Laserfiche WebLink
<br />Matching <br />Funds <br />GreenCD <br />Staff <br /> <br />Matching <br />Funds (In- <br />kind <br />Industry) <br /> <br />GreenCO Project Budget <br /> <br />Table 1 <br /> <br />Total Project <br />Cost <br /> <br />Total Match <br /> <br />Total <br />Matching <br />Labor Hours <br /> <br />GreenCD <br />Staff Labor <br />Rate ($) <br /> <br />GreenCD <br />Staff Labor <br />Hours <br /> <br />Industry <br />Labor Rate <br />($)2 <br /> <br />Industry <br />Labor <br />Hours2 <br /> <br />Total CWCS <br />Funds <br />Requested <br /> <br />Expenses Description <br />Expenses allocated to <br />cover mileage to local <br />meetings, photocopying, <br />long distance phone calls, <br />etc.; expenses billed at <br />400 WWE Rate Schedule <br />See Table 1 a <br />7,950 <br /> <br />Expenses 1 <br /> <br />Consultan <br />Labor <br /> <br />Consultant <br />Labor Billing <br />Rate ($) <br /> <br />Consultan" <br />Labor Hours <br /> <br />Description <br />Convene industry task force to <br />identify needed changes to GreenCD <br />BMP Manual (Six meetings and other <br />correspondence) <br /> <br />Task <br />1 <br /> <br />21,276 <br /> <br />31,445 <br /> <br />6,800 <br /> <br />3,400 <br /> <br />70 <br /> <br />85 <br /> <br />2,000 <br /> <br />1,800 <br /> <br />40 <br /> <br />40 <br /> <br />50 <br /> <br />45 <br /> <br />4,800 <br /> <br />1,600 <br /> <br />40 <br /> <br />40 <br /> <br />120 <br /> <br />40 <br /> <br />14,476 <br /> <br />28,045 <br /> <br />Expenses estimated at 5% <br />of labor costs; expenses <br />billed at WWE Rate <br />Schedule <br /> <br />4,076 <br /> <br />0,095 <br /> <br />See Table 1c <br /> <br />See Table 1c <br /> <br />83 <br /> <br />Revise manual and distribute <br />manuals/CDs <br />Package GreenCD BMPs in a <br />manner to enable incorporation into <br />CWCB Water Conservation Plans; <br />presentetations at a minimum of 2 <br />CWCB Workshops <br /> <br />training <br /> <br />12,509 <br /> <br />3,200 <br /> <br />80 <br /> <br />1,600 <br /> <br />40 <br /> <br />40 <br /> <br />1,600 <br /> <br />40 <br /> <br />40 <br /> <br />9,309 <br /> <br />8,282 <br /> <br />3,200 <br /> <br />80 <br /> <br />1,600 <br /> <br />40 <br /> <br />40 <br /> <br />1,600 <br /> <br />40 <br /> <br />40 <br /> <br />5,082 <br /> <br />8,698 <br /> <br />3,600 <br /> <br />90 <br /> <br />2,000 <br /> <br />40 <br /> <br />50 <br /> <br />1,600 <br /> <br />40 <br /> <br />40 <br /> <br />5,098 <br /> <br />Expenses estimated at 5% <br />of labor costs; expenses <br />billed at WWE Rate <br />242 Schedule <br />Expenses estimated at 5% <br />of labor costs; expenses <br />billed at WWE Rate <br />243 Schedule <br />Expenses not allocated <br />since electronic transfer 0 <br />'nformation is anticipated <br /> <br />443 <br /> <br />8,866 <br /> <br />See Table 1c <br /> <br />74 <br /> <br />manual and <br /> <br />Revise BMP <br />materials <br /> <br />4,840 <br /> <br />See Table 1c <br /> <br />40 <br /> <br />Coordinate with water utilities and <br />local governments to increase <br />awareness of GreenCD BMPs and <br />BMP traininq proqram. <br />Project publicity (limited to print and <br />web-based media) <br /> <br />4,855 <br /> <br />See Table 1c <br /> <br />39 <br /> <br />4,790 <br /> <br />1,160 <br /> <br />29 <br /> <br />1,000 <br /> <br />40 <br /> <br />25 <br /> <br />60 <br /> <br />40 <br /> <br />3,630 <br /> <br />118 (Also <br />See Table <br />6,793 1 b) <br /> <br />3,630 <br /> <br /> <br />4,093 <br /> <br />See Table 1c <br /> <br />30 <br />see Table 1 b <br />for supporting <br />information <br /> <br />See Table 1 a <br /> <br />Translation to Spanish <br /> <br />Projec <br /> <br />9,533 <br /> <br />2,740 <br /> <br />31 <br /> <br />640 <br /> <br />40 <br /> <br />16 <br /> <br />2,100 <br /> <br />40 <br /> <br />2,700 <br /> <br />$0.15/word <br /> <br />96,533 <br /> <br />24,100 <br /> <br />565 <br /> <br />0,640 <br /> <br />266 <br /> <br />3,460 <br /> <br />284 <br /> <br />72,433 <br /> <br />21,978 <br /> <br />Notes: <br />1Expenses: With the exception of reproduction and mailing of the manuals and CDs, which are described in detai <br />distance phone calls, and mileage. WWE's standard rate schedule is attached, itemizing rates used for expenses. <br /> <br />50,455 <br /> <br />382 <br /> <br />Total Cos <br />($) <br /> <br />This enables expenses to be incurred for routine photocopying, postage, long <br /> <br />most tasks. <br /> <br />a, project expenses are estimated as a proportion of labor costs for <br /> <br />n Table <br /> <br />based on the expertise of the individual. For example, CSU staff with specialized expertise would be valued at a higher labor <br />be accrued through advisory committee participation, independent review and comment, and meetings. <br /> <br />this table and may vary <br /> <br />August 28_ 2007 <br /> <br />time contributed may be higher than reflected <br /> <br />ity/water provider time valued in meetings, phone calls, etc. Actual <br /> <br />21ndustry Labor Rate Estimate: For purposes of this table, a $40 labor valuation rate is used. Actual valuation rates may range from $25 to $80 per hou <br />valuation rate. A $40 average rate is assumed to be a reasonable estimate of the mix of expertise on the advisory committee. Labor volunteer hours wi <br /> <br />Page 7 <br /> <br />For example, for Task 1, 10 individuals are conservatively estimated to participate in six two-hour meetings. Time valuation also includes city/uti <br />across tasks. Labor hours are estimated based on previous projects related to the GreenCD BMP program. <br /> <br />Application <br /> <br />GreenCO Grant <br />