+ All Categories
Home > Documents > IMPROVE Budget Summary Tony Prenni John Vimont, Bret Schichtel, Scott Copeland October 16, 2014 1...

IMPROVE Budget Summary Tony Prenni John Vimont, Bret Schichtel, Scott Copeland October 16, 2014 1...

Date post: 16-Dec-2015
Category:
Upload: buck-malone
View: 215 times
Download: 1 times
Share this document with a friend
Popular Tags:
7
IMPROVE Budget Summary Tony Prenni John Vimont, Bret Schichtel, Scott Copeland October 16, 2014 1 IMPROVE Steering Committee Meeting 10/16/2014
Transcript
Page 1: IMPROVE Budget Summary Tony Prenni John Vimont, Bret Schichtel, Scott Copeland October 16, 2014 1 IMPROVE Steering Committee Meeting 10/16/2014.

IMPR

OVE

Ste

erin

g Co

mm

ittee

Mee

ting

IMPROVE Budget SummaryTony Prenni

John Vimont, Bret Schichtel, Scott CopelandOctober 16, 2014

1

10/1

6/20

14

Page 2: IMPROVE Budget Summary Tony Prenni John Vimont, Bret Schichtel, Scott Copeland October 16, 2014 1 IMPROVE Steering Committee Meeting 10/16/2014.

IMPR

OVE

Ste

erin

g Co

mm

ittee

Mee

ting

IMPROVE Operations FundingApril 1, 2014 – March 31, 2015

Funding Source AmountEPA Interagency Agreement $5,210,831EPA Modifications (additional FTIR work) $202,875USFS Contribution $144,000NPS Contribution $144,000Total $5,701,706

10/1

6/20

14

2

Page 3: IMPROVE Budget Summary Tony Prenni John Vimont, Bret Schichtel, Scott Copeland October 16, 2014 1 IMPROVE Steering Committee Meeting 10/16/2014.

IMPR

OVE

Ste

erin

g Co

mm

ittee

Mee

ting

All IMPROVE Funding

10/1

6/20

14

3

Funding Source AmountOperations (EPA, NPS, USFS) $5,701,706EPA In-Kind Support (salary/travel) $140,000NPS Optical/Scene Monitoring $506,139NPS Site Operators $195,000NPS Analysis (CIRA) $400,000NPS In-Kind Support (salary/travel) $250,000USFS Site Operators, Logistics $800,000USFS In-Kind Support (salary/travel) $50,000FWS Site Operators and In-Kind $100,000Total $8,142,845

Page 4: IMPROVE Budget Summary Tony Prenni John Vimont, Bret Schichtel, Scott Copeland October 16, 2014 1 IMPROVE Steering Committee Meeting 10/16/2014.

IMPR

OVE

Ste

erin

g Co

mm

ittee

Mee

ting

IMPROVE ExpensesFunding Source AmountUC Davis, Network Operation & Filter Analysis, 12 months

$3,095,984

DRI*, Filter Purchase and Analysis, 12 months

$1,030,562

RTI*, Filter Analysis, 12 months $414,600UC Davis, Cooperative Agreement $727,218DRI, Special Studies $25,000IMPROVE Reporting (CIRA) $108,000IMPROVE Steering Committee Meeting $14,108Program Overhead $260,542Total $5,676,014

10/1

6/20

14

4

Total Funds: $5,701,706

*DRI and RTI costs are based on the number of filters analyzed. This is an estimate.

Page 5: IMPROVE Budget Summary Tony Prenni John Vimont, Bret Schichtel, Scott Copeland October 16, 2014 1 IMPROVE Steering Committee Meeting 10/16/2014.

IMPR

OVE

Ste

erin

g Co

mm

ittee

Mee

ting

Filter Estimates

• DRI Estimate: 21,000 • DRI previous 12 months: 20,746

• RTI Estimate: 20,000• RTI previous 12 months: ~21,000

10/1

6/20

14

5

Page 6: IMPROVE Budget Summary Tony Prenni John Vimont, Bret Schichtel, Scott Copeland October 16, 2014 1 IMPROVE Steering Committee Meeting 10/16/2014.

IMPR

OVE

Ste

erin

g Co

mm

ittee

Mee

ting

Projected Funds: $5,473,831

Projected ExpensesApril 1, 2015 – March 31, 2016

Funding Source AmountUC Davis, Network Operations & Filter Analysis, 12 months (assume 3% increase)

$3,188,864

DRI, Filter Purchase and Analysis, 12 months

$1,071,815

RTI, Filter Analysis, 12 months $425,200UC Davis, Cooperative Agreement $525,343IMPROVE Reporting $108,000IMPROVE Steering Committee Meeting $15,000Program Overhead $259,292Total $5,592,513

10/1

6/20

14

6

Projected Funds: $5,473,831

Assuming static funding, NEXT YEAR SHORTFALL: $119k

Page 7: IMPROVE Budget Summary Tony Prenni John Vimont, Bret Schichtel, Scott Copeland October 16, 2014 1 IMPROVE Steering Committee Meeting 10/16/2014.

IMPR

OVE

Ste

erin

g Co

mm

ittee

Mee

ting

What does a $119k shortfall mean for the program?

• SHUTTING DOWN ~6 sitesOR

• SHUTTING DOWN the entire network for ~2 additional weeks per year

OR• EPA money expected in March; to ensure contractors are paid

on time, contracts/task orders are offset to May/June timeframe (exact dates vary by contractor).• By funding all contractors through the 1st week of May next year

(i.e. less than 12 months), we can save:

~$120kTHIS CAN ONLY BE DONE ONCE!

There is a chance that payment will be delayed.

10/1

6/20

14

7


Recommended