CENTRAL STATE UNIVERSITY QUEST
NSF PROPOSAL #6002680
BUDGET JUSTIFICATION ­ YEAR 2

 

Year 1

Year 2

Year 3

Year 4

Year 5

Cumulative

Spreadsheet

Spreadsheet

Spreadsheet

Spreadsheet

Spreadsheet

Equipment

A. SENIOR PERSONNEL NSF $13,104 CSU $43,410
1. Principal Investigator: Dr. Bonita T. Ewers, Vice President for Academic Affairs. Year I salary of $103,500 plus 3.5% increase for a total of $10,712 (10% of time x annual salary of $107,123) to be charged to the university.

2. Co-Principal Investigator: Dr. Subramania Sritharan, Chair of Water Resources Management. Year I salary of $56,973 plus 3.5% increase for a total of $29,484 (50% of academic base salary of $58,967) charged to CSU. Dr. Sritharan will work 100% of time during the non-academic year on the QUEST Project and based upon NSF 2/9ths rule, his non-academic year salary is $13,104 (2/9 x $58,967).

3. Project Facilitator: Mr. Morakinyo Kuti, Director of the Office of Sponsored Programs and Research and Budget Resource Advisor for Academic Affairs. Year I salary of $62,100 plus 3.5% increase for a total of $3,214 (5% annual salary of $64,274) to be charged to the university.

B. OTHER PERSONNEL NSF $78,519 CSU $46,575

Post Doctoral Associates
1. One Analytical/Physical Chemistry Faculty will be hired to teach and conduct research during the academic year. The Analytical/Physical Chemistry Faculty Member will be paid an annual salary of $38,378 for the academic year to be charged to the QUEST Project for year two only. CSU will pick up the faculty member for remainder of project and beyond.

2. Computer Science Faculty member will be absorbed by the university or institutional funds at an annual salary of Year 1 salary of $45,000 plus 3.5% increase for a total of $46,575.

3. Two Faculty Researchers will conduct research during the non-academic year at off-campus sites. The researchers will be paid based upon NSF 2/9ths rule at a total of $12,420 each for a total of $24,840 (2/9 x $54,000 average salary plus 3.5% increase x 2) to be charged to QUEST Project.

4. Seven faculty members will provide guidance to the student tutors on weekends and evening hours during the academic year at a rate of $1,542.85 for a total of $10,800 to be charged to the QUEST Project.

5. Development of manual for Physics Lab by CSU faculty member during summer for a total of $4,501 ($40,510 annual salary / 9 months x 1 month) charged to QUEST Project.

Other NSF $66,240 CSU $3,021
1. Access Retention Coordinator: One full-time Access Retention Coordinator will be paid a 12 month salary of Year 1 salary of $40,000 plus 3.5% increase for a total of $41,400 charged to the QUEST Project.

2. Director, Institutional Research and Effectiveness: Dr. Meg Sidle. Year I salary of $58,374 plus 3.5% increase for a total of $3,021 (5% annual salary of $60,417) to be charged to the university.

3. Secretarial: One full-time Administrative Secretary will be will be paid Year I salary of $24,000 plus 3.5% increase for a total of $24,840 to be charged to the QUEST Project.

 

C. FRINGE BENEFITS NSF $50,516 CSU $29,761

Fringe benefits is charged as a direct cost at a rate of 32% for full-time employees and 15% for part-time employees. $50,516 (32% x $157,863) for the QUEST and $29,761 (32% x $93,006) for CSU.

D. EQUIPMENT NSF $60,000 CSU $60,000

1. Setup and upgrade of GIS Lab in order to enhance instruction in the teaching of courses in WRM for a total cost of $60,000. CSU requests $30,000 from NSF and will match with $30,000 from university funds.

2. Setup and upgrade of laboratories in the MFE Department for a total of $60,000. CSU requests $30,000 from NSF and will match with $30,000 from university funds.

E. TRAVEL NSF $4,800 CSU $0.00

Funds are requested for faculty members to travel to high schools around the State of Ohio at $120 per trip for a total of 40 trips totaling $4,800 charged to QUEST.

F. PARTICIPANT SUPPORT COSTS NSF $86,920 CSU $0.00

1. Stipends
a. Student tutors and mentors will provide tutoring and mentoring assistance to other students for each of the seven disciplines for 20 hours a week at a rate of $9.00 per hour for ten weeks per quarter for three quarters (7 x 20 hours x $9.00 per hour x 10 weeks x 3 quarters) $37,800 charged to the QUEST.

b. Two student researchers will team with faculty researchers during the summer at off-campus sites. Students will be paid a stipend of $2,750 per month x 2 months x 2 students for a total of $11,000.

c. Four SMET students will be counselors and ambassadors during the summer programs at a rate of $9.00 per hour x 30 hours x 4 weeks for a total of $4,320 (4 students x $9.00 per hour x 30 hours x 4 weeks).

d. Support for MSIP at 2,500.

2. Travel: Costs associated with transportation of summer program participants from CSU to off campus sites at a cost of $500 per trip for five trips ($500 per trip x 5 trips) $2,500.

3. Subsistence: Room and Board cost for summer participants at a cost of $30 per day for 20 students for four weeks ($30 x 20 x 28 days) $16,800. Room and board cost for summer research students at $1,000 per month for 2 months for a total of $4,000.

4. Other: Material costs for summer program participants at $400 to include manuals, science supplies, admission fees to science related off campus sites ($400 x 20 participants) $8,000.

G. OTHER DIRECT COSTS NSF $38,745 CSU $0.00

1. Materials and Supplies
a. Study group CD based learning tools $4,000.

b. Supplies and other materials for Willie J. Washington Annual Science Symposium $2,500.

2. Publication Costs/Documentation
Increase in library holdings for SMET access $10,000.

3. Consultant Services
a. External evaluation of QUEST Project $7,245.

b. Visiting faculty to establish GDT Lab in MFE Department $14,000.

4. Other
a. Advising Board Meeting expenses at $1,000.

H. TOTAL DIRECT COSTS: NSF $398,844 CSU $182,767

I. OFFICIAL INDIRECT COSTS NSF $78,932 CSU $46,503

The university official negotiated indirect cost reimbursement rate is 75% of salaries and
wages, however, in order to commit additional funds to the program, the university is
requesting 50% of the QUEST Project (50% of $157,863) $78,932.

J. TOTAL DIRECT AND INDIRECT COSTS NSF $477,776 CSU $229,270