00

Program:Fund:

Calculated ERE:AP9964-A Uniform Allowance:

Personal Services 0.0Employee Related Expenses 0.0Subtotal Personal Services and ERE: 0.0Professional & Outside Services 0.0Travel In-State 0.0Travel Out-of-State 0.0Food 0.0Aid to Organizations & Individuals 0.0Other Operating Expenditures 0.0Equipment 0.0Capital Outlay 0.0Debt Services 0.0Cost Allocation 0.0Transfers (410.0)

Program / Fund Total: (410.0)

9967 Dept of Child SafetyIssue:

Expenditure CategoriesFTE

FY 20210.0

SLI DCS - Childs ReplacementAPF Subaccount - Department of Child Safety FUND (Appropriated)

$0.00$0.00

Program:Fund:

Calculated ERE:AP9967-A Uniform Allowance:

Personal Services 0.0Employee Related Expenses 0.0Subtotal Personal Services and ERE: 0.0Professional & Outside Services 0.0Travel In-State 0.0Travel Out-of-State 0.0Food 0.0Aid to Organizations & Individuals 0.0Other Operating Expenditures 0.0Equipment 0.0Capital Outlay 0.0Debt Services 0.0Cost Allocation 0.0Transfers (10,100.0)

Program / Fund Total: (10,100.0)

Date Printed: 8/26/2019 9:17:58 AM All dollars are presented in thousands (not FTE). 022

Page 24: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Funding Issue DetailStatewide and Large Automation ProjectsAgency:

9974 Dept of AgricultureIssue:

Expenditure CategoriesFTE

FY 20210.0

SLI ADA - Weights and Measures SystemAPF Subaccount - Department of Agriculture FUND (Appropriated)

$0.00$0.00

Program:Fund:

Calculated ERE:AP9974-A Uniform Allowance:

Personal Services 0.0Employee Related Expenses 0.0Subtotal Personal Services and ERE: 0.0Professional & Outside Services 0.0Travel In-State 0.0Travel Out-of-State 0.0Food 0.0Aid to Organizations & Individuals 0.0Other Operating Expenditures 0.0Equipment 0.0Capital Outlay 0.0Debt Services 0.0Cost Allocation 0.0Transfers (200.0)

Program / Fund Total: (200.0)

9975 Dept of EducationIssue:

Expenditure CategoriesFTE

FY 20210.0

SLI ADE - Education Learning and Accountability SystemAPF Subaccount - Department of Education FUND (Appropriated)

$0.00$0.00

Program:Fund:

Calculated ERE:AP9975-A Uniform Allowance:

Personal Services 0.0Employee Related Expenses 0.0Subtotal Personal Services and ERE: 0.0Professional & Outside Services 0.0Travel In-State 0.0Travel Out-of-State 0.0Food 0.0Aid to Organizations & Individuals 0.0Other Operating Expenditures 0.0Equipment 0.0Capital Outlay 0.0Debt Services 0.0Cost Allocation 0.0Transfers (3,000.0)

Program / Fund Total: (3,000.0)

Date Printed: 8/26/2019 9:17:58 AM All dollars are presented in thousands (not FTE). 023

Page 25: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Funding Issue DetailStatewide and Large Automation ProjectsAgency:

9976 Board of Medical ExaminersIssue:

Expenditure CategoriesFTE

FY 20210.0

SLI MEA - Cloud MigrationAPF Subaccount - Board of Medical Examiners FUND (Appropriated)

$0.00$0.00

Program:Fund:

Calculated ERE:AP9976-A Uniform Allowance:

Personal Services 0.0Employee Related Expenses 0.0Subtotal Personal Services and ERE: 0.0Professional & Outside Services 0.0Travel In-State 0.0Travel Out-of-State 0.0Food 0.0Aid to Organizations & Individuals 0.0Other Operating Expenditures 0.0Equipment 0.0Capital Outlay 0.0Debt Services 0.0Cost Allocation 0.0Transfers (300.0)

Program / Fund Total: (300.0)

Date Printed: 8/26/2019 9:17:58 AM All dollars are presented in thousands (not FTE). 024

Page 26: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF
Page 27: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Summary of Expenditure and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:

Appropriated FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Expenditure CategoriesFTE 15.0 0.0 0.0 0.0

Cost Center/Program:

1 ASET Initiatives 0.0 0.0 0.02,668.62 Projects at Other Agencies 17,311.0 (17,311.0) 0.05,073.6

7,742.2 17,311.0 (17,311.0) 0.0

Personal Services 60.4 0.0 0.0 0.0Employee Related Expenses 23.1 0.0 0.0 0.0Professional and Outside Services 693.1 1,000.0 (1,000.0) 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 1,433.7 0.0 0.0 0.0Equipment 2,408.7 0.0 0.0 0.0Capital Outlay 411.4 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 2,711.8 16,311.0 (16,311.0) 0.0

Expenditure Categories Total: 7,742.2 17,311.0 (17,311.0) 0.0

Date Printed: 8/26/2019 9:18:02 AM All dollars are presented in thousands (not FTE). 025

Page 28: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Summary of Expenditure and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:

Agency Total for All Funds: 7,742.2 17,311.0 (17,311.0) 0.0

Date Printed: 8/26/2019 9:18:02 AM All dollars are presented in thousands (not FTE). 026

Page 29: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Summary of Expenditure and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP2566 APF Subaccount - Department of Administration FUND (Appropriated)Fund:

Expenditure Categories

FTE 15.0 0.0 0.0 0.0

Cost Center/Program:

1 ASET Initiatives 2,668.6 0.0 0.0 0.02 Projects at Other Agencies 2,361.8 1,000.0 (1,000.0) 0.0

5,030.4 1,000.0 (1,000.0) 0.0

Personal Services 60.4 0.0 0.0 0.0Employee Related Expenses 23.1 0.0 0.0 0.0Professional and Outside Services 693.1 1,000.0 (1,000.0) 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 1,433.7 0.0 0.0 0.0Equipment 2,408.7 0.0 0.0 0.0Capital Outlay 411.4 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 0.0 0.0 0.0 0.0

Expenditure Categories Total: 5,030.4 1,000.0 (1,000.0) 0.0

Fund Total: 5,030.4 1,000.0 (1,000.0) 0.0

Date Printed: 8/26/2019 9:18:06 AM All dollars are presented in thousands (not FTE). 027

Page 30: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Summary of Expenditure and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9964 APF Subaccount - Department of Public Safety FUND (Appropriated)Fund:

Expenditure Categories

FTE 0.0 0.0 0.0 0.0

Cost Center/Program:

2 Projects at Other Agencies 694.8 2,711.0 (2,711.0) 0.0694.8 2,711.0 (2,711.0) 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 694.8 2,711.0 (2,711.0) 0.0

Expenditure Categories Total: 694.8 2,711.0 (2,711.0) 0.0

Fund Total: 694.8 2,711.0 (2,711.0) 0.0

Date Printed: 8/26/2019 9:18:06 AM All dollars are presented in thousands (not FTE). 028

Page 31: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Summary of Expenditure and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9965 APF Subaccount - Department of Financial Institutions FUND (AppropriaFund:

Expenditure Categories

Cost Center/Program:

2 Projects at Other Agencies 1,400.0 0.0 0.0 0.01,400.0 0.0 0.0 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 1,400.0 0.0 0.0 0.0

Expenditure Categories Total: 1,400.0 0.0 0.0 0.0

Fund Total: 1,400.0 0.0 0.0 0.0

Date Printed: 8/26/2019 9:18:06 AM All dollars are presented in thousands (not FTE). 029

Page 32: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Summary of Expenditure and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9966 APF Subaccount - Department of Environmental Quality FUND (AppropriFund:

Expenditure Categories

Cost Center/Program:

2 Projects at Other Agencies 617.0 0.0 0.0 0.0617.0 0.0 0.0 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 617.0 0.0 0.0 0.0

Expenditure Categories Total: 617.0 0.0 0.0 0.0

Fund Total: 617.0 0.0 0.0 0.0

Date Printed: 8/26/2019 9:18:06 AM All dollars are presented in thousands (not FTE). 030

Page 33: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Summary of Expenditure and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9967 APF Subaccount - Department of Child Safety FUND (Appropriated)Fund:

Expenditure Categories

FTE 0.0 0.0 0.0 0.0

Cost Center/Program:

2 Projects at Other Agencies 0.0 10,100.0 (10,100.0) 0.00.0 10,100.0 (10,100.0) 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 0.0 10,100.0 (10,100.0) 0.0

Expenditure Categories Total: 0.0 10,100.0 (10,100.0) 0.0

Fund Total: 0.0 10,100.0 (10,100.0) 0.0

Date Printed: 8/26/2019 9:18:06 AM All dollars are presented in thousands (not FTE). 031

Page 34: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Summary of Expenditure and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9974 APF Subaccount - Department of Agriculture FUND (Appropriated)Fund:

Expenditure Categories

FTE 0.0 0.0 0.0 0.0

Cost Center/Program:

2 Projects at Other Agencies 0.0 200.0 (200.0) 0.00.0 200.0 (200.0) 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 0.0 200.0 (200.0) 0.0

Expenditure Categories Total: 0.0 200.0 (200.0) 0.0

Fund Total: 0.0 200.0 (200.0) 0.0

Date Printed: 8/26/2019 9:18:07 AM All dollars are presented in thousands (not FTE). 032

Page 35: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Summary of Expenditure and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9975 APF Subaccount - Department of Education FUND (Appropriated)Fund:

Expenditure Categories

FTE 0.0 0.0 0.0 0.0

Cost Center/Program:

2 Projects at Other Agencies 0.0 3,000.0 (3,000.0) 0.00.0 3,000.0 (3,000.0) 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 0.0 3,000.0 (3,000.0) 0.0

Expenditure Categories Total: 0.0 3,000.0 (3,000.0) 0.0

Fund Total: 0.0 3,000.0 (3,000.0) 0.0

Date Printed: 8/26/2019 9:18:07 AM All dollars are presented in thousands (not FTE). 033

Page 36: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Summary of Expenditure and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9976 APF Subaccount - Board of Medical Examiners FUND (Appropriated)Fund:

Expenditure Categories

FTE 0.0 0.0 0.0 0.0

Cost Center/Program:

2 Projects at Other Agencies 0.0 300.0 (300.0) 0.00.0 300.0 (300.0) 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 0.0 300.0 (300.0) 0.0

Expenditure Categories Total: 0.0 300.0 (300.0) 0.0

Fund Total: 0.0 300.0 (300.0) 0.0

Date Printed: 8/26/2019 9:18:07 AM All dollars are presented in thousands (not FTE). 034

Page 37: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Summary of Expenditure and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9976 APF Subaccount - Board of Medical Examiners FUND (Appropriated)Fund:

Agency Total for Selected Funds 7,742.2 17,311.0 (17,311.0) 0.0

Date Printed: 8/26/2019 9:18:07 AM All dollars are presented in thousands (not FTE). 035

Page 38: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

036

Page 39: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Summary of Expenditures and Budget RequestStatewide and Large Automation ProjectsAgency:

Program: ASET Initiatives

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Expenditure Categories

FTE Positions0000 15.0 0.0 0.0 0.0

Program Summary

SLI State Data Center1-2 2,334.0 0.0 0.0 0.0SLI e-Government Projects1-5 312.9 0.0 0.0 0.0SLI Upgrade HRIS1-6 21.7 0.0 0.0 0.0

Program Summary Total: 2,668.6 0.0 0.0 0.0

Personal Services6000 60.4 0.0 0.0 0.0Employee Related Expenses6100 23.1 0.0 0.0 0.0Professional and Outside Services6200 693.1 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 1,433.7 0.0 0.0 0.0Equipment8000 46.9 0.0 0.0 0.0Capital Outlay8100 411.4 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 0.0 0.0 0.0 0.0

Expenditure Categories Total: 2,668.6 0.0 0.0 0.0 Fund Source

Appropriated FundsAPF Subaccount - Department of Administration FAP2566-A 2,668.6 0.0 0.0 0.0

2,668.6 0.0 0.0 0.0Fund Source Total: 2,668.6 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:18:11 AM 037

Page 40: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Group Summary of Expenditures and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

Program: ASET Initiatives

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP2566-AFund: APF Subaccount - Department of Administration FUND (Appropriated)

Program Expenditures

COST CENTER/PROGRAM BUDGET UNIT

SLI State Data Center1-2 2,334.0 0.0 0.0 0.0SLI e-Government Projects1-5 312.9 0.0 0.0 0.0SLI Upgrade HRIS1-6 21.7 0.0 0.0 0.0

2,668.6 0.0 0.0 0.0Total

Appropriated Funding

Expenditure CategoriesFTE Positions 15.0 0.0 0.0 0.0

Personal Services 60.4 0.0 0.0 0.0Employee Related Expenses 23.1 0.0 0.0 0.0Professional and Outside Services 693.1 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 1,433.7 0.0 0.0 0.0Equipment 46.9 0.0 0.0 0.0Capital Outlay 411.4 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 0.0 0.0 0.0 0.0

Expenditure Categories Total: 2,668.6 0.0 0.0 0.0

2,668.6 0.0 0.0 0.0Fund AP2566-A Total:

2,668.6 0.0 0.0 0.0Program 1 Total:

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:18:15 AM 038

Page 41: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI State Data Center

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 442.0 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 1,433.7 0.0 0.0 0.0Equipment8000 46.9 0.0 0.0 0.0Capital Outlay8100 411.4 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 0.0 0.0 0.0 0.0

Expenditure Categories Total: 2,334.0 0.0 0.0 0.0

Fund Source

Appropriated FundsAP2566-A 2,334.0 0.0 0.0 0.0APF Subaccount - Department of Administration F

2,334.0 0.0 0.0 0.0

Fund Source Total: 2,334.0 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:18:43 AM 039

Page 42: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI State Data Center

AP2566-AFund: APF Subaccount - Department of Administration FUND

Appropriated

6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 442.0 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 1,433.7 0.0 0.0 0.0Other Operating Expenses8000 46.9 0.0 0.0 0.0Equipment8100 411.4 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 0.0 0.0 0.0 0.0Transfers

2,334.0 0.0 0.0 0.0Appropriated Total:

Fund Total: 2,334.0 0.0 0.0 0.0

Program Total For Selected Funds: 2,334.0 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:18:47 AM 040

Page 43: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI State Data CenterProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design

42.8Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs

399.2Other Professional And Outside Services442.0 0.0Expenditure Category Total

Appropriated442.0 0.0APF Subaccount - Department of Administration FUND (AAP2566-A442.0 0.0442.0 0.0Fund Source Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:18:53 AM

041

Page 44: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI State Data CenterProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges

31.7Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications

555.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:18:54 AM

042

Page 45: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI State Data CenterProgram:

FY 2019 Actual

FY 2020 Expd. Plan

797.1Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web3.2Repair And Maintenance - Other Equipment0.9Other Repair And Maintenance

42.2Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies1.1Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build1.9Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:18:54 AM

043

Page 46: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI State Data CenterProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.2Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.4Other Miscellaneous Operating

1,433.7 0.0Expenditure Category TotalAppropriated

1,433.7 0.0APF Subaccount - Department of Administration FUND (AAP2566-A1,433.7 0.01,433.7 0.0Fund Source Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases

(19.2)Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:18:54 AM

044

Page 47: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI State Data CenterProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital0.0Furniture Non-Capital Leases

66.1Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation

46.9 0.0Expenditure Category TotalAppropriated

46.9 0.0APF Subaccount - Department of Administration FUND (AAP2566-A46.9 0.046.9 0.0Fund Source Total

411.4 0.0Capital Outlay411.4 0.0Expenditure Category Total

Appropriated411.4 0.0APF Subaccount - Department of Administration FUND (AAP2566-A411.4 0.0411.4 0.0Fund Source Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Transfers0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:18:55 AM

045

Page 48: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI State Data CenterProgram:

FY 2019 Actual

FY 2020 Expd. Plan

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:18:55 AM

046

Page 49: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI e-Government Projects

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

FTE0000 15.0 0.0 0.0 0.0Personal Services6000 60.4 0.0 0.0 0.0Employee Related Expenses6100 23.1 0.0 0.0 0.0Professional and Outside Services6200 229.4 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 0.0 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 0.0 0.0 0.0 0.0

Expenditure Categories Total: 312.9 0.0 0.0 0.0

Fund Source

Appropriated FundsAP2566-A 312.9 0.0 0.0 0.0APF Subaccount - Department of Administration F

312.9 0.0 0.0 0.0

Fund Source Total: 312.9 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:00 AM 047

Page 50: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI e-Government Projects

AP2566-AFund: APF Subaccount - Department of Administration FUND

Appropriated

0000 15.0 0.0 0.0 0.0FTE6000 60.4 0.0 0.0 0.0Personal Services6100 23.1 0.0 0.0 0.0Employee Related Expenses6200 229.4 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 0.0 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 0.0 0.0 0.0 0.0Transfers

312.9 0.0 0.0 0.0Appropriated Total:

Fund Total: 312.9 0.0 0.0 0.0

Program Total For Selected Funds: 312.9 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:03 AM 048

Page 51: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI e-Government ProjectsProgram:

FY 2019 Actual

FY 2020 Expd. Plan

15.0 0.0FTE15.0 0.0Expenditure Category Total

Appropriated15.0 0.0APF Subaccount - Department of Administration FUND (AAP2566-A15.0 0.015.0 0.0Fund Source Total

60.4 0.0Personal Services0.0 0.0Boards and Commissions

60.4 0.0Expenditure Category TotalAppropriated

60.4 0.0APF Subaccount - Department of Administration FUND (AAP2566-A60.4 0.060.4 0.0Fund Source Total

23.1 0.0Employee Related Expenses23.1 0.0Expenditure Category Total

Appropriated23.1 0.0APF Subaccount - Department of Administration FUND (AAP2566-A23.1 0.023.1 0.0Fund Source Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design

51.8Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs

177.6Other Professional And Outside Services

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:08 AM

049

Page 52: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI e-Government ProjectsProgram:

FY 2019 Actual

FY 2020 Expd. Plan

229.4 0.0Expenditure Category TotalAppropriated

229.4 0.0APF Subaccount - Department of Administration FUND (AAP2566-A229.4 0.0229.4 0.0Fund Source Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:10 AM

050

Page 53: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI e-Government ProjectsProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:10 AM

051

Page 54: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI e-Government ProjectsProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:10 AM

052

Page 55: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI e-Government ProjectsProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Transfers

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:11 AM

053

Page 56: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI e-Government ProjectsProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0Expenditure Category Total

Combined Regular & Elected Positions At/Above FICA Maximum of $128,400

0.00.0 0.0

FTE's not eligible for Health, Dental & Life

Total FTE

Personal Services

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:11 AM

054

Page 57: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI Upgrade HRIS

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 21.7 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 0.0 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 0.0 0.0 0.0 0.0

Expenditure Categories Total: 21.7 0.0 0.0 0.0

Fund Source

Appropriated FundsAP2566-A 21.7 0.0 0.0 0.0APF Subaccount - Department of Administration F

21.7 0.0 0.0 0.0

Fund Source Total: 21.7 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:15 AM 055

Page 58: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI Upgrade HRIS

AP2566-AFund: APF Subaccount - Department of Administration FUND

Appropriated

6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 21.7 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 0.0 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 0.0 0.0 0.0 0.0Transfers

21.7 0.0 0.0 0.0Appropriated Total:

Fund Total: 21.7 0.0 0.0 0.0

Program Total For Selected Funds: 21.7 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:19 AM 056

Page 59: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI Upgrade HRISProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design0.0Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs

21.7Other Professional And Outside Services21.7 0.0Expenditure Category Total

Appropriated21.7 0.0APF Subaccount - Department of Administration FUND (AAP2566-A21.7 0.021.7 0.0Fund Source Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:24 AM

057

Page 60: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI Upgrade HRISProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:25 AM

058

Page 61: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI Upgrade HRISProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:25 AM

059

Page 62: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI Upgrade HRISProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:25 AM

060

Page 63: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI Upgrade HRISProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Transfers0.0 0.0Expenditure Category Total

Combined Regular & Elected Positions At/Above FICA Maximum of $128,400

0.00.0 0.0

FTE's not eligible for Health, Dental & Life

Total FTE

Personal Services

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:26 AM

061

Page 64: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

062

Page 65: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Summary of Expenditures and Budget RequestStatewide and Large Automation ProjectsAgency:

Program: Projects at Other Agencies

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Expenditure Categories

FTE Positions0000 0.0 0.0 0.0 0.0

Program Summary

SLI DOA - E-Procurement System Replacement2-2 2,361.8 0.0 0.0 0.0SLI DCS - Childs Replacement2-4 0.0 10,100.0 (10,100.0) 0.0SLI ADE - Education Learning and Accountability S2-5 0.0 3,000.0 (3,000.0) 0.0SLI DEQ - E-Licensing2-6 617.0 0.0 0.0 0.0SLI DFI - E-Licensing2-7 1,400.0 0.0 0.0 0.0SLI DPS - ACJIS Upgrade2-10 550.0 2,301.0 (2,301.0) 0.0SLI DPS - Microwave System Upgrade2-11 144.8 0.0 0.0 0.0SLI ADA - Weights and Measures System2-13 0.0 200.0 (200.0) 0.0SLI MEA - Cloud Migration2-14 0.0 300.0 (300.0) 0.0SLI DPS - Concealed Weapons Permit System2-15 0.0 410.0 (410.0) 0.0SLI DOA - Business One-Stop2-16 0.0 1,000.0 (1,000.0) 0.0

Program Summary Total: 5,073.6 17,311.0 (17,311.0) 0.0

Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 0.0 1,000.0 (1,000.0) 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 2,361.8 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 2,711.8 16,311.0 (16,311.0) 0.0

Expenditure Categories Total: 5,073.6 17,311.0 (17,311.0) 0.0 Fund Source

Appropriated FundsAPF Subaccount - Department of Administration FAP2566-A 2,361.8 1,000.0 (1,000.0) 0.0APF Subaccount - Department of Public Safety FUAP9964-A 694.8 2,711.0 (2,711.0) 0.0APF Subaccount - Department of Financial InstituAP9965-A 1,400.0 0.0 0.0 0.0APF Subaccount - Department of Environmental AP9966-A 617.0 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:31 AM 063

Page 66: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Summary of Expenditures and Budget RequestStatewide and Large Automation ProjectsAgency:

Program: Projects at Other Agencies

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

APF Subaccount - Department of Child Safety FUAP9967-A 0.0 10,100.0 (10,100.0) 0.0APF Subaccount - Department of Agriculture FUNAP9974-A 0.0 200.0 (200.0) 0.0APF Subaccount - Department of Education FUNDAP9975-A 0.0 3,000.0 (3,000.0) 0.0APF Subaccount - Board of Medical Examiners FUAP9976-A 0.0 300.0 (300.0) 0.0

5,073.6 17,311.0 (17,311.0) 0.0Fund Source Total: 5,073.6 17,311.0 (17,311.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:31 AM 064

Page 67: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Group Summary of Expenditures and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

Program: Projects at Other Agencies

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP2566-AFund: APF Subaccount - Department of Administration FUND (Appropriated)

Program Expenditures

COST CENTER/PROGRAM BUDGET UNIT

SLI DOA - E-Procurement System Replacement2-2 2,361.8 0.0 0.0 0.0SLI DOA - Business One-Stop2-16 0.0 1,000.0 (1,000.0) 0.0

2,361.8 1,000.0 (1,000.0) 0.0Total

Appropriated Funding

Expenditure CategoriesFTE Positions 0.0 0.0 0.0 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 1,000.0 (1,000.0) 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 2,361.8 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 0.0 0.0 0.0 0.0

Expenditure Categories Total: 2,361.8 1,000.0 (1,000.0) 0.0

2,361.8 1,000.0 (1,000.0) 0.0Fund AP2566-A Total:

2,361.8 1,000.0 (1,000.0) 0.0Program 2 Total:

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:35 AM 065

Page 68: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Group Summary of Expenditures and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

Program: Projects at Other Agencies

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9964-AFund: APF Subaccount - Department of Public Safety FUND (Appropriated)

Program Expenditures

COST CENTER/PROGRAM BUDGET UNIT

SLI DPS - ACJIS Upgrade2-10 550.0 2,301.0 (2,301.0) 0.0SLI DPS - Microwave System Upgrade2-11 144.8 0.0 0.0 0.0SLI DPS - Concealed Weapons Permit System2-15 0.0 410.0 (410.0) 0.0

694.8 2,711.0 (2,711.0) 0.0Total

Appropriated Funding

Expenditure CategoriesFTE Positions 0.0 0.0 0.0 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 694.8 2,711.0 (2,711.0) 0.0

Expenditure Categories Total: 694.8 2,711.0 (2,711.0) 0.0

694.8 2,711.0 (2,711.0) 0.0Fund AP9964-A Total:

694.8 2,711.0 (2,711.0) 0.0Program 2 Total:

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:40 AM 066

Page 69: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Group Summary of Expenditures and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

Program: Projects at Other Agencies

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9965-AFund: APF Subaccount - Department of Financial Institutions FUND (Appropriated)

Program Expenditures

COST CENTER/PROGRAM BUDGET UNIT

SLI DFI - E-Licensing2-7 1,400.0 0.0 0.0 0.0

1,400.0 0.0 0.0 0.0Total

Appropriated Funding

Expenditure Categories

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 1,400.0 0.0 0.0 0.0

Expenditure Categories Total: 1,400.0 0.0 0.0 0.0

1,400.0 0.0 0.0 0.0Fund AP9965-A Total:

1,400.0 0.0 0.0 0.0Program 2 Total:

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:44 AM 067

Page 70: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Group Summary of Expenditures and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

Program: Projects at Other Agencies

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9966-AFund: APF Subaccount - Department of Environmental Quality FUND (Appropriated)

Program Expenditures

COST CENTER/PROGRAM BUDGET UNIT

SLI DEQ - E-Licensing2-6 617.0 0.0 0.0 0.0

617.0 0.0 0.0 0.0Total

Appropriated Funding

Expenditure Categories

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 617.0 0.0 0.0 0.0

Expenditure Categories Total: 617.0 0.0 0.0 0.0

617.0 0.0 0.0 0.0Fund AP9966-A Total:

617.0 0.0 0.0 0.0Program 2 Total:

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:48 AM 068

Page 71: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Group Summary of Expenditures and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

Program: Projects at Other Agencies

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9967-AFund: APF Subaccount - Department of Child Safety FUND (Appropriated)

Program Expenditures

COST CENTER/PROGRAM BUDGET UNIT

SLI DCS - Childs Replacement2-4 0.0 10,100.0 (10,100.0) 0.0

0.0 10,100.0 (10,100.0) 0.0Total

Appropriated Funding

Expenditure CategoriesFTE Positions 0.0 0.0 0.0 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 0.0 10,100.0 (10,100.0) 0.0

Expenditure Categories Total: 0.0 10,100.0 (10,100.0) 0.0

0.0 10,100.0 (10,100.0) 0.0Fund AP9967-A Total:

0.0 10,100.0 (10,100.0) 0.0Program 2 Total:

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:52 AM 069

Page 72: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Group Summary of Expenditures and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

Program: Projects at Other Agencies

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9974-AFund: APF Subaccount - Department of Agriculture FUND (Appropriated)

Program Expenditures

COST CENTER/PROGRAM BUDGET UNIT

SLI ADA - Weights and Measures System2-13 0.0 200.0 (200.0) 0.0

0.0 200.0 (200.0) 0.0Total

Appropriated Funding

Expenditure CategoriesFTE Positions 0.0 0.0 0.0 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 0.0 200.0 (200.0) 0.0

Expenditure Categories Total: 0.0 200.0 (200.0) 0.0

0.0 200.0 (200.0) 0.0Fund AP9974-A Total:

0.0 200.0 (200.0) 0.0Program 2 Total:

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:19:56 AM 070

Page 73: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Group Summary of Expenditures and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

Program: Projects at Other Agencies

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9975-AFund: APF Subaccount - Department of Education FUND (Appropriated)

Program Expenditures

COST CENTER/PROGRAM BUDGET UNIT

SLI ADE - Education Learning and Accountability 2-5 0.0 3,000.0 (3,000.0) 0.0

0.0 3,000.0 (3,000.0) 0.0Total

Appropriated Funding

Expenditure CategoriesFTE Positions 0.0 0.0 0.0 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 0.0 3,000.0 (3,000.0) 0.0

Expenditure Categories Total: 0.0 3,000.0 (3,000.0) 0.0

0.0 3,000.0 (3,000.0) 0.0Fund AP9975-A Total:

0.0 3,000.0 (3,000.0) 0.0Program 2 Total:

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:00 AM 071

Page 74: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Group Summary of Expenditures and Budget Requestfor Selected Funds

Statewide and Large Automation ProjectsAgency:

Program: Projects at Other Agencies

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

AP9976-AFund: APF Subaccount - Board of Medical Examiners FUND (Appropriated)

Program Expenditures

COST CENTER/PROGRAM BUDGET UNIT

SLI MEA - Cloud Migration2-14 0.0 300.0 (300.0) 0.0

0.0 300.0 (300.0) 0.0Total

Appropriated Funding

Expenditure CategoriesFTE Positions 0.0 0.0 0.0 0.0

Personal Services 0.0 0.0 0.0 0.0Employee Related Expenses 0.0 0.0 0.0 0.0Professional and Outside Services 0.0 0.0 0.0 0.0Travel In-State 0.0 0.0 0.0 0.0Travel Out of State 0.0 0.0 0.0 0.0Food 0.0 0.0 0.0 0.0Aid to Organizations and Individuals 0.0 0.0 0.0 0.0Other Operating Expenses 0.0 0.0 0.0 0.0Equipment 0.0 0.0 0.0 0.0Capital Outlay 0.0 0.0 0.0 0.0Debt Service 0.0 0.0 0.0 0.0Cost Allocation 0.0 0.0 0.0 0.0Transfers 0.0 300.0 (300.0) 0.0

Expenditure Categories Total: 0.0 300.0 (300.0) 0.0

0.0 300.0 (300.0) 0.0Fund AP9976-A Total:

0.0 300.0 (300.0) 0.0Program 2 Total:

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:04 AM 072

Page 75: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI DOA - E-Procurement System Replacement

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 0.0 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 2,361.8 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 0.0 0.0 0.0 0.0

Expenditure Categories Total: 2,361.8 0.0 0.0 0.0

Fund Source

Appropriated FundsAP2566-A 2,361.8 0.0 0.0 0.0APF Subaccount - Department of Administration F

2,361.8 0.0 0.0 0.0

Fund Source Total: 2,361.8 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:08 AM 073

Page 76: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI DOA - E-Procurement System Replacement

AP2566-AFund: APF Subaccount - Department of Administration FUND

Appropriated

6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 0.0 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 2,361.8 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 0.0 0.0 0.0 0.0Transfers

2,361.8 0.0 0.0 0.0Appropriated Total:

Fund Total: 2,361.8 0.0 0.0 0.0

Program Total For Selected Funds: 2,361.8 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:13 AM 074

Page 77: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DOA - E-Procurement System ReplacementProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design0.0Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs0.0Other Professional And Outside Services0.0 0.0Expenditure Category Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:19 AM

075

Page 78: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DOA - E-Procurement System ReplacementProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:19 AM

076

Page 79: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DOA - E-Procurement System ReplacementProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:19 AM

077

Page 80: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DOA - E-Procurement System ReplacementProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease

2,361.8Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:19 AM

078

Page 81: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DOA - E-Procurement System ReplacementProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation

2,361.8 0.0Expenditure Category TotalAppropriated

2,361.8 0.0APF Subaccount - Department of Administration FUND (AAP2566-A2,361.8 0.02,361.8 0.0Fund Source Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Transfers0.0 0.0Expenditure Category Total

Combined Regular & Elected Positions At/Above FICA Maximum of $128,400

0.00.0 0.0

FTE's not eligible for Health, Dental & Life

Total FTE

Personal Services

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:20 AM

079

Page 82: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

080

Page 83: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI DCS - Childs Replacement

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

FTE0000 0.0 0.0 0.0 0.0Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 0.0 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 0.0 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 0.0 10,100.0 (10,100.0) 0.0

Expenditure Categories Total: 0.0 10,100.0 (10,100.0) 0.0

Fund Source

Appropriated FundsAP9967-A 0.0 10,100.0 (10,100.0) 0.0APF Subaccount - Department of Child Safety FU

0.0 10,100.0 (10,100.0) 0.0

Fund Source Total: 0.0 10,100.0 (10,100.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:24 AM 081

Page 84: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI DCS - Childs Replacement

AP9967-AFund: APF Subaccount - Department of Child Safety FUND

Appropriated

0000 0.0 0.0 0.0 0.0FTE6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 0.0 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 0.0 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 0.0 10,100.0 (10,100.0) 0.0Transfers

0.0 10,100.0 (10,100.0) 0.0Appropriated Total:

Fund Total: 0.0 10,100.0 (10,100.0) 0.0

Program Total For Selected Funds: 0.0 10,100.0 (10,100.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:33 AM 082

Page 85: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DCS - Childs ReplacementProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design0.0Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs0.0Other Professional And Outside Services0.0 0.0Expenditure Category Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:38 AM

083

Page 86: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DCS - Childs ReplacementProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:38 AM

084

Page 87: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DCS - Childs ReplacementProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:38 AM

085

Page 88: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DCS - Childs ReplacementProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:39 AM

086

Page 89: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DCS - Childs ReplacementProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

0.0 10,100.0Transfers0.0 10,100.0Expenditure Category Total

Appropriated0.0 10,100.0APF Subaccount - Department of Child Safety FUND (ApprAP9967-A0.0 10,100.00.0 10,100.0Fund Source Total

Combined Regular & Elected Positions At/Above FICA Maximum of $128,400

0.00.0 0.0

FTE's not eligible for Health, Dental & Life

Total FTE

Personal Services

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:40 AM

087

Page 90: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

088

Page 91: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI ADE - Education Learning and Accountability System

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

FTE0000 0.0 0.0 0.0 0.0Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 0.0 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 0.0 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 0.0 3,000.0 (3,000.0) 0.0

Expenditure Categories Total: 0.0 3,000.0 (3,000.0) 0.0

Fund Source

Appropriated FundsAP9975-A 0.0 3,000.0 (3,000.0) 0.0APF Subaccount - Department of Education FUND

0.0 3,000.0 (3,000.0) 0.0

Fund Source Total: 0.0 3,000.0 (3,000.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:20:44 AM 089

Page 92: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI ADE - Education Learning and Accountability System

AP9975-AFund: APF Subaccount - Department of Education FUND

Appropriated

0000 0.0 0.0 0.0 0.0FTE6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 0.0 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 0.0 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 0.0 3,000.0 (3,000.0) 0.0Transfers

0.0 3,000.0 (3,000.0) 0.0Appropriated Total:

Fund Total: 0.0 3,000.0 (3,000.0) 0.0

Program Total For Selected Funds: 0.0 3,000.0 (3,000.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:04 AM 090

Page 93: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI ADE - Education Learning and Accountability SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design0.0Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs0.0Other Professional And Outside Services0.0 0.0Expenditure Category Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:11 AM

091

Page 94: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI ADE - Education Learning and Accountability SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:11 AM

092

Page 95: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI ADE - Education Learning and Accountability SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:11 AM

093

Page 96: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI ADE - Education Learning and Accountability SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:12 AM

094

Page 97: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI ADE - Education Learning and Accountability SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

0.0 3,000.0Transfers0.0 3,000.0Expenditure Category Total

Appropriated0.0 3,000.0APF Subaccount - Department of Education FUND (ApproAP9975-A0.0 3,000.00.0 3,000.0Fund Source Total

Combined Regular & Elected Positions At/Above FICA Maximum of $128,400

0.00.0 0.0

FTE's not eligible for Health, Dental & Life

Total FTE

Personal Services

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:13 AM

095

Page 98: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

096

Page 99: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI DEQ - E-Licensing

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 0.0 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 0.0 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 617.0 0.0 0.0 0.0

Expenditure Categories Total: 617.0 0.0 0.0 0.0

Fund Source

Appropriated FundsAP9966-A 617.0 0.0 0.0 0.0APF Subaccount - Department of Environmental Q

617.0 0.0 0.0 0.0

Fund Source Total: 617.0 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:18 AM 097

Page 100: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI DEQ - E-Licensing

AP9966-AFund: APF Subaccount - Department of Environmental Quality FUND

Appropriated

6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 0.0 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 0.0 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 617.0 0.0 0.0 0.0Transfers

617.0 0.0 0.0 0.0Appropriated Total:

Fund Total: 617.0 0.0 0.0 0.0

Program Total For Selected Funds: 617.0 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:22 AM 098

Page 101: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DEQ - E-LicensingProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design0.0Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs0.0Other Professional And Outside Services0.0 0.0Expenditure Category Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:27 AM

099

Page 102: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DEQ - E-LicensingProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:28 AM

100

Page 103: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DEQ - E-LicensingProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:28 AM

101

Page 104: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DEQ - E-LicensingProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:28 AM

102

Page 105: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DEQ - E-LicensingProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

617.0 0.0Transfers617.0 0.0Expenditure Category Total

Appropriated617.0 0.0APF Subaccount - Department of Environmental Quality FAP9966-A617.0 0.0617.0 0.0Fund Source Total

Combined Regular & Elected Positions At/Above FICA Maximum of $128,400

0.00.0 0.0

FTE's not eligible for Health, Dental & Life

Total FTE

Personal Services

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:29 AM

103

Page 106: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

104

Page 107: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI DFI - E-Licensing

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 0.0 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 0.0 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 1,400.0 0.0 0.0 0.0

Expenditure Categories Total: 1,400.0 0.0 0.0 0.0

Fund Source

Appropriated FundsAP9965-A 1,400.0 0.0 0.0 0.0APF Subaccount - Department of Financial Institut

1,400.0 0.0 0.0 0.0

Fund Source Total: 1,400.0 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:37 AM 105

Page 108: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI DFI - E-Licensing

AP9965-AFund: APF Subaccount - Department of Financial Institutions FUND

Appropriated

6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 0.0 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 0.0 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 1,400.0 0.0 0.0 0.0Transfers

1,400.0 0.0 0.0 0.0Appropriated Total:

Fund Total: 1,400.0 0.0 0.0 0.0

Program Total For Selected Funds: 1,400.0 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:41 AM 106

Page 109: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DFI - E-LicensingProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design0.0Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs0.0Other Professional And Outside Services0.0 0.0Expenditure Category Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:46 AM

107

Page 110: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DFI - E-LicensingProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:47 AM

108

Page 111: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DFI - E-LicensingProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:47 AM

109

Page 112: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DFI - E-LicensingProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:47 AM

110

Page 113: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DFI - E-LicensingProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

1,400.0 0.0Transfers1,400.0 0.0Expenditure Category Total

Appropriated1,400.0 0.0APF Subaccount - Department of Financial Institutions FUAP9965-A1,400.0 0.01,400.0 0.0Fund Source Total

Combined Regular & Elected Positions At/Above FICA Maximum of $128,400

0.00.0 0.0

FTE's not eligible for Health, Dental & Life

Total FTE

Personal Services

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:48 AM

111

Page 114: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

112

Page 115: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI DPS - ACJIS Upgrade

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

FTE0000 0.0 0.0 0.0 0.0Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 0.0 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 0.0 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 550.0 2,301.0 (2,301.0) 0.0

Expenditure Categories Total: 550.0 2,301.0 (2,301.0) 0.0

Fund Source

Appropriated FundsAP9964-A 550.0 2,301.0 (2,301.0) 0.0APF Subaccount - Department of Public Safety FU

550.0 2,301.0 (2,301.0) 0.0

Fund Source Total: 550.0 2,301.0 (2,301.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:53 AM 113

Page 116: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI DPS - ACJIS Upgrade

AP9964-AFund: APF Subaccount - Department of Public Safety FUND

Appropriated

0000 0.0 0.0 0.0 0.0FTE6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 0.0 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 0.0 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 550.0 2,301.0 (2,301.0) 0.0Transfers

550.0 2,301.0 (2,301.0) 0.0Appropriated Total:

Fund Total: 550.0 2,301.0 (2,301.0) 0.0

Program Total For Selected Funds: 550.0 2,301.0 (2,301.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:21:57 AM 114

Page 117: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - ACJIS UpgradeProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design0.0Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs0.0Other Professional And Outside Services0.0 0.0Expenditure Category Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:03 AM

115

Page 118: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - ACJIS UpgradeProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:03 AM

116

Page 119: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - ACJIS UpgradeProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:03 AM

117

Page 120: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - ACJIS UpgradeProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:03 AM

118

Page 121: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - ACJIS UpgradeProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

550.0 2,301.0Transfers550.0 2,301.0Expenditure Category Total

Appropriated550.0 2,301.0APF Subaccount - Department of Public Safety FUND (AppAP9964-A550.0 2,301.0550.0 2,301.0Fund Source Total

Combined Regular & Elected Positions At/Above FICA Maximum of $128,400

0.00.0 0.0

FTE's not eligible for Health, Dental & Life

Total FTE

Personal Services

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:04 AM

119

Page 122: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

120

Page 123: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI DPS - Microwave System Upgrade

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 0.0 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 0.0 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 144.8 0.0 0.0 0.0

Expenditure Categories Total: 144.8 0.0 0.0 0.0

Fund Source

Appropriated FundsAP9964-A 144.8 0.0 0.0 0.0APF Subaccount - Department of Public Safety FU

144.8 0.0 0.0 0.0

Fund Source Total: 144.8 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:08 AM 121

Page 124: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI DPS - Microwave System Upgrade

AP9964-AFund: APF Subaccount - Department of Public Safety FUND

Appropriated

6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 0.0 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 0.0 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 144.8 0.0 0.0 0.0Transfers

144.8 0.0 0.0 0.0Appropriated Total:

Fund Total: 144.8 0.0 0.0 0.0

Program Total For Selected Funds: 144.8 0.0 0.0 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:12 AM 122

Page 125: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - Microwave System UpgradeProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design0.0Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs0.0Other Professional And Outside Services0.0 0.0Expenditure Category Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:18 AM

123

Page 126: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - Microwave System UpgradeProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:18 AM

124

Page 127: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - Microwave System UpgradeProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:18 AM

125

Page 128: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - Microwave System UpgradeProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:18 AM

126

Page 129: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - Microwave System UpgradeProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

144.8 0.0Transfers144.8 0.0Expenditure Category Total

Appropriated144.8 0.0APF Subaccount - Department of Public Safety FUND (AppAP9964-A144.8 0.0144.8 0.0Fund Source Total

Combined Regular & Elected Positions At/Above FICA Maximum of $128,400

0.00.0 0.0

FTE's not eligible for Health, Dental & Life

Total FTE

Personal Services

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:19 AM

127

Page 130: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

128

Page 131: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI ADA - Weights and Measures System

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

FTE0000 0.0 0.0 0.0 0.0Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 0.0 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 0.0 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 0.0 200.0 (200.0) 0.0

Expenditure Categories Total: 0.0 200.0 (200.0) 0.0

Fund Source

Appropriated FundsAP9974-A 0.0 200.0 (200.0) 0.0APF Subaccount - Department of Agriculture FUN

0.0 200.0 (200.0) 0.0

Fund Source Total: 0.0 200.0 (200.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:24 AM 129

Page 132: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI ADA - Weights and Measures System

AP9974-AFund: APF Subaccount - Department of Agriculture FUND

Appropriated

0000 0.0 0.0 0.0 0.0FTE6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 0.0 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 0.0 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 0.0 200.0 (200.0) 0.0Transfers

0.0 200.0 (200.0) 0.0Appropriated Total:

Fund Total: 0.0 200.0 (200.0) 0.0

Program Total For Selected Funds: 0.0 200.0 (200.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:28 AM 130

Page 133: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI ADA - Weights and Measures SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design0.0Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs0.0Other Professional And Outside Services0.0 0.0Expenditure Category Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:34 AM

131

Page 134: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI ADA - Weights and Measures SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:34 AM

132

Page 135: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI ADA - Weights and Measures SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:34 AM

133

Page 136: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI ADA - Weights and Measures SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:34 AM

134

Page 137: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI ADA - Weights and Measures SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

0.0 200.0Transfers0.0 200.0Expenditure Category Total

Appropriated0.0 200.0APF Subaccount - Department of Agriculture FUND (ApproAP9974-A0.0 200.00.0 200.0Fund Source Total

Retirement System FTEPersonalServices

Employee Retirement Coverage

Fund#Arizona State Retirement System 0.0 0.0 AP2566-A

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:36 AM

135

Page 138: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

136

Page 139: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI MEA - Cloud Migration

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

FTE0000 0.0 0.0 0.0 0.0Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 0.0 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 0.0 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 0.0 300.0 (300.0) 0.0

Expenditure Categories Total: 0.0 300.0 (300.0) 0.0

Fund Source

Appropriated FundsAP9976-A 0.0 300.0 (300.0) 0.0APF Subaccount - Board of Medical Examiners FU

0.0 300.0 (300.0) 0.0

Fund Source Total: 0.0 300.0 (300.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:43 AM 137

Page 140: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI MEA - Cloud Migration

AP9976-AFund: APF Subaccount - Board of Medical Examiners FUND

Appropriated

0000 0.0 0.0 0.0 0.0FTE6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 0.0 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 0.0 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 0.0 300.0 (300.0) 0.0Transfers

0.0 300.0 (300.0) 0.0Appropriated Total:

Fund Total: 0.0 300.0 (300.0) 0.0

Program Total For Selected Funds: 0.0 300.0 (300.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:47 AM 138

Page 141: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI MEA - Cloud MigrationProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design0.0Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs0.0Other Professional And Outside Services0.0 0.0Expenditure Category Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:52 AM

139

Page 142: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI MEA - Cloud MigrationProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:52 AM

140

Page 143: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI MEA - Cloud MigrationProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:52 AM

141

Page 144: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI MEA - Cloud MigrationProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:53 AM

142

Page 145: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI MEA - Cloud MigrationProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

0.0 300.0Transfers0.0 300.0Expenditure Category Total

Appropriated0.0 300.0APF Subaccount - Board of Medical Examiners FUND (AppAP9976-A0.0 300.00.0 300.0Fund Source Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:54 AM

143

Page 146: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

144

Page 147: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI DPS - Concealed Weapons Permit System

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

FTE0000 0.0 0.0 0.0 0.0Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 0.0 0.0 0.0 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 0.0 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 0.0 410.0 (410.0) 0.0

Expenditure Categories Total: 0.0 410.0 (410.0) 0.0

Fund Source

Appropriated FundsAP9964-A 0.0 410.0 (410.0) 0.0APF Subaccount - Department of Public Safety FU

0.0 410.0 (410.0) 0.0

Fund Source Total: 0.0 410.0 (410.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:22:58 AM 145

Page 148: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI DPS - Concealed Weapons Permit System

AP9964-AFund: APF Subaccount - Department of Public Safety FUND

Appropriated

0000 0.0 0.0 0.0 0.0FTE6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 0.0 0.0 0.0 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 0.0 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 0.0 410.0 (410.0) 0.0Transfers

0.0 410.0 (410.0) 0.0Appropriated Total:

Fund Total: 0.0 410.0 (410.0) 0.0

Program Total For Selected Funds: 0.0 410.0 (410.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:04 AM 146

Page 149: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - Concealed Weapons Permit SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

0.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design0.0Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs0.0Other Professional And Outside Services0.0 0.0Expenditure Category Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:10 AM

147

Page 150: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - Concealed Weapons Permit SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:10 AM

148

Page 151: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - Concealed Weapons Permit SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:10 AM

149

Page 152: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - Concealed Weapons Permit SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:11 AM

150

Page 153: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DPS - Concealed Weapons Permit SystemProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

0.0 410.0Transfers0.0 410.0Expenditure Category Total

Appropriated0.0 410.0APF Subaccount - Department of Public Safety FUND (AppAP9964-A0.0 410.00.0 410.0Fund Source Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:12 AM

151

Page 154: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

152

Page 155: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Expenditure Categories

Program Budget Unit Summary of Expenditures and Budget Requestfor All Funds

Statewide and Large Automation ProjectsAgency:Program: SLI DOA - Business One-Stop

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

FTE0000 0.0 0.0 0.0 0.0Personal Services6000 0.0 0.0 0.0 0.0Employee Related Expenses6100 0.0 0.0 0.0 0.0Professional and Outside Services6200 0.0 1,000.0 (1,000.0) 0.0Travel In-State6500 0.0 0.0 0.0 0.0Travel Out of State6600 0.0 0.0 0.0 0.0Food6700 0.0 0.0 0.0 0.0Aid to Organizations and Individuals6800 0.0 0.0 0.0 0.0Other Operating Expenses7000 0.0 0.0 0.0 0.0Equipment8000 0.0 0.0 0.0 0.0Capital Outlay8100 0.0 0.0 0.0 0.0Debt Service8600 0.0 0.0 0.0 0.0Cost Allocation9000 0.0 0.0 0.0 0.0Transfers9100 0.0 0.0 0.0 0.0

Expenditure Categories Total: 0.0 1,000.0 (1,000.0) 0.0

Fund Source

Appropriated FundsAP2566-A 0.0 1,000.0 (1,000.0) 0.0APF Subaccount - Department of Administration F

0.0 1,000.0 (1,000.0) 0.0

Fund Source Total: 0.0 1,000.0 (1,000.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:20 AM 153

Page 156: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Budget Unit Summary of Expenditures and Budget Requestfor Selected Funds

FY 2021FY 2019Actual

FY 2020 FY 2021Total RequestExpd. Plan Fund. Issue

Statewide and Large Automation ProjectsAgency:

Program: SLI DOA - Business One-Stop

AP2566-AFund: APF Subaccount - Department of Administration FUND

Appropriated

0000 0.0 0.0 0.0 0.0FTE6000 0.0 0.0 0.0 0.0Personal Services6100 0.0 0.0 0.0 0.0Employee Related Expenses6200 0.0 1,000.0 (1,000.0) 0.0Professional and Outside Services6500 0.0 0.0 0.0 0.0Travel In-State6600 0.0 0.0 0.0 0.0Travel Out of State6700 0.0 0.0 0.0 0.0Food6800 0.0 0.0 0.0 0.0Aid to Organizations and Individuals7000 0.0 0.0 0.0 0.0Other Operating Expenses8000 0.0 0.0 0.0 0.0Equipment8100 0.0 0.0 0.0 0.0Capital Outlay8600 0.0 0.0 0.0 0.0Debt Service9000 0.0 0.0 0.0 0.0Cost Allocation9100 0.0 0.0 0.0 0.0Transfers

0.0 1,000.0 (1,000.0) 0.0Appropriated Total:

Fund Total: 0.0 1,000.0 (1,000.0) 0.0

Program Total For Selected Funds: 0.0 1,000.0 (1,000.0) 0.0

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:25 AM 154

Page 157: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DOA - Business One-StopProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0FTE0.0 0.0Expenditure Category Total

0.0 0.0Personal Services0.0 0.0Boards and Commissions0.0 0.0Expenditure Category Total

0.0 0.0Employee Related Expenses0.0 0.0Expenditure Category Total

1,000.0Professional and Outside Services0.0External Prof/Outside Serv Budg And Appn0.0External Investment Services0.0Other External Financial Services0.0Attorney General Legal Services0.0External Legal Services0.0External Engineer/Architect Cost - Exp0.0External Engineer/Architect Cost- Cap0.0Other Design0.0Temporary Agency Services0.0Hospital Services0.0Other Medical Services0.0Institutional Care0.0Education And Training0.0Vendor Travel0.0Professional & Outside Services Excluded from Cost Alloca0.0Vendor Travel - Non Reportable0.0External Telecom Consulting Services0.0Costs related to those in custody of the State0.0Non - Confidential Specialist Fees0.0Confidential Specialist Fees0.0Outside Actuarial Costs0.0Other Professional And Outside Services0.0 1,000.0Expenditure Category Total

Appropriated0.0 1,000.0APF Subaccount - Department of Administration FUND (AAP2566-A0.0 1,000.00.0 1,000.0Fund Source Total

0.0 0.0Travel In-State0.0 0.0Expenditure Category Total

0.0 0.0Travel Out of State0.0 0.0Expenditure Category Total

0.0 0.0Food0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:31 AM

155

Page 158: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DOA - Business One-StopProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0 0.0Aid to Organizations and Individuals0.0 0.0Expenditure Category Total

0.0Other Operating Expenses0.0Other Operating Expenditures Budg Approp0.0Other Operating Expenditures Excluded from Cost Allocati0.0Risk Management Charges To State Agency0.0Risk Management Deductible - Indemnity0.0Risk Management Deductible - Legal0.0Risk Management Deductible - Medical0.0Risk Management Deductible - Other0.0Gen Liab- Non Physical-Taxable- Self Ins0.0Gross Proceeds Payments To Attorneys0.0General Liability- Non-Taxable- Self Ins0.0Medical Malpractice - Self-Insured0.0Automobile Liability - Self Insured0.0General Property Damage - Self- Insured0.0Automobile Physical Damage-Self Insured0.0Liability Insurance Premiums0.0Property Insurance Premiums0.0Workers Compensation Benefit Payments0.0Self Insurance - Administrative Fees0.0Self Insurance - Premiums0.0Self Insurance - Claim Payments0.0Self Insurance - Pharmacy Claims0.0Premium Tax On Altcs0.0Other Insurance-Related Charges0.0Internal Service Data Processing0.0Internal Service Data Proc- Pc/Lan0.0External Programming-Mainframe/Legacy0.0External Programming- Pc/Lan/Serv/Web0.0External Data Entry0.0Othr External Data Proc-Mainframe/Legacy0.0Othr External Data Proc-Pc/Lan/Serv/Web0.0Pmt for AFIS Development & Usage0.0Internal Service Telecommunications0.0External Telecom Long Distance-In-State0.0External Telecom Long Distance-Out-State0.0Other External Telecommunication Service0.0Electricity0.0Sanitation Waste Disposal0.0Water0.0Gas And Fuel Oil For Buildings0.0Other Utilities0.0Building Rent Charges To State Agencies0.0Priv Lease To Own Bld Rent Chrgs To Agy0.0Cert Of Part Bld Rent Chrgs To Agy0.0Rental Of Land And Buildings0.0Rental Of Computer Equipment0.0Rental Of Other Machinery And Equipment

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:32 AM

156

Page 159: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DOA - Business One-StopProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Miscellaneous Rent0.0Interest On Overdue Payments0.0All Other Interest Payments0.0Internal Acct/Budg/Financial Svcs0.0Other Internal Services0.0Repair And Maintenance - Buildings0.0Repair And Maintenance - Vehicles0.0Repair And Maint - Mainframe And Legacy0.0Repair And Maint-Pc/Lan/Serv/Web0.0Repair And Maintenance - Other Equipment0.0Other Repair And Maintenance0.0Software Support And Maintenance0.0Uniforms0.0Inmate Clothing0.0Security Supplies0.0Office Supplies0.0Computer Supplies0.0Housekeeping Supplies0.0Bedding And Bath Supplies0.0Drugs And Medicine Supplies0.0Medical Supplies0.0Dental Supplies0.0Automotive And Transportation Fuels0.0Automotive Lubricants And Supplies0.0Rpr And Maint Supplies-Not Auto Or Build0.0Repair And Maintenance Supplies-Building0.0Other Operating Supplies0.0Publications0.0Aggregate Withheld Or Paid Commissions0.0Lottery Prizes0.0Lottery Distribution Costs0.0Material for Further Processing0.0Other Resale Supplies0.0Loss On Sales Of Capital Assets0.0Loss on Sales of Investments0.0Employee Tuition Reimbursement-Graduate0.0Employee Tuition Reimb Under-Grad/Other0.0Conference Registration-Attendance Fees0.0Other Education And Training Costs0.0Advertising0.0Sponsorships0.0Internal Printing0.0External Printing0.0Photography0.0Postage And Delivery0.0Document shredding and Destruction Services0.0Translation and Sign Language Services0.0Distribution To State Universities0.0Other Intrastate Distributions0.0Awards0.0Entertainment And Promotional Items

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:32 AM

157

Page 160: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DOA - Business One-StopProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Dues0.0Books- Subscriptions And Publications0.0Costs For Digital Image Or Microfilm0.0Revolving Fund Advances0.0Credit Card Fees Over Approved Limit0.0Relief Bill Expenditures0.0Surplus Property Distr To State Agencies0.0Security Services0.0Judgments - Damages0.0ICA Payments to Claimants Confidential0.0Jdgmnt-Confidential Restitution To Indiv0.0Judgments - Non-Confidential Restitution0.0Judgments - Punitive And Compensatory0.0Pmts Made to Resolve/Disputes/Avoid Costs of Litigation0.0Pmts For Contracted State Inmate Labor0.0Payments To State Inmates0.0Bad Debt Expense0.0Interview Expense0.0Employee Relocations-Nontaxable0.0Employee Relocations-Taxable0.0Non-Confidential Invest/Legal/Law Enf0.0Conf/Sensitive Invest/Legal/Undercover0.0Fingerprinting, Background Checks, Etc.0.0Other Miscellaneous Operating0.0 0.0Expenditure Category Total

0.0Current Year Expenditures0.0Capital Equipment Budget And Approp0.0Vehicles Capital Purchase0.0Vehicles Capital Leases0.0Furniture Capital Purchase0.0Depreciable Works Of Art & Hist Treas/Coll Capital Purcha0.0Non Depr Works Of Art & Hist Treas/Coll Cap Purchase0.0Furniture Capital Leases0.0Computer Equipment Capital Purchase0.0Computer Equipment Capital Lease0.0Telecommunication Equip-Capital Purchase0.0Telecommunication Equip-Capital Lease0.0Other Equipment Capital Purchase0.0Other Equipment Capital Leases0.0Purchased Or Licensed Software-Website0.0Internally Generated Software-Website0.0Development in Progress0.0Right-Of-Way/Easement/Extraction Rights0.0Oth Int Assets purchased, licensed or internally generate0.0Other intangible assets acquired by capital lease0.0Other Capital Asset Purchases0.0Leasehold Improvement-Capital Purchase0.0Other Capital Asset Leases0.0Non-Capital Equip Budget And Approp

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:32 AM

158

Page 161: State of Arizona Budget Request€¦ · APF Subaccount - Department of Financial Institutions FUN 0.0 0.0 0.0 APF Subaccount - Department of Environmental Quality FU 0.0 0.0 0.0 APF

Program Expenditure ScheduleStatewide and Large Automation ProjectsAgency:

SLI DOA - Business One-StopProgram:

FY 2019 Actual

FY 2020 Expd. Plan

0.0Vehicles Non-Capital Purchase0.0Vehicles Non-Capital Leases0.0Furniture Non-Capital Purchase0.0Works Of Art And Hist Treas-Non Capital0.0Furniture Non-Capital Leases0.0Computer Equipment Non-Capital Purchase0.0Computer Equipment Non-Capital Lease0.0Telecomm Equip Non-Capital Purchase0.0Telecomm Equip Non-Capital Leases0.0Other Equipment Non-Capital Purchase0.0Weapons Non-Capital Purchase0.0Other Equipment Non-Capital Lease0.0Purchased Or Licensed Software/Website0.0Internally Generated Software/Website0.0LICENSES AND PERMITS0.0Right-Of-Way/Easement/Extraction Exp0.0Other Intangible Assets - Purchased, Licensed or Internall0.0Noncapital Software/Web By Capital Lease0.0Other Intangible Assets Acquired by Capital Lease0.0Other Long Lived Tangible Assets to be Expenses0.0Non-Capital Equipment Excluded from Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Capital Outlay0.0 0.0Expenditure Category Total

0.0 0.0Debt Service0.0 0.0Expenditure Category Total

0.0 0.0Cost Allocation0.0 0.0Expenditure Category Total

0.0 0.0Transfers0.0 0.0Expenditure Category Total

All dollars are presented in thousands (not FTE).Date Printed: 8/26/2019 9:23:33 AM

159