|
<br />Budget Breakdown
<br />
<br />Assessment of the Benefits and Costs of Pressurized Dual Water Systems in Colorado
<br />
<br />19
<br />
<br />Colorado Water Conservation Board Request Colorado State NCWCD J-U-B Soldier Canyon St. Vrain & Left Totals
<br /> University Match Match Match Match Hand WCD Match
<br />Academic Faculty:
<br />.Iohn Wilkins-Wells, 3.0 mos @ $4,871 $14,613 In-Kind: $25,632 In-Kind: $37,500 In-Kind Match: $63,132
<br />Terrence Pod more, \.5 mos @ $8,227 $12,34\ T. Podmore I 1110 $8,227 Cash: $5,000 Cash: $5,000 Cash: $1,500 Cash Match: $2\ ,249
<br />Ray Anderson, I mo @ $487\ $4.87\ CWC8 Request: $136,131
<br />Faculty Salary Total $31,825
<br />Fringe Rale: 18.5% $5.888 Fringe 18.5% $1.522
<br />Administrative Professional:
<br />Administrative Support, 2 mos @ $2860 $5,720
<br />AdminlPro Total $5,720
<br />Fringe Rale: 18.5% $/.058
<br />Graduate Research Assistants:
<br />1'8D, GRA, 12 months @ $1250 $15,000
<br />1'8D, GRA, 12 months @ $1250 $15,000
<br />GRA Total $30,000
<br />Fringe Rale: 4. /% $/.230
<br />TOTAL SALARY: $67,545 $8,227
<br />TOTAL FRINGE: $8./76 $/.522
<br />TOTAL PERSONNEL: $75,720 $9,749
<br />DOMESTIC TRAVEL: $6,280
<br />MA TERIALS AND SUPPLIES: $1,500
<br />Other Direct Costs:
<br />In-State Tuition: 2 sem. x 2 GRAs $5,544
<br />Publications: $400
<br />Honoraria: $\,500
<br />TOTAL OTHER DIRECT: $7,444
<br />Subcontracts:
<br />C. W. R. Consulting, LLC $8,640
<br />The Engineering Company $9,600
<br />TOTAL SUBCONTRACTS: $18,240
<br />TOTAL DIRECT COSTS: $109,184
<br />Indirect Costs:
<br />26% x $103,641 $26,946
<br />TOTAL: $\36,\31 $9,749 $30,632 $37,500 $5,000 $1 ,500 Total all sources: $220,512
<br />
|