<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 />
|