2022 - 2023 EIE Business Plan

Attachment 4 - Overhead Cost Recovery Allocations 2022/23 Business, SPEMI, Human Resources, Student Affairs

Recovery Department

Est. # of Hours

Amount Charged

Division

Area

Position

Description of work Performed

Salary +4% Benefits + 4%

% of 2080

Software Development and/or Software Support

Business & Finance OIT

Analyst/Programmer 12 Mo

33205

$123,602

$56,035

2

0.10%

180

Business & Finance OIT

Equipment Technician I

Microphones for “Taco bout” meetings

33205

$60,403

$33,646

25

1.20%

1,129

Software Development and/or Software Support Software Development and/or Software Support

Business & Finance OIT

Info Tech Consultant 12 Mo

33205

$67,392

$45,730

50

2.40%

2,715

Business & Finance OIT

Info Tech Consultant 12 Mo

33205

$100,277

$63,621

80

3.80%

6,228

Infrastructure for copper/fiber/Phone/Data/wifi/doors/c ameras/hvac/AV/cable TV

Business & Finance OIT

Network Analyst 12 Mo

33205

$101,338

$57,154

7

0.30%

475

Software Development and/or Software Support Software Development and/or Software Support Software Development and/or Software Support

Business & Finance OIT

Administrator I - Director Information Services

33205

$109,450

$66,659

16

0.80%

1,409

Business & Finance OIT

Analyst/Programmer 12 Mo

33205

$84,664

$57,855

8

0.40%

570

Business & Finance OIT Business & Finance OIT Business & Finance OIT Business & Finance OIT Business & Finance OIT

Analyst/Programmer 12 Mo

33205 33205 33205 33205 33205

$75,828 $100,277 $139,015 $78,125 $78,037

$48,468 $63,442 $76,988 $49,044 $39,599

8

0.40% 1.00% 1.50% 0.30%

497

Info Tech Consultant 12 Mo Supported systems impact all users

20 32

1,637 3,240

Network Analyst 12 Mo

Network /Wifi/ Internet Support

Info Tech Consultant 12 Mo Telephone Support

7

382

Info Tech Consultant 12 Mo Weekend program technical support

832

40.00%

47,054

Software Development and/or Software Support

Business & Finance OIT Business & Finance OIT

Operating Sys Analyst 12 Mo

33205 33205

$89,469 $98,143

$60,670 $47,724

4 3

0.20% 0.10%

300 146

Operating Sys Analyst 12 Mo Supported systems impact all users

Microphone and AV support for Quarterly meeting and events Information Security and Incident Response

Business & Finance OIT

Info Tech Consultant 12 Mo

33205

$67,392

$37,155

25

1.20%

1,255

Business & Finance OIT

Administrator II - ISO/Interim Director Client Services

33205

$152,630

$72,864

20

1.00%

2,255

Safety & Risk Management

Training, consultation, and documentation

Business & Finance

Admin Analyst/Spclst 12 Mo

41700

$81,919

$56,581

4

0.20%

277

Property and liability Insurance needs, liability release waivers, travel review and insurance, Contract review for insurance and indemnification.

Safety & Risk Management

Business & Finance

Admin Analyst/Spclst 12 Mo

41700

$58,144

$42,584

60

2.90%

2,921

Business & Finance Total

3,172 152.70%

178,963

HREOC

Benefits

Cnfdntl Admin Support 12 Mo Benefits

42001

$60,029

$32,785

15

0.70%

650

CHRS & Professional Development/Training Administrator I - Organizational Dev & Prog Mgr CHRS, Paperless Recruiting

HREOC

42001

$101,774

$59,461

15

0.70%

1,129

CHRS & Professional Development/Training Cnfdntl Admin Support 12 Mo CHRS

HREOC

42001

$51,056

$29,380

15

0.70%

563

CHRS & Professional Development/Training Cnfdntl Admin Support 12 Mo CHRS

HREOC HREOC

42001 42001

$54,700 $69,638

$29,181 $42,927

15 15

0.70% 0.70%

587 788

Class/Comp/Leaves Cnfdntl Admin Support 12 Mo Class/Comp Specialist

Employment LMS Management

HREOC

Cnfdntl Admin Support 12 Mo CSU Learn

42001

$59,854

$32,598

15

0.70%

647

EO, Clery & Compliance EO, Clery & Compliance

HREOC

Cnfdntl Admin Support 12 Mo Title IX, DHR, ADA, Clery Support

42001

$56,060

$30,988

15

0.70%

609

HREOC HREOC

Administrator II - Director, Equity Programs & Compliance Title IX, DHR, ADA, Clery Cnfdntl Tech Support 12 Mo Data Reports/Submission

42001 42001

$138,129 $102,935

$62,344 $48,578

15 90

0.70% 4.30%

1,403 6,515

HR IS

HREOC HREOC HREOC

HREOC HREOC HREOC

Admin Support Coord 12 Mo Human Resources Operations Support

42001 42001 42001

$59,280 $203,037 $38,938

$44,233 $97,522 $21,416

15 15 15

0.70% 0.70% 0.70%

725

Administrator IV - Sr. AVP HR/EO Compliance Title IX, DHR, Admin Cnfdntl Office Support 12 Mo Department Support

2,104

422

Labor Relations/Employee Relations/Leaves Labor Relations/Employee Relations/Leaves

HREOC

Cnfdntl Admin Support 12 Mo Admin HR/LR/Leaves

42001

$104,008

$40,627

30

1.40%

2,025

HREOC HREOC HREOC HREOC HREOC HREOC HREOC HREOC HREOC HREOC

Cnfdntl Admin Support 12 Mo Leaves/FMLA administration

42001 42001 42001 42001 42001 42001 42001 42001 42001 42001

$73,095 $38,938 $49,396 $54,151 $61,851 $98,804 $57,932 $38,938 $50,644 $81,457

$53,431 $33,618 $45,144 $22,004 $42,388 $44,366 $27,242 $14,062 $43,643 $40,828

30 15 15 15 15 15

1.40% 0.70% 0.70% 0.70% 0.70% 0.70% 12.00% 11.50% 18.00% 0.70% 60.50%

1,771

Payroll Payroll Payroll Payroll

Payroll Technician I Payroll Technician II Payroll Technician III Payroll Technician III

Key Payroll Key Payroll Key Payroll Key Payroll

508 662 533 730

Payroll & Benefits

Administrator II - Payroll & Benefits Manager Payroll & Benefits

1,002

Talent Management Cnfdntl Admin Support 12 Mo Processing New Hires/Data Talent Management Cnfdntl Admin Support 12 Mo Student Employees/New Hires Talent Management Cnfdntl Admin Support 12 Mo Student Employees/New Hires Talent Management Cnfdntl Admin Support 12 Mo MPP Hires/Manage recruitments

250 240 375

10,221

6,095

16,972

15

856

HREOC Total

1,270

57,517

Overall Records compliance, petitions, evaluation consultation, student issues, general questions regarding EO's, Title 5, University policy, etc. Early Start oversight--registration, PS set up, placement, etc., downloads UEE applications, reconciles outstanding issues in PS. Ensure student system is functioning correctly and including UEE students, appropriate, account for all fixes, modifications, CMS updates, interfaces, handle other PS processing issues. Schedule Winter/Summer intersessions including term set up in PS and R25/S25, classroom assignments, changes to schedule, report query and generation, system testing for stateside and UEE, other general scheduling questions for UEE. Builds and maintains information in the fourth quadrant of Cal State Apply, assists with integration of SalesForce and Cal State Apply, reconciles any outstanding Cal State Apply issues . Process all outgoing transcripts for students with UEE coursework.

SPEMI

Enrollment Services Administrator III - Dean of Admissions/Registrar

34109

$143,196

$53,009

125

6.00%

11,772

SPEMI

Enrollment Services Administrator I - Asst. Director, Enrollment Services

34109

$74,880

$48,044

50

2.40%

2,950

SPEMI

Enrollment Services Evaluator II

34109

$55,187

$47,253

60

2.90%

2,971

SPEMI

Enrollment Services Admin Analyst/Spclst 12 Mo

34109

$68,727

$28,968

400

19.20%

18,757

SPEMI

Enrollment Services Admin Support Coord 12 Mo

34109

$52,416

$28,875

50

2.40%

1,951

SPEMI

Enrollment Services Admin Support Coord 12 Mo

34109

$40,884

$24,877

250

12.00%

7,891

43

Made with FlippingBook - professional solution for displaying marketing and sales documents online