I have converted the guts of the proposal over.
Mike King indicated that the version I have was an earlier one: The final one was trimmed a bit, but was lost in a hard drive crash. Hence the numbers being a bit higher than 350K.
Without further ado:
Timeline
Two teams of trainers doing 30 villages in 12 months.
Total time: 15 months, including following up with the villages.
Trainers:
Salary $125 per day for 200 days
Per Diem: $25 per day
Air Fare: $2000 (two trips from US)
PI transportation: Figuring 20 moves at $75 each.
Total budgeted: $62,500
I. TRAINING PROPER
1 Training Materials
a 1020 participant @ 2500.00P/collector*
b Food for the participants@ 250P/pax 14 days
2 Others
a Boat Rental 1,500P 143 days each team
b Boat Fuel 21.50P 143 days each team
Total: $62,500.00
Not shown: Ecosystem assessment and planning breakdown
Total: $36,000.00
II. Administrative and Documentation
a Communication 1000P
b Documentation 1500P
c Office Supplies 500P
d office in PI $4,500
e 2 office personnel $7,700
1 Per Diem
Field Supervisor 750P 195 days
Liaison Officer 500P 120 days
Community Specialist/Enterprise 450P 195 days
Trainers 450P 195 days
Marine Biologist 500P 120 days
2 Honorariums/Salaries
Field Supervisor 2000P 350 days
Community Specialist/Enterprise 750P 350 days
Trainers 600P 250 days
3 Resource Assessment
Trainers 450P 52 days
a Equipment Rental 1200P 52 days
b Boat Rental 1200P 52 days
c Boat Fuel 21.50P 52 days
4 LGU Link-ups and Coordination
Field Supervisor 750P 15days
Community Specialist/Enterprise 450P 26 days
5 Program Acceptance
Field Supervisor 750P 13 days
Community Specialist 450P 2 days
Training Component Total $198,087.96
6 Monitoring/Community Enterprise/Certification
Field Supervisor 750P 390 days
Trainers 450P 390 days
Community Specialist/Enterprise 450P 390 days
Equipment 40000P 390 days
Boat rentals and gas 1500P 200 days
equipment rentals 750P 200 days
Monitoring/Community Enterprise/Certification Total $49,564.81
Not including CORL admin expenses. Also, have not broken out internal transportation costs, but those are included in the totals.
Grand total: $388,352.78 with CORL Admin
Grand total without Ecosystem support: $297,544.63
Estimated costs for outfitting each collector with materials (sans netting)
2500P
FYI: The exchange rate is still roughly 52-52P per 1 USD.
All of this is Copywritten by Mike King and CORL, and reproduced here with his permission.
Regards.
Mike Kirda
Mike King indicated that the version I have was an earlier one: The final one was trimmed a bit, but was lost in a hard drive crash. Hence the numbers being a bit higher than 350K.
Without further ado:
Timeline
Two teams of trainers doing 30 villages in 12 months.
Total time: 15 months, including following up with the villages.
Trainers:
Salary $125 per day for 200 days
Per Diem: $25 per day
Air Fare: $2000 (two trips from US)
PI transportation: Figuring 20 moves at $75 each.
Total budgeted: $62,500
I. TRAINING PROPER
1 Training Materials
a 1020 participant @ 2500.00P/collector*
b Food for the participants@ 250P/pax 14 days
2 Others
a Boat Rental 1,500P 143 days each team
b Boat Fuel 21.50P 143 days each team
Total: $62,500.00
Not shown: Ecosystem assessment and planning breakdown
Total: $36,000.00
II. Administrative and Documentation
a Communication 1000P
b Documentation 1500P
c Office Supplies 500P
d office in PI $4,500
e 2 office personnel $7,700
1 Per Diem
Field Supervisor 750P 195 days
Liaison Officer 500P 120 days
Community Specialist/Enterprise 450P 195 days
Trainers 450P 195 days
Marine Biologist 500P 120 days
2 Honorariums/Salaries
Field Supervisor 2000P 350 days
Community Specialist/Enterprise 750P 350 days
Trainers 600P 250 days
3 Resource Assessment
Trainers 450P 52 days
a Equipment Rental 1200P 52 days
b Boat Rental 1200P 52 days
c Boat Fuel 21.50P 52 days
4 LGU Link-ups and Coordination
Field Supervisor 750P 15days
Community Specialist/Enterprise 450P 26 days
5 Program Acceptance
Field Supervisor 750P 13 days
Community Specialist 450P 2 days
Training Component Total $198,087.96
6 Monitoring/Community Enterprise/Certification
Field Supervisor 750P 390 days
Trainers 450P 390 days
Community Specialist/Enterprise 450P 390 days
Equipment 40000P 390 days
Boat rentals and gas 1500P 200 days
equipment rentals 750P 200 days
Monitoring/Community Enterprise/Certification Total $49,564.81
Not including CORL admin expenses. Also, have not broken out internal transportation costs, but those are included in the totals.
Grand total: $388,352.78 with CORL Admin
Grand total without Ecosystem support: $297,544.63
Estimated costs for outfitting each collector with materials (sans netting)
2500P
FYI: The exchange rate is still roughly 52-52P per 1 USD.
All of this is Copywritten by Mike King and CORL, and reproduced here with his permission.
Regards.
Mike Kirda