27.03.2013 Views

2011-2012 County-Wide Cost Allocation Plan

2011-2012 County-Wide Cost Allocation Plan

2011-2012 County-Wide Cost Allocation Plan

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

12/14/2010 2:16:01 PM<br />

1st <strong>Allocation</strong><br />

<strong>Allocation</strong> to Function<br />

Function<br />

Human Resources<br />

Details Source Section<br />

COSTS<br />

Actual<br />

Expenditures<br />

Dist. of 1st Alloc.<br />

to Function<br />

1.0076<br />

Amount<br />

Current Expenditures 4 18,994,194<br />

Computer Software Depreciation & Equipment Use 5 798<br />

Space Use 7 51,161<br />

Utilities 8 90,751<br />

TOTAL ALLOCABLE<br />

REVENUE<br />

19,136,904<br />

Miscellaneous Revenue 80<br />

NET ALLOCABLE 19,136,824<br />

80<br />

Less:<br />

Unallocated<br />

<strong>Cost</strong>s<br />

Less:<br />

Program<br />

Reimbursement<br />

Personnel Services 6,847,956 6,899,917 0 232,373<br />

Employee Benefits 6,721,154 6,772,153 0 3,074,168<br />

Unemployment Insurance 4,395,364 4,428,715 0 0<br />

Civil Service Commission 174,520 175,845 0 49,769<br />

Commuter Services 658,167 663,161 663,161 0<br />

HRD Admin. Support - OCH 197,034 197,034 197,034 0<br />

TOTALS 18,994,194 19,136,824 860,195 3,356,309<br />

16-02

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!