Central Services Cost Allocation Plan Hillsborough County ......MAXCAP uses a double step-down...

1

Transcript of Central Services Cost Allocation Plan Hillsborough County ......MAXCAP uses a double step-down...

  • Central Services Cost Allocation Plan Hillsborough County, Florida FY 2018 Full Cost Allocation Plan Based on actual expenditures for the Fiscal Year ended September 30, 2018

  • Central Services Cost Allocation Plan

    Hillsborough County, Florida FY 2018

    Full Cost Allocation Plan

    Based on actual expenditures for the Fiscal Year ended September 30, 2018

  • Section A: Cost Allocation Methodology and Process .............................................................................................................................................................. A-1

    Section B: Organizational Chart .................................................................................................................................................................................................. B-1

    Section C: Cost Allocation Plan ................................................................................................................................................................................................... C-1

    Summary Data .............................................................................................................................................................................................................. C-2

    Schedule A - Allocated Costs By Department ............................................................................................................................................ C-2

    Schedule C - Summary Of Allocated Costs ........................................................................................................................................... C-196

    Schedule E - Summary Of Allocation Basis ........................................................................................................................................... C-218

    Building Depreciation ................................................................................................................................................................................................. C-221

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-221

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-222

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-223

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-225

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-235

    Equipment Depreciation ............................................................................................................................................................................................ C-241

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-241

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-242

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-243

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-244

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-245

    00004-165000 Non-Departmental Allotments ........................................................................................................................................................... C-246

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-246

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-248

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-249

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-264

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-287

    00004-100002 BC Commissioners and Staff ............................................................................................................................................................ C-307

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-307

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-308

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-309

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-311

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-315

    00004-100101 Internal Auditor .................................................................................................................................................................................. C-319

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-319

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-320

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-321

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-323

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-327

    00004-100201 Legal Counsel & Admin ..................................................................................................................................................................... C-330

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-330

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-331

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-332

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-334

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-342

    00004-100203 Countywide Public Records .............................................................................................................................................................. C-346

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-346

    All Monetary Values are US Dollars

    MAXCAP 2019 MAXIMUS Consulting Services, Inc.

    Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Table of Contents

  • Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-347

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-348

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-349

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-353

    00004-101701 Clerk of Court - CCC ......................................................................................................................................................................... C-357

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-357

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-358

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-359

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-360

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-361

    00004-110002 CA Executive Management/Adm ....................................................................................................................................................... C-362

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-362

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-363

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-364

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-366

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-369

    00004-110600 MB Management & Budget ............................................................................................................................................................... C-372

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-372

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-373

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-374

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-376

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-389

    00004-110650 PH Procurement Services ................................................................................................................................................................. C-402

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-402

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-403

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-404

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-406

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-414

    00004-110800 Information & Innovation ................................................................................................................................................................... C-418

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-418

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-421

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-422

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-434

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-480

    00004-110850 Strategic Planning & ERP Im ............................................................................................................................................................ C-496

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-496

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-497

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-498

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-502

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-508

    00004-120010 Communications & Digital Me ........................................................................................................................................................... C-513

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-513

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-514

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-515

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-518

    All Monetary Values are US Dollars

    MAXCAP 2019 MAXIMUS Consulting Services, Inc.

    Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Table of Contents

  • Schedule .5 - Allocation Summary ......................................................................................................................................................... C-526

    00004-120100 Human Resources Department ......................................................................................................................................................... C-530

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-530

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-531

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-532

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-535

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-543

    00004-120900 Real Estate & Facilities Se ................................................................................................................................................................ C-547

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-547

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-548

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-549

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-557

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-571

    00004-13300X Operations & Legislative Af ............................................................................................................................................................... C-575

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-575

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-576

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-577

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-581

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-597

    00004-133100 Ent Sol & Quality Assurance ............................................................................................................................................................. C-601

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-601

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-602

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-603

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-605

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-609

    C0003 Clerk of Courts - Board Services ................................................................................................................................................................... C-613

    Schedule .1 - Nature and Extent of Services ......................................................................................................................................... C-613

    Schedule .2 - Detail Costs To Be Allocated ............................................................................................................................................ C-615

    Schedule .3 - Costs To Be Allocated By Activity ..................................................................................................................................... C-616

    Schedule .4 - Detail Activity Allocations ................................................................................................................................................. C-625

    Schedule .5 - Allocation Summary ......................................................................................................................................................... C-665

    Section D: Supplemental Data ..................................................................................................................................................................................................... D-1

    Indirect Cost Rates - Total Personal Services ............................................................................................................................................................... D-2

    Indirect Cost Rates - Modified Total Direct Costs (MTDC) ............................................................................................................................................ D-3

    All Monetary Values are US Dollars

    MAXCAP 2019 MAXIMUS Consulting Services, Inc.

    Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Table of Contents

  • Section A: Cost Allocation Methodology and ProcessSection A: Cost Allocation Methodology and ProcessSection A: Cost Allocation Methodology and ProcessSection A: Cost Allocation Methodology and Process

    All Monetary Values are US Dollars

    MAXCAP 2019 MAXIMUS Consulting Services, Inc.

    Prepared By MAXIMUS Consulting Services, Inc.Page A-1

  • A. Cost Allocation Methodology and ProcessThe Cost Allocation Plan (CAP) provided in Section C was prepared by MAXIMUS Consulting Services, Inc. (MAXIMUS) for HILLSBOROUGH COUNTY, FLORIDA. Utilizing our proprietary, web-based cost allocation system, MAXCAP™, MAXIMUS used cost data and allocation statistics to allocate the costs to departments/divisions/programs for Fiscal Year (FY) 2018.

    MAXCAP uses a double step-down allocation procedure to distribute costs among Central Services and to departments that receive benefits. Using MAXCAP, costs are input by cost center identifications consistent with the entity’s accounting code structure, which allows for efficient balancing with the entity’s financial reporting systems. Additionally, MAXCAP provides for the inputting of allocation statistics appropriate for the distribution of the identified indirect cost pools. Credits for direct-billed payments, cost adjustments, and other valid and applicable costing factors are also facilitated within the software.

    In this section, we provide an overview of our cost allocation methodology and process used to develop the CAP.

    A.1 Cost Allocation MethodologyMAXIMUS employs a double step-down procedure that allows all Central Service Departments to allocate costs to all other Central Service Departments. Since Central Service Departments’ costs are not simultaneously allocated, the process must be performed sequentially, one department after another. The second step-down allows for the equitable allocation of the costs the Central Service Departments receive from one another.

    Typically, CAPs are compiled using a single step down or "waterfall" methodology in which the costs of Central Service Departments are allocated in an ordinal sequence with emphasis placed on ordering non-departmental and departmental cost groupings to optimize the flow of costs to recoverable program areas. Although this is an acceptable method resulting in accurate program allocations, it provides only partial information as to the costs of individual Central Service Departments and their significant activities.

    To demonstrate the potential inequity of a single step-down, consider the costs of the Facilities Management and Purchasing activities. Facilities Management manages and maintains the office space that Purchasing uses to serve departments. Facilities costs are rightfully allocable to all the departments that have space in government buildings. If Facilities Management costs are allocated after Purchasing, the cost of Purchasing’s space will be allocated to the other departments in the building. It could be argued that this method then allocates costs to departments disproportionate to the benefit received from those costs.

    MAXIMUS double step-down approach mitigates potential allocation inequities and has been widely accepted by federal cognizant agencies for more than 30 years.

    A.1.1 First Step-DownThe first step-down allows each Central Service Department to allocate to any other department, regardless of the sequence of the departments. The department also can allocate to itself providing the statistical measurements indicate a basis for the allocations.

    All Monetary Values are US Dollars

    MAXCAP 2019 MAXIMUS Consulting Services, Inc.

    Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Cost Allocation Methodology and Process

    Page A-2

  • ProcessThe process of allocating during this round is achieved sequentially, consistent with the order of the Central Service Departments. As each Central Service Department performs its allocations it allocates:

    Costs from entity financial recordsCost adjustmentsCreditsCosts received from other Central Service Departments that have completed their first roundallocationsResults

    At the completion of the first step-down, each Central Service Department has the allocated costs from itself and from the Central Service Departments sequenced before it.

    A.1.2 Second Step-DownThe rule for the second step-down is that each Central Service Department can allocate only to another department sequenced after the allocating department; provided that the statistical measurements indicate a basis for the allocations.

    ProcessThe process of allocating during the second step-down is achieved sequentially and consistent with the order of the Central Service Departments. As each Central Service Department performs its allocations, it allocates:

    Costs received from other Central Service Departments that have completed their second roundallocationsCosts received in the first step-down from itself and from the Central Service Departmentssequenced after the allocating department

    ResultsAt the completion of the second step-down, each Central Service Department has completed all allocations and all Central Service Departments have been cleared of all costs. The costs have either been adjusted out of the cycle or sent to Receiving Departments based on the allocation statistics.

    A.1.3 Supplemental CommentsWhen the relationship between and among the Central Service Departments is greatly intertwined, it may be prudent to implement three or more step-downs. Typically, the double step-down is sufficient to accomplish an equitable allocation of all costs.

    If more than two step-downs are required the rules for all rounds of allocation — except the final round — are the same as defined above for the first step-down. The final round always follows the rules, as defined above, for the second step-down.

    A.2 Cost Allocation ProcessThe process utilized by MAXIMUS in developing the CAP and tracking costs within it is discussed below.

    All Monetary Values are US Dollars

    MAXCAP 2019 MAXIMUS Consulting Services, Inc.

    Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Cost Allocation Methodology and Process

    Page A-3

  • A.2.1 Initiating the ProcessWorking in conjunction with the entity, MAXIMUS determines data to be included within the cost allocation process based on:

    Application of federal cost principles or full costing principles, as applicableInterviewsReview of financial documentsReview of organizational structureAnalysis of statistical data relative to benefit of services provided

    A.2.2 Establishing the Cost Pools to be AllocatedMAXIMUS analyzes the organizational structure of the entity to determine which departments or cost pools provide services to other departments/divisions/programs. These cost pools become the “Central Service Departments” in the CAP.

    Next, each cost pool is evaluated to determine the activities or services provided. The costs are then broken into subparts or activities such that each activity can be allocated on a statistical measure that is relevant to the service provided and the benefit received.

    Line items of expenditures are analyzed to determine which activities receive the benefit of the costs. Distributions of these costs are made according to the determined benefit of each activity.

    A.2.3 Establishing the Statistical Measurements or Bases for AllocationMAXIMUS evaluates available statistical measurements to establish the most equitable and meaningful basis for allocating each activity within each Central Service Department. Consideration is given to determining the measurement that most appropriately demonstrates its relationship to the receiving units. For example, an activity that is driven by the number of employees within the benefiting departments can be allocated by number of employees. Similarly, an activity that is driven by the number of transactions for each benefiting department can be allocated by the number of transactions.

    A.2.4 Accommodating Exceptions and AdjustmentsApplicable cost adjustments for unallowable costs and/or capitalized assets are incorporated into the appropriate schedules. Credits for direct billings, special revenues, etc. are entered into the computation.

    A.2.5 Developing the CAPThe MAXIMUS Cost Allocation Plan typically is organized as follows:

    Cover Certification, if requiredTable of ContentsCost Allocation Methodology and ProcessOrganizational Chart

    All Monetary Values are US Dollars

    MAXCAP 2019 MAXIMUS Consulting Services, Inc.

    Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Cost Allocation Methodology and Process

    Page A-4

  • CAP: Summary and Detail SchedulesSupplemental Materials

    Below, we discuss each of the summary and detail schedules included in a CAP.

    Summary SchedulesThe summary schedules provide a recap of the results of the cost allocation process. The following explanations define the purposes of each of the typical schedules included in the cost allocation plan..

    Schedule A – Allocated Costs by Department: Schedule A demonstrates for each Receiving Department the costs received from each Central Service Department. This schedule answers the question: Which Central Service Department actually allocated the costs to each Receiving Department?

    This schedule does not necessarily demonstrate the Central Service Department from which the costs originated. For example, costs sent from Purchasing to Accounting and then to a Receiving Department will be recorded on Schedule A as being from Accounting.

    Schedule C – Summary of Allocated Costs: Schedule C is the simplest report to use when balancing to the financials. It demonstrates the costs to be allocated, the adjustments made to these costs, and the results of the allocations. This schedule demonstrates the full sequence of all departments with the Central Service Departments listed first and in the order of their allocating sequence.

    The Receiving departments follow the Central Service Departments with the total allocations received from all Central Service Departments.

    Schedule E – Summary of Allocation Basis: Schedule E demonstrates, for each Central Service Department, the services or activities of the Central Service Department and the basis for the allocation of each activity. This schedule is a convenient reference for reviewing the activities identified for each Central Service Department. This is particularly important when preparing a new plan and incorporating organizational and services changes.

    Detail Schedules

    The detail schedules demonstrate the original costs being allocated by each Central Service Department. In these schedules, the adjustments are applied; the activities are defined; the incoming costs from other Central Service Departments are detailed; the allocation calculations for both step-downs are documented; and the results for each Central Service Department are summarized.

    When tracking costs, typically the schedules are reviewed in reverse order tracking from summary information back to detail information. This is discussed further in Section A.2.6: Tracking Costs within the CAP.

    Schedule _.1 – Nature and Extent of Services: Schedule _.1 is a brief narrative defining the purpose of the Central Service and the benefit it provides to the Receiving Departments. The narrative also describes the allocation basis used for each activity and any other relevant information on expenditures.

    Schedule _.2 – Costs to be Allocated: Schedule _.2 provides an overview of the total costs allocated by each Central Service Department including:

    Expenditures from the financial reports — balances to Schedule CAdjustments to financial reports — balances to Schedule CIncoming costs from other Central Service Departments

    All Monetary Values are US Dollars

    MAXCAP 2019 MAXIMUS Consulting Services, Inc.

    Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Cost Allocation Methodology and Process

    Page A-5

  • The incoming costs are presented in columns that represent when these costs are allocated by the Central Service Department, not when the costs are received. As explained in Section A.1: Cost Allocation Methodology, the costs that are received from Central Service Departments sequenced after the given department are held for allocation in the second step-down.

    Schedule _.3 – Costs to be Allocated by Activity: Schedule _.3 provides the following:

    Expenditures from the financials are defined by type of expenditure and by activities (to the extentdeemed necessary) to ensure the application of allocation bases that closely correlate to thebenefits derived by the Receiving departments. Each activity is represented in its own column. Thetotals balance with both Schedule C and Schedule _.2 expenditure amounts.Adjustments to the financial reports are applied to expenditures and the results spread to theappropriate activities.Incoming costs are demonstrated first in total and then spread to the appropriate activities forallocation for each step-down. The totals for each step-down balance to the totals on Schedule _.2.It should be noted that incoming costs may be coded to spread to only the activities that receivebenefit from the services.

    Schedule _.4 – Detail Activity Allocations: Schedule _.4 represents the allocation results by activity. Each activity defined on Schedule _.3 is demonstrated on a Detail Allocation Schedule. Because the number of activities varies, the number of the last of these schedules varies.

    Schedule _.4 includes:

    Statistical measurement used as a basis for allocationIdentification of statistical measurementSource of the statistical measurementPercent relationship of each statistical measurement to the whole or total statistical measurementbaseResults of the first step-down — balances to functional total after first additions on Schedule_.3Results of the second step-down — balances to functional total of second additions on Schedule_.3

    The totals allocated from both step-downs balances to the functional grand total from Schedule _.3. Note the results of the second step-down. This schedule clearly demonstrates how the second step-down allocates only to departments sequenced after the allocating department.

    Schedule _.5 – Allocation Summary for each Central Service Department: Schedule _.5 provides a summary of costs allocated by each activity. The activity totals balance to the totals from each Detail Activities Allocation schedule defined above.

    The totals allocated to the Receiving Departments will balance to Schedule A for the allocating department.

    A.2.6 Tracking Costs within the CAP

    When costs are questioned, MAXIMUS utilizes our standard tracking process in order to resolve any issues with Schedule A where the questioned cost is usually identified.

    From Schedule A, we identify the allocating Central Service Department. From the CAP Table of Contents the appropriate detail schedules for the allocating department are identified. Tracking begins

    All Monetary Values are US Dollars

    MAXCAP 2019 MAXIMUS Consulting Services, Inc.

    Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Cost Allocation Methodology and Process

    Page A-6

  • with the last detail schedule. Once the questioned amount is located, our analysis of the summary amounts by activities indicates which detail allocation schedules to review.

    Review of each detail schedule will demonstrate the relative benefit received by the Receiving Department for the portion of the questioned cost attributable to each activity. Continuing backward through the detail schedules, the composition of the total functional costs is reviewed.

    At this point, any remaining questions are typically in regard to the incoming costs. If these costs are questioned, we can use Schedule _.2 to identify which department allocated the questioned incoming costs. Referring again to the CAP Table of Contents, the detail schedules for the sending Central Service Department can be located. Tracking continues by repeating these steps until all issues have been resolved.

    All Monetary Values are US Dollars

    MAXCAP 2019 MAXIMUS Consulting Services, Inc.

    Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Cost Allocation Methodology and Process

    Page A-7

  • Section B: Organizational ChartSection B: Organizational ChartSection B: Organizational ChartSection B: Organizational Chart

    All Monetary Values are US Dollars

    MAXCAP 2019 MAXIMUS Consulting Services, Inc.

    Prepared By MAXIMUS Consulting Services, Inc.Page B-1

  • Hillsborough County Organization Chart This chart shows the organization of County government entities and their accountability to the electorate. Those directly elected to office by voters are shown directly below the citizens’ box. Boards and commissions funded through the Board of County Commissioners, but not otherwise accountable to the Board, are connected by the dotted line.

    Chief Information & Innovation Officer• Information &

    Innovation Office

    tClerk of

    the CircuitCourt

    PropertyAppraiser Sheriff

    Super

    ofElections

    SupervisorStateAttorney

    PublicDefender t

    13thJudicialCircuit

    County Attorney

    County Administrator

    C I T I Z E N S

    Board of CountyCommissioners

    Other boards and agencies funded by the County Commission

    • Charter Review Board• Civil Service Board• City-County PlanningCommission

    • Environmental ProtectionCommission

    • Guardian Ad Litem• Metropolitan PlanningOrganization

    • Soil and WaterConservation Board

    • Value Adjustment Board

    C I T I Z E N S

    Tax Collector

    Deputy County Administrator • Code Enforcement• Conservation & Environmental

    Lands Management• Consumer & Veterans Services• Economic Development• Extension Service• Fire Rescue• Fleet Management• Library Services• Medical Examiner• Parks & Recreation• Pet Resources• Real Estate & Facilities

    Services• Emergency Management

    Chief Financial Administrator• Affordable Housing Services• Enterprise Solutions & Quality

    Assurance• Human Resources• Management & Budget• Procurement Services

    Chief Communications Administrator• Communications & Digital Media• Customer Service & Support

    Chief Development & Infrastructure Services Administrator• Development Services• Public Works• Public Utilities

    • Community Affairs

    Operations & Legislative Affairs Officer

    County Internal Auditor

    Chief Human Services Administrator• Aging Services• Children’s Services• Head Start• Health Care Services• Homeless Services• Social Services• Sunshine Line

    CountyAdministrator

    County Internal Auditor

    CountyAttorney

    Hillsborough County Organization Chart This chart shows the organization of County government entities and their accountability to the electorate.

    ow the citizens’ box. Boards and commissions funded through the Board of County Commissioners, but not otherwise accountable to the Board, are connected by the dotted line.

    Page B-2

  • Section C: Cost Allocation PlanSection C: Cost Allocation PlanSection C: Cost Allocation PlanSection C: Cost Allocation Plan

    All Monetary Values are US Dollars

    MAXCAP 2019 MAXIMUS Consulting Services, Inc.

    Prepared By MAXIMUS Consulting Services, Inc.Page C-1

  • Central Service Departments

    00004-100302 JB Court

    Administration00004-100304 JB Communications

    00004-100305 JB Court Technology

    00004-100306 JB Pro Se/Self Help

    Forms

    00004-100308 JB Facilities and

    Security

    Building Depreciation 3,097 0 0 0 2,075,817

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 1,332 0 9 0 794

    00004-100002 Commissioners 24,265 0 0 0 0

    00004-100101 Internal Auditor 0 0 0 0 0

    00004-100201 Legal Counsel & Admin 0 0 0 0 0

    00004-100203 Public Records 2,788 0 0 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 0

    00004-110600 Mgmt & Budget 4,258 359 1,207 237 4,380

    00004-110650 Procurement Svcs 181,974 0 0 0 0

    00004-110800 Info & Innov 11,717 0 0 0 0

    00004-110850 Strategic Plan 0 0 0 0 0

    00004-120010 Communications 21,181 0 0 0 0

    00004-120100 Human Resources 24,166 0 0 0 0

    00004-120900 Real Estate & Facilities 1,917,441 0 0 0 0

    00004-13300X Opns & Leg Affairs 6,730 0 0 0 0

    00004-133100 Ent Sol & QA 65,635 0 0 0 0

    C0003 Clerk - Board Svcs 15,235 1,989 121 208 8,635

    Allocated Costs for Fiscal 2018 2,279,819 2,348 1,337 445 2,089,626

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-2

  • Central Service Departments

    00004-100313 JB Drug Court FS796.07 (6)

    00004-100316 JB Domestic Violence

    00004-101002 Property Appraiser

    Opns

    00004-101101 Supervisor of

    Elections00004-101201 Tax

    Collector

    Building Depreciation 0 0 239,854 0 64,520

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 0 44,975 0 43,551

    00004-100002 Commissioners 0 0 0 0 0

    00004-100101 Internal Auditor 0 0 0 0 0

    00004-100201 Legal Counsel & Admin 0 0 22,187 0 293,255

    00004-100203 Public Records 0 0 0 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 0

    00004-110600 Mgmt & Budget 0 0 118 237 118

    00004-110650 Procurement Svcs 0 0 0 0 0

    00004-110800 Info & Innov 0 0 12,677 0 16,908

    00004-110850 Strategic Plan 0 0 0 0 0

    00004-120010 Communications 0 0 0 0 0

    00004-120100 Human Resources 0 0 0 0 0

    00004-120900 Real Estate & Facilities 0 0 304,924 0 304,833

    00004-13300X Opns & Leg Affairs 0 0 0 0 0

    00004-133100 Ent Sol & QA 0 0 0 0 0

    C0003 Clerk - Board Svcs 0 0 47 158 1,236

    Allocated Costs for Fiscal 2018 0 0 624,782 395 724,421

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-3

  • Central Service Departments00004-101301 Law

    Enforcement00004-101306 Law

    Enforcement00004-101308 Law

    Enforcement00004-101501 State

    Attorney Part I

    00004-101502 State Attorney Office

    Techn

    Building Depreciation 166,077 0 0 12,696 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 0 0 0 0

    00004-100002 Commissioners 10,393 0 0 0 0

    00004-100101 Internal Auditor 0 0 0 0 0

    00004-100201 Legal Counsel & Admin 25,332 0 0 0 0

    00004-100203 Public Records 0 0 0 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 0

    00004-110600 Mgmt & Budget 359 359 359 359 0

    00004-110650 Procurement Svcs 0 0 0 (939) 0

    00004-110800 Info & Innov 48,732 0 0 25,394 0

    00004-110850 Strategic Plan 0 0 0 0 0

    00004-120010 Communications 0 0 0 0 0

    00004-120100 Human Resources 0 0 0 0 0

    00004-120900 Real Estate & Facilities 1,352,939 0 0 449,798 0

    00004-13300X Opns & Leg Affairs 446 0 0 0 0

    00004-133100 Ent Sol & QA 0 0 0 7,074 0

    C0003 Clerk - Board Svcs 3,707 404 430 3,394 0

    Allocated Costs for Fiscal 2018 1,607,985 763 789 497,776 0

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-4

  • Central Service Departments00004-101551 State Attorney Part II (Vic

    00004-101601 Public Defender

    00004-102002 Charter Review

    Board Progra00004-102021 Value

    Adjustment Board

    00004-102050 Environmental

    Protection Co

    Building Depreciation 0 83,299 0 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 2,438 0 0 0 9,520

    00004-100002 Commissioners 0 0 0 0 19,791

    00004-100101 Internal Auditor 0 0 0 0 0

    00004-100201 Legal Counsel & Admin 0 3,513 0 0 25,035

    00004-100203 Public Records 3,430 0 0 0 10,901

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 0

    00004-110600 Mgmt & Budget 3,648 1,454 0 237 38,326

    00004-110650 Procurement Svcs (156) (931) 0 0 49,442

    00004-110800 Info & Innov 4,369 8,434 0 0 25,982

    00004-110850 Strategic Plan 0 0 0 0 0

    00004-120010 Communications 26,057 0 0 0 82,907

    00004-120100 Human Resources 29,722 0 0 0 95,512

    00004-120900 Real Estate & Facilities 158,174 461,357 0 0 300,400

    00004-13300X Opns & Leg Affairs 6,987 0 0 0 23,174

    00004-133100 Ent Sol & QA 0 2,650 0 25,710 78,805

    C0003 Clerk - Board Svcs 46,948 2,234 146 208 77,040

    Allocated Costs for Fiscal 2018 281,617 562,010 146 26,155 836,835

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-5

  • Central Service Departments

    00004-102301 Planning

    Commission

    00004-102551 Soil & Water BOCC-

    Funded Op

    00004-110200 Community

    Redevelopment RD00004-110501

    Affordable Housing

    00004-110700 Economic

    Development

    Building Depreciation 0 0 0 0 17,595

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 60 0 0 13,438

    00004-100002 Commissioners 0 6,926 0 0 280,535

    00004-100101 Internal Auditor 0 0 0 0 32,387

    00004-100201 Legal Counsel & Admin 0 9,732 0 0 221,491

    00004-100203 Public Records 0 365 0 0 3,017

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 17,175

    00004-110600 Mgmt & Budget 0 4,872 0 118 12,685

    00004-110650 Procurement Svcs 0 (283) 0 0 73,296

    00004-110800 Info & Innov 0 18,192 0 0 110,466

    00004-110850 Strategic Plan 0 0 0 0 1,312

    00004-120010 Communications 0 2,755 0 0 22,949

    00004-120100 Human Resources 0 3,150 0 0 29,666

    00004-120900 Real Estate & Facilities 0 0 0 0 110,870

    00004-13300X Opns & Leg Affairs 0 1,018 0 0 18,621

    00004-133100 Ent Sol & QA 0 2,650 0 0 21,894

    C0003 Clerk - Board Svcs 23 9,333 0 11 115,133

    Allocated Costs for Fiscal 2018 23 58,770 0 129 1,102,530

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-6

  • Central Service Departments00004-110900 Fiscal

    Services

    00004-120001 Office of Community

    Affairs

    00004-120030 Customer Service &

    Support

    00004-120050 Government

    Services Admin00004-120151 Code

    Enforcement

    Building Depreciation 0 3,627 685 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 1,291 643 0 0

    00004-100002 Commissioners 0 0 0 0 0

    00004-100101 Internal Auditor 0 0 482 0 0

    00004-100201 Legal Counsel & Admin 0 2,118 24 0 0

    00004-100203 Public Records 0 0 365 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 2,072 0 0

    00004-110600 Mgmt & Budget 0 7,309 6,334 0 118

    00004-110650 Procurement Svcs 0 0 (250) 0 0

    00004-110800 Info & Innov 0 3,193 47,994 0 0

    00004-110850 Strategic Plan 0 0 156 0 0

    00004-120010 Communications 0 0 2,755 0 0

    00004-120100 Human Resources 0 0 3,542 0 0

    00004-120900 Real Estate & Facilities 0 147,111 0 0 0

    00004-13300X Opns & Leg Affairs 0 0 725 0 0

    00004-133100 Ent Sol & QA 0 3,534 3,471 0 0

    C0003 Clerk - Board Svcs 0 14,734 14,143 60 289

    Allocated Costs for Fiscal 2018 0 182,917 83,141 60 407

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-7

  • Central Service Departments

    00004-120200 Development

    Services - PGM00004-120500 Public

    Utilities00004-120800 Public

    Works00004-130020 Pet

    Resources00004-130100

    Extension Services

    Building Depreciation 0 0 3,012 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 0 4,936 7,329 919

    00004-100002 Commissioners 0 0 19,683 3,463 26,591

    00004-100101 Internal Auditor 0 0 5,002 151,047 3,078

    00004-100201 Legal Counsel & Admin 0 0 25,029 364,460 429

    00004-100203 Public Records 0 0 3,764 11,723 2,316

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 21,415 66,653 13,184

    00004-110600 Mgmt & Budget 118 0 24,402 38,692 16,105

    00004-110650 Procurement Svcs 0 0 33,718 177,900 23,461

    00004-110800 Info & Innov 0 0 93,281 712,789 96,984

    00004-110850 Strategic Plan 0 0 1,645 5,136 1,007

    00004-120010 Communications 0 0 28,605 89,136 17,612

    00004-120100 Human Resources 0 0 36,011 112,144 20,764

    00004-120900 Real Estate & Facilities 0 0 134,679 371,993 118,534

    00004-13300X Opns & Leg Affairs 0 0 8,535 24,129 5,868

    00004-133100 Ent Sol & QA 0 0 20,827 85,747 19,345

    C0003 Clerk - Board Svcs 84 47 55,277 203,340 27,934

    Allocated Costs for Fiscal 2018 202 47 519,821 2,425,681 394,131

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-8

  • Central Service Departments

    00004-130150 Sunshine Line Dept.

    SL00004-130210 CS

    Children's Services

    00004-130300 Consumer and Veteran Servic

    00004-130500 Aging Services

    00004-131000 HS - Head Start

    Building Depreciation 0 0 31,784 9,558 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 2,668 7,353 2,675 16,003 0

    00004-100002 Commissioners 18,891 16,254 2,905 44,204 0

    00004-100101 Internal Auditor 6,489 13,266 6,167 23,569 0

    00004-100201 Legal Counsel & Admin 19,525 59,851 31,245 47,713 0

    00004-100203 Public Records 4,882 8,381 4,637 14,247 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 27,765 47,662 26,381 81,036 0

    00004-110600 Mgmt & Budget 9,631 25,620 25,139 86,908 118

    00004-110650 Procurement Svcs 8,499 19,716 22,756 28,697 0

    00004-110800 Info & Innov 126,355 96,147 146,950 426,676 0

    00004-110850 Strategic Plan 2,134 3,665 2,026 6,246 0

    00004-120010 Communications 37,106 63,739 35,248 108,398 0

    00004-120100 Human Resources 47,666 76,789 41,123 138,517 0

    00004-120900 Real Estate & Facilities 61,639 139,681 85,003 551,810 0

    00004-13300X Opns & Leg Affairs 10,781 17,838 9,574 31,116 0

    00004-133100 Ent Sol & QA 36,529 47,627 25,166 79,170 0

    C0003 Clerk - Board Svcs 25,627 116,229 52,966 240,664 11

    Allocated Costs for Fiscal 2018 446,187 759,818 551,745 1,934,532 129

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-9

  • Central Service Departments

    00004-131100 HC - Health Care

    Services00004-131400 SS

    Social Services Div00004-131500 HM

    Homeless Services00004-131600 FR

    Fire Rescue00004-131900 Fleet

    Services

    Building Depreciation 379 5,918 11,910 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 326 8,495 8,878 1,163 0

    00004-100002 Commissioners 2,593 52,628 3,463 447 0

    00004-100101 Internal Auditor 323 9,189 1,291 1,700 0

    00004-100201 Legal Counsel & Admin 4,874 36,218 1,440 53,277 0

    00004-100203 Public Records 242 6,913 976 1,281 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 1,379 39,317 5,543 7,296 0

    00004-110600 Mgmt & Budget 3,648 39,424 16,468 12,685 118

    00004-110650 Procurement Svcs (45) (1,902) (525) 916 0

    00004-110800 Info & Innov 19,841 232,888 32,473 26,276 0

    00004-110850 Strategic Plan 103 3,026 420 551 0

    00004-120010 Communications 1,827 52,573 7,386 9,730 0

    00004-120100 Human Resources 2,214 66,631 9,343 11,304 0

    00004-120900 Real Estate & Facilities 2,581 539,812 104,915 25,308 0

    00004-13300X Opns & Leg Affairs 581 16,456 2,113 2,605 0

    00004-133100 Ent Sol & QA 1,165 37,938 6,194 6,334 0

    C0003 Clerk - Board Svcs 8,309 121,546 45,323 25,445 11

    Allocated Costs for Fiscal 2018 50,340 1,267,070 257,611 186,318 129

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-10

  • Central Service Departments00004-132000

    Library Services00004-132200

    Medical Examiner00004-132250 Parks

    & Recreation -PR

    00004-132252 Conservation &

    Environmenta00004-160000 Debt

    Service

    Building Depreciation 0 0 193 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 4,153 2,880 12,733 0

    00004-100002 Commissioners 0 0 1,623 24,781 0

    00004-100101 Internal Auditor 0 5,672 1,130 38,091 0

    00004-100201 Legal Counsel & Admin 0 37,740 8,962 60,479 0

    00004-100203 Public Records 0 4,267 853 18,410 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 24,260 4,845 104,689 0

    00004-110600 Mgmt & Budget 0 20,373 8,415 108,765 0

    00004-110650 Procurement Svcs 0 (4,719) 5,734 14,057 0

    00004-110800 Info & Innov 0 137,902 60,144 418,900 0

    00004-110850 Strategic Plan 0 1,860 369 8,075 0

    00004-120010 Communications 0 32,417 6,459 140,030 0

    00004-120100 Human Resources 0 40,136 8,400 176,274 0

    00004-120900 Real Estate & Facilities 0 256,285 218,562 120,553 0

    00004-13300X Opns & Leg Affairs 0 8,700 1,778 38,775 0

    00004-133100 Ent Sol & QA 0 31,917 10,842 125,844 0

    C0003 Clerk - Board Svcs 0 76,207 13,349 299,996 0

    Allocated Costs for Fiscal 2018 0 677,170 354,538 1,710,452 0

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-11

  • Central Service Departments

    00004-160500 Government

    Agencies00004-166000 Non-

    Profit Organizations00004-167001

    Guardian Ad-Litem

    00004-801111 Supervisor of

    Elections

    00004-801125 Supervisor of

    Elections

    Building Depreciation 0 0 13,924 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 0 184 0 0

    00004-100002 Commissioners 0 0 0 0 0

    00004-100101 Internal Auditor 0 0 806 0 0

    00004-100201 Legal Counsel & Admin 0 0 0 0 0

    00004-100203 Public Records 0 0 608 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 3,456 0 0

    00004-110600 Mgmt & Budget 2,061 6,459 2,922 480 118

    00004-110650 Procurement Svcs 0 0 (11) 0 0

    00004-110800 Info & Innov 0 0 265,060 0 0

    00004-110850 Strategic Plan 0 0 260 0 0

    00004-120010 Communications 0 0 4,612 0 0

    00004-120100 Human Resources 0 0 5,270 0 0

    00004-120900 Real Estate & Facilities 0 0 133,617 0 0

    00004-13300X Opns & Leg Affairs 0 0 1,210 0 0

    00004-133100 Ent Sol & QA 0 0 7,074 0 0

    C0003 Clerk - Board Svcs 1,125 6,567 8,116 58 36

    Allocated Costs for Fiscal 2018 3,186 13,026 447,108 538 154

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-12

  • Central Service Departments

    00004-801141 Supervisor of

    Elections

    00005-110700 Economic

    Development00005-130020 Pet

    Resources00005-132250 Parks

    & Recreation -PR

    00005-165000 Non-Departmental

    Allotments

    Building Depreciation 0 0 0 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 0 0 0 0

    00004-100002 Commissioners 0 0 0 0 0

    00004-100101 Internal Auditor 0 0 0 0 0

    00004-100201 Legal Counsel & Admin 0 0 0 0 0

    00004-100203 Public Records 0 0 0 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 0

    00004-110600 Mgmt & Budget 0 842 0 0 237

    00004-110650 Procurement Svcs 0 0 0 0 0

    00004-110800 Info & Innov 0 0 0 0 0

    00004-110850 Strategic Plan 0 0 0 0 0

    00004-120010 Communications 0 0 0 0 0

    00004-120100 Human Resources 0 0 0 0 0

    00004-120900 Real Estate & Facilities 0 0 0 0 0

    00004-13300X Opns & Leg Affairs 0 0 0 0 0

    00004-133100 Ent Sol & QA 0 0 0 0 0

    C0003 Clerk - Board Svcs 0 1,407 0 23 194

    Allocated Costs for Fiscal 2018 0 2,249 0 23 431

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-13

  • Central Service Departments00006-166000 Non-

    Profit Organizations00051-101002

    Property Appraiser00051-101201 Tax

    Collector00051-101301 Law

    Enforcement

    00051-102050 Environmental

    Protection Co

    Building Depreciation 0 0 0 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 0 0 0 0

    00004-100002 Commissioners 0 0 0 0 0

    00004-100101 Internal Auditor 0 0 0 0 0

    00004-100201 Legal Counsel & Admin 0 0 0 0 0

    00004-100203 Public Records 0 0 0 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 0

    00004-110600 Mgmt & Budget 720 118 118 359 0

    00004-110650 Procurement Svcs 0 0 0 0 0

    00004-110800 Info & Innov 0 0 0 0 0

    00004-110850 Strategic Plan 0 0 0 0 0

    00004-120010 Communications 0 0 0 0 0

    00004-120100 Human Resources 0 0 0 0 0

    00004-120900 Real Estate & Facilities 0 0 0 0 0

    00004-13300X Opns & Leg Affairs 0 0 0 0 0

    00004-133100 Ent Sol & QA 0 0 0 0 0

    C0003 Clerk - Board Svcs 1,271 47 404 430 0

    Allocated Costs for Fiscal 2018 1,991 165 522 789 0

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-14

  • Central Service Departments

    00051-102301 Planning

    Commission00051-110501

    Affordable Housing

    00051-110700 Economic

    Development

    00051-110850 Strategic Planning

    & ERP Im00051-110900 Fiscal

    Services

    Building Depreciation 0 2,345 0 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 1,947 0 0 0

    00004-100002 Commissioners 0 36,091 0 0 0

    00004-100101 Internal Auditor 0 648 0 0 0

    00004-100201 Legal Counsel & Admin 0 23,953 0 0 0

    00004-100203 Public Records 0 489 0 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 2,771 0 0 0

    00004-110600 Mgmt & Budget 0 5,356 237 0 0

    00004-110650 Procurement Svcs 0 6,094 0 0 0

    00004-110800 Info & Innov 0 18,545 0 0 0

    00004-110850 Strategic Plan 0 211 0 0 0

    00004-120010 Communications 0 3,685 0 0 0

    00004-120100 Human Resources 0 5,030 0 0 0

    00004-120900 Real Estate & Facilities 0 45,025 0 0 0

    00004-13300X Opns & Leg Affairs 0 2,553 0 0 0

    00004-133100 Ent Sol & QA 0 3,720 0 0 0

    C0003 Clerk - Board Svcs 0 24,537 146 0 0

    Allocated Costs for Fiscal 2018 0 183,000 383 0 0

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-15

  • Central Service Departments

    00051-120001 Office of Community

    Affairs

    00051-120010 Communications &

    Digital Me

    00051-120030 Customer Service &

    Support

    00051-120050 Government

    Services Admin00051-120151 Code

    Enforcement

    Building Depreciation 0 0 2,960 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 0 3,219 0 3,854

    00004-100002 Commissioners 0 0 0 0 225,344

    00004-100101 Internal Auditor 0 0 2,913 0 8,034

    00004-100201 Legal Counsel & Admin 0 0 121 0 486,118

    00004-100203 Public Records 0 0 2,197 0 6,041

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 12,487 0 34,359

    00004-110600 Mgmt & Budget 0 118 8,901 0 19,521

    00004-110650 Procurement Svcs 0 0 (1,081) 0 27,481

    00004-110800 Info & Innov 0 50,376 157,571 0 197,006

    00004-110850 Strategic Plan 0 0 955 0 2,643

    00004-120010 Communications 0 (6,476) 16,681 0 45,932

    00004-120100 Human Resources 0 0 20,728 0 64,258

    00004-120900 Real Estate & Facilities 0 0 0 0 186,405

    00004-13300X Opns & Leg Affairs 0 0 4,451 0 22,348

    00004-133100 Ent Sol & QA 0 0 15,060 0 40,178

    C0003 Clerk - Board Svcs 0 11 21,169 0 179,826

    Allocated Costs for Fiscal 2018 0 44,029 268,332 0 1,549,348

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-16

  • Central Service Departments

    00051-120200 Development

    Services - PGM00051-120500 Public

    Utilities00051-120800 Public

    Works

    00051-120900 Real Estate & Facilities

    Se00051-130020 Pet

    Resources

    Building Depreciation 34,502 0 28,412 878 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 29,946 0 30,453 808 0

    00004-100002 Commissioners 10,985 0 83,588 9,561 0

    00004-100101 Internal Auditor 55,529 0 20,946 482 0

    00004-100201 Legal Counsel & Admin 263,081 0 119,158 12,514 0

    00004-100203 Public Records 7,326 0 15,747 365 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 41,649 0 89,565 2,072 0

    00004-110600 Mgmt & Budget 51,018 237 70,303 4,258 0

    00004-110650 Procurement Svcs 30,932 0 142,932 3,881 0

    00004-110800 Info & Innov 449,108 0 396,532 17,069 0

    00004-110850 Strategic Plan 3,204 0 6,898 156 0

    00004-120010 Communications 55,686 0 119,802 2,755 0

    00004-120100 Human Resources 67,164 0 150,839 3,690 0

    00004-120900 Real Estate & Facilities 71,404 0 343,340 35,807 0

    00004-13300X Opns & Leg Affairs 15,445 0 35,928 1,135 0

    00004-133100 Ent Sol & QA 54,809 0 88,497 2,872 0

    C0003 Clerk - Board Svcs 176,759 194 140,387 11,089 0

    Allocated Costs for Fiscal 2018 1,418,547 431 1,883,327 109,392 0

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-17

  • Central Service Departments

    00051-130300 Consumer and Veteran Servic

    00051-130500 Aging Services

    00051-131000 HS - Head Start

    00051-131400 SS Social Services Div

    00051-131600 FR Fire Rescue

    Building Depreciation 0 0 0 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 658 0 0 0 119,072

    00004-100002 Commissioners 376 0 0 0 64,580

    00004-100101 Internal Auditor 156 0 0 0 203,475

    00004-100201 Legal Counsel & Admin 4,119 0 0 0 374,623

    00004-100203 Public Records 119 0 0 0 128,102

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 684 0 0 0 728,368

    00004-110600 Mgmt & Budget 7,921 0 118 237 130,364

    00004-110650 Procurement Svcs 2,950 0 0 0 435,685

    00004-110800 Info & Innov 19,377 0 0 0 3,730,339

    00004-110850 Strategic Plan 50 0 0 0 57,028

    00004-120010 Communications 907 0 0 0 978,417

    00004-120100 Human Resources 1,165 0 0 0 1,136,222

    00004-120900 Real Estate & Facilities 11,204 0 0 0 2,419,455

    00004-13300X Opns & Leg Affairs 249 0 0 0 270,108

    00004-133100 Ent Sol & QA 3,322 0 0 0 897,277

    C0003 Clerk - Board Svcs 45,105 0 11 404 262,788

    Allocated Costs for Fiscal 2018 98,362 0 129 641 11,935,903

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-18

  • Central Service Departments00051-132250 Parks

    & Recreation -PR

    00051-132252 Conservation &

    Environmenta

    00051-165000 Non-Departmental

    Allotments

    00051-801111 Supervisor of

    Elections

    00052-110700 Economic

    Development

    Building Depreciation 3,099 0 0 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 13,584 1,144 0 0 0

    00004-100002 Commissioners 26,104 2,318 0 0 0

    00004-100101 Internal Auditor 30,586 2,034 0 0 0

    00004-100201 Legal Counsel & Admin 144,011 5,682 0 0 0

    00004-100203 Public Records 22,991 1,534 0 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 130,773 8,717 0 0 0

    00004-110600 Mgmt & Budget 168,818 10,733 2,061 0 237

    00004-110650 Procurement Svcs 92,073 1,336 0 0 0

    00004-110800 Info & Innov 966,056 39,415 0 0 0

    00004-110850 Strategic Plan 10,083 664 0 0 0

    00004-120010 Communications 174,926 11,630 0 0 0

    00004-120100 Human Resources 215,460 14,858 0 0 0

    00004-120900 Real Estate & Facilities 3,504,257 11,347 0 0 0

    00004-13300X Opns & Leg Affairs 48,249 3,192 0 0 0

    00004-133100 Ent Sol & QA 174,134 11,857 0 0 0

    C0003 Clerk - Board Svcs 333,903 20,571 1,941 23 1,087

    Allocated Costs for Fiscal 2018 6,059,107 147,032 4,002 23 1,324

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-19

  • Central Service Departments

    00101-101100 Supervisor of

    Elections

    10100-132500 Capital

    Improvement Program

    10101-132500 Capital

    Improvement Program

    10103-160500 Government

    Agencies10105-101301 Law

    Enforcement

    Building Depreciation 22,202 0 0 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 17,674 0 0 0 0

    00004-100002 Commissioners 0 0 0 0 0

    00004-100101 Internal Auditor 0 0 0 0 0

    00004-100201 Legal Counsel & Admin 104,550 0 0 0 0

    00004-100203 Public Records 0 0 0 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 0

    00004-110600 Mgmt & Budget 16,960 480 2,182 237 118

    00004-110650 Procurement Svcs (1,795) 0 0 0 0

    00004-110800 Info & Innov 23,087 0 0 0 0

    00004-110850 Strategic Plan 0 0 0 0 0

    00004-120010 Communications 0 0 0 0 0

    00004-120100 Human Resources 116 0 0 0 0

    00004-120900 Real Estate & Facilities 346,871 0 0 0 0

    00004-13300X Opns & Leg Affairs 0 0 0 0 0

    00004-133100 Ent Sol & QA 34,584 0 0 0 0

    C0003 Clerk - Board Svcs 38,634 255 2,149 392 132

    Allocated Costs for Fiscal 2018 602,883 735 4,331 629 250

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-20

  • Central Service Departments10106-101301 Law

    Enforcement

    10107-100311 JB Children's Justice

    Cente10107-101301 Law

    Enforcement10107-120151 Code

    Enforcement

    10107-130300 Consumer and Veteran Servic

    Building Depreciation 0 0 0 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 0 0 0 0

    00004-100002 Commissioners 0 0 0 0 67

    00004-100101 Internal Auditor 0 0 0 156 0

    00004-100201 Legal Counsel & Admin 0 0 0 0 628

    00004-100203 Public Records 0 0 0 119 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 684 0

    00004-110600 Mgmt & Budget 118 0 118 0 1,818

    00004-110650 Procurement Svcs 0 0 0 0 529

    00004-110800 Info & Innov 0 0 0 0 2,932

    00004-110850 Strategic Plan 0 0 0 50 0

    00004-120010 Communications 0 0 0 907 0

    00004-120100 Human Resources 0 0 0 1,043 19

    00004-120900 Real Estate & Facilities 0 0 0 0 1,710

    00004-13300X Opns & Leg Affairs 0 0 0 235 1

    00004-133100 Ent Sol & QA 0 0 0 0 507

    C0003 Clerk - Board Svcs 194 0 170 0 4,439

    Allocated Costs for Fiscal 2018 312 0 288 3,194 12,650

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-21

  • Central Service Departments

    10107-160500 Government

    Agencies10108-101301 Law

    Enforcement10109-101301 Law

    Enforcement

    10110-110600 MB Management &

    Budget

    10110-110850 Strategic Planning

    & ERP Im

    Building Depreciation 0 0 0 0 239

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 0 0 0 161

    00004-100002 Commissioners 0 0 0 0 2,041

    00004-100101 Internal Auditor 0 0 0 0 77

    00004-100201 Legal Counsel & Admin 0 0 0 0 353

    00004-100203 Public Records 0 0 0 0 60

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 343

    00004-110600 Mgmt & Budget 237 0 237 1,454 0

    00004-110650 Procurement Svcs 0 0 0 0 0

    00004-110800 Info & Innov 0 0 0 0 727

    00004-110850 Strategic Plan 0 0 0 0 23

    00004-120010 Communications 0 0 0 0 449

    00004-120100 Human Resources 0 0 0 0 558

    00004-120900 Real Estate & Facilities 0 0 0 0 18,067

    00004-13300X Opns & Leg Affairs 0 0 0 0 195

    00004-133100 Ent Sol & QA 0 0 0 0 149

    C0003 Clerk - Board Svcs 23 0 267 4,312 637

    Allocated Costs for Fiscal 2018 260 0 504 5,766 24,079

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-22

  • Central Service Departments

    10110-165000 Non-Departmental

    Allotments10112-101301 Law

    Enforcement

    10113-110850 Strategic Planning

    & ERP Im10114-101301 Law

    Enforcement

    10116-100313 JB Drug Court FS796.07 (6)

    Building Depreciation 0 0 0 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 0 0 0 0

    00004-100002 Commissioners 0 0 0 0 0

    00004-100101 Internal Auditor 0 0 0 0 0

    00004-100201 Legal Counsel & Admin 0 0 0 0 0

    00004-100203 Public Records 0 0 0 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 0

    00004-110600 Mgmt & Budget 0 118 0 118 118

    00004-110650 Procurement Svcs 0 0 0 0 0

    00004-110800 Info & Innov 0 0 0 0 0

    00004-110850 Strategic Plan 0 0 0 0 0

    00004-120010 Communications 0 0 0 0 0

    00004-120100 Human Resources 0 0 0 0 0

    00004-120900 Real Estate & Facilities 0 0 0 0 0

    00004-13300X Opns & Leg Affairs 0 0 0 0 0

    00004-133100 Ent Sol & QA 0 0 0 0 0

    C0003 Clerk - Board Svcs 0 132 0 132 58

    Allocated Costs for Fiscal 2018 0 250 0 250 176

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-23

  • Central Service Departments

    10117-100302 JB Court

    Administration10117-100304 JB Communications

    10117-100305 JB Court Technology

    10117-100311 JB Children's Justice

    Cente

    10117-100313 JB Drug Court FS796.07 (6)

    Building Depreciation 0 0 0 4,553 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 0 0 0 561 763

    00004-100002 Commissioners 0 0 0 0 0

    00004-100101 Internal Auditor 0 0 0 0 0

    00004-100201 Legal Counsel & Admin 0 0 0 0 0

    00004-100203 Public Records 2,422 0 0 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 0

    00004-110600 Mgmt & Budget 0 0 118 2,551 3,648

    00004-110650 Procurement Svcs 0 0 0 0 0

    00004-110800 Info & Innov 0 0 0 0 0

    00004-110850 Strategic Plan 0 0 0 0 0

    00004-120010 Communications 18,390 0 0 0 0

    00004-120100 Human Resources 20,986 0 0 0 0

    00004-120900 Real Estate & Facilities 0 0 0 106,014 0

    00004-13300X Opns & Leg Affairs 4,920 0 0 0 0

    00004-133100 Ent Sol & QA 0 0 0 0 0

    C0003 Clerk - Board Svcs 0 158 11 6,639 7,309

    Allocated Costs for Fiscal 2018 46,718 158 129 120,318 11,720

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-24

  • Central Service Departments10117-100314 JB

    Elder Justice Center

    10117-100315 JB Community

    Mediation10117-100316 JB

    Domestic Violence10117-100317 JB Conversion Only

    10118-131400 SS Social Services Div

    Building Depreciation 0 0 0 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 300 382 0 0 0

    00004-100002 Commissioners 0 0 0 0 0

    00004-100101 Internal Auditor 0 0 0 0 0

    00004-100201 Legal Counsel & Admin 0 0 0 0 0

    00004-100203 Public Records 0 0 0 0 0

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 0

    00004-110600 Mgmt & Budget 1,818 2,551 118 0 118

    00004-110650 Procurement Svcs 0 0 0 0 0

    00004-110800 Info & Innov 0 0 0 0 0

    00004-110850 Strategic Plan 0 0 0 0 0

    00004-120010 Communications 0 0 0 0 0

    00004-120100 Human Resources 0 0 0 0 0

    00004-120900 Real Estate & Facilities 0 0 0 0 0

    00004-13300X Opns & Leg Affairs 0 0 0 0 0

    00004-133100 Ent Sol & QA 0 0 0 0 0

    C0003 Clerk - Board Svcs 5,200 6,538 949 0 194

    Allocated Costs for Fiscal 2018 7,318 9,471 1,067 0 312

    Schedule A

    All Monetary Values are US DollarsMAXCAP 2019 MAXIMUS Consulting Services, Inc.Prepared By MAXIMUS Consulting Services, Inc.

    HILLSBOROUGH COUNTY, FLORIDAFULL COST ALLOCATION PLAN

    FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2018Schedule A - Allocated Costs By Department

    HILLSBOROUGH COUNTY (FL) ~ FULL COST2018 Version 2.0001Level: Detail

    MAXCAP3/12/2019 2:10:08 PM

    Page C-25

  • Central Service Departments

    10119-100310 JB Juvenile

    Diversion/Teen10119-101301 Law

    Enforcement10119-101306 Law

    Enforcement

    10119-165000 Non-Departmental

    Allotments

    10120-100302 JB Court

    Administration

    Building Depreciation 0 0 0 0 0

    Equipment Depreciation 0 0 0 0 0

    00004-165000 Non-Dept Allot 1,232 0 0 0 0

    00004-100002 Commissioners 0 0 0 0 0

    00004-100101 Internal Auditor 0 0 0 0 0

    00004-100201 Legal Counsel & Admin 0 0 0 0 0

    00004-100203 Public Records 1,340 0 0 0 608

    00004-101701 Clerk of Court - CCC 0 0 0 0 0

    00004-110002 Exec Mgmt/Adm 0 0 0 0 0

    00004-110600 Mgmt & Budget 3,164 0 237 0 0

    00004-110650 Procurement Svcs 0 0 0 0 0

    00004-110800 Info