SCHEDULE 6
Salaries by Funding Source
Instructions
Complete this schedule prior to completing schedule 1 and schedule 2.
This schedule is located on the Excel worksheet "Sch 6" in the budget workbook file "02Bud_Division's Two-digit Code.xls" (e.g.: 02bud_10.xls for CGD). It consists of an alphabetical listing of each employee in the division with title, staffing category, position code, FTE, person years, salary, benefit and CSC information.
View Sample Schedule 6
At the bottom or within the schedule, lines may be added (remember: copy
down yellow formula cells) to capture estimated current year overtime salary/benefit/CSC
costs for each account. Also, a group position may be added to reflect spending
of Non-NSF funds without budgeting in a detailed manner. Negotiated agreements
are no longer shown on Schedule 6; pending IG determination, these costs will
be charged to the indirect benefit cost pool.
Group position costs are defined as costs associated with your general estimate of spending for pending Non-NSF proposals, overtime, Student Assistant salaries, anticipated reclassifications, salary breakage, above average range movements and so forth. The group position concept is a catch-all to permit divisions to be as accurate as possible in showing where costs are expected to be charged by expenditure class without preparing a detailed budget for these costs. Negative amounts are also acceptable in the group position category to factor anticipated staff turnover or migration savings.
Student Assistant salaries may be budgeted for the time they actually work and have no non-work time. These costs can be included in a group position line for each account if you wish.
Please include all staff in your programs supported through chargeback revenue,
such as the Machine Shop.
Using your prior year's Schedule 6 as a guideline, adjust your individual personnel
by known hires and departures (i.e. sabbaticals, term appointments ending, etc.)
If a name is not known, then show TBD and mark the appropriate position code
so costs can be estimated. The schedule is designed to incorporate accurate
budget estimates to the day using the Start Date and End Date columns. Percentage
worktime can be adjusted per person based on actual experience.
Budget & Planning will provide a percentage factor for salary increase estimates
based on President's Council decisions from salary survey data. Schedule 6 will
calculate the appropriate dates for raises to apply and will add on proposed
indirect and benefit rates where appropriate.
To increase computer response time, Excel's automatic calculation may be turned off (via: Tools, Options, Calculation Tab: change to "manual"). Formulas will NOT calculate until the F9 key is pressed.
Verify key rates are accurate.
|
|
Available work hours in the fiscal year (e.g.: 2096 for FY04). This is used in calculating CSC charges on schedule 6 and the CSC rate on schedules 1 and 2. |
|
|
CSC Rate/Hr. Computing service center rate per employee hour (if applicable to your division). |
|
|
Full Benefit Rate. NCAR full benefit rate. |
|
|
Casual Benefit Rate. NCAR casual benefit rate. |
Barring the insertion of columns into the schedule, the thirty column labels below correspond to the columns on the "sch 6" worksheet.
|
Name (Employee Name). |
||||
|
PEID (Employee ID Number). |
||||
|
Title (Employee Title as stated on their Personnel Profile). |
||||
|
Staffing Category. A number from 0 to 12 representing the staffing category listed in table 5 (formerly schedule 7). Reference normalized categories at: http://www.fin.ucar.edu/it/dss/normalized_categories.pdf
|
||||
|
0 = Management Salaries - UMC (UCAR Management Committee): |
||||
|
1 = PhD Scientist: |
||||
|
2 = Other Scientist: |
||||
|
3 = Visitors (Salaried): |
||||
|
4 = Visitors (Non-Salaried): |
||||
|
5 = Postdoctoral Fellow: |
||||
|
6 = Grad. Research Asst: |
||||
|
7 = Professional Support: |
||||
|
8 = Technical Support: |
||||
|
9 = Maint. Facil. Suppt. |
||||
|
10 = Administrative Support: |
||||
|
11 = Secretarial/Clerical Support: |
||||
|
12 = Other - Casuals, Student Group (Student Assistants): |
||||
|
Position Code. For clarification of the position codes refer to the UCAR Policies and Procedures Manual, Appendix 2-5-1B. |
||||
|
Overtime Status. Enter "N" for non-exempt, "E" for exempt and "H" for hourly. |
||||
|
Appointment Code. This is vital for determining the appropriate benefit rate to charge the employee's salary. Only employees with a "C" receive the casual rate, while all other employees with other appointment codes (i.e.: R1, T1, T2, etc.) receive the full rate. |
||||
|
Old Salary (10/1 to 5/31). Salary before expected annual salary increase (expected 6/1).
|
||||
|
Raise. The percentage salary increase expected for the current FY on 6/1. This is used to ascertain the employee's annual salary after June 1st.
|
||||
|
New Salary (6/1 to 9/30). The employee's new salary after the percentage increase is applied. This is a formula. |
||||
|
FTE (Full-time Equivalent). Defined as a ratio of hours per pay period a person works to total hours in a pay period. For example, a person working 40 hours during an 80 hour pay period is considered an 0.5 FTE: 40/80 = 0.5. A full time employee is considered a 1.0 FTE: 80hrs/80hrs = 1.0.
|
||||
|
% in Acct. Portion of time (work time & non-work time) spent on each program. Please enter a decimal (i.e., .50 for 50% time spent on the program) for each account number as it would appear on a "yearly" Personnel Profile. The total of all accounts for each employee should equal 1.0 or 100%.
|
||||
|
N U T S I O. Specify from where the program funds will originate: |
||||
|
||||
|
PROG (Account Number). Enter the account to fund this employee's (or portion of this employee's) salary, benefits, CSC charges and associated overhead.
|
||||
|
Status. The formulas in this and the following three columns are designed to return details of the account entered in Column N from the COA worksheet. There are three possibilities for this column (account status): |
||||
|
||||
|
|
||||
|
Prgm Desc (Account Name). See column O description. |
||||
|
FndSrc (Fund Source). See column O description. |
||||
|
SubProg (Subprogrammatic). See column O description. |
||||
|
Percentage work-time: The percentage each employee is expected to work throughout the year. By default this amount is 85%, but it can be adjusted for employees who rarely take vacation or sick leave.
|
||||
|
(Salary) Funding By Account. This is a formula and calculates the estimated dollar amount budgeted for each employee by account considering FTE status, percent work-time, portion of year worked and raise. This is linked to schedule 1 & 2. |
||||
|
(Benefit) Funding by Account. This is a formula and applies the appropriate benefit rate (casual or full) to the salary in column T. This is linked to schedules 1 and 2. |
||||
|
CSC Chg? Y/N. Enter an N if CSC charges are not to be calculated on the employee's hours worked.
|
||||
|
CSC by Acct. If your division has a computing service center, this column calculates the CSC charges associated with each employee by their funding key. It uses the percentage work-time (column S), the person years by account (column AD), fiscal year hours per year (cell B1) and the CSC rate (cell B2). This is linked to schedules 1 and 2. |
||||
|
Salary Non-Work Time. This formula shows the employee non-work time associated with each account. |
||||
|
Start Date. Enter/revise the start date of each employee. |
||||
|
End Date. Enter/revise the end date of each employee.
|
||||
|
prior to reclass: |
Start Date 10/1/0X |
End Date 3/10/0X (FYI: the annual 6/1 raise = 0%) |
||
|
after reclass: |
3/10/0X |
9/30/0X |
||
|
Portion of Year Worked. This formula uses the start/end dates to calculate the portion of the year worked. |
||||
|
Person Year. This formula multiplies the FTE (column K) by the fraction of the year the person is estimated to be working for NCAR (column AA). For example: A full time visitor (1.0 FTE), who is expected to begin an appointment on January 4, 200X and work through the remainder of the fiscal year is considered to be a 0.73 Person Year: 1.0 FTE * (14 weeks/52 weeks) = .73. |
||||
|
P-Yr by Acct. This formula discounts the employee Person Year (column AB) by the percentage funded (column L) in the program. This is linked to schedules 1 and 2 and table 5. |
||||
|
FTE by Acct. This formula discounts the employee FTE (column K) by the percentage funded (column L) in the program. This is linked to schedule 1 & 2. |
||||
The "Sch6 Check" worksheet uses a pivot table to verify col L (% in Acct) and col AD (P-Yr by Acct). The pivot table will have to be refreshed each time schedule 6 is modified:
An explanation of the results is provided with the pivot table.
For printing, "Sch 6" is configured to use legal sized paper.