UW-CES Profitable and Sustainable Agricultural Systems
Initiative Team
FY2003 Budget                                                                              6/4/2002
ACTIVITY
EXPENSE
COUNTY/DEPT.
IN-KIND
GRANTS, FEES,
OTHER IN-KIND
Full Team      
Meetings      
Two meetings      
10 persons @ $60/day @ 1 day/meeting $1,200.00    
Mileage - 16 @ 400 miles @ $0.345/mile   $4,416.00  
One conference call      
10 persons @ $10/person/hour @ 2 hours $200.00    
Supplies      
Flip charts, markers, paper, copying, breaks, etc. $100.00    
Chair expenses      
Extra travel - SCC, issue teams, team activities      
5 overnight trips @ 500 miles $800.00    
Long distance phone   $300.00  
Web-based resource and interactive site, webmaster $1,000.00  
Incentive/Goal awards $500.00    
TOTAL FULL TEAM ACTIVITIES $2,800.00 $5,716.00
$0.00
       
Issue Team - "Sustainable, Efficient Forage-
Based Livestock Systems"
     
Two meetings      
8 persons @ $60/day @ 1 day/meeting $960.00    
Mileage - 8 @ 400 miles @ $0.345/mile   $2,208.00  
Long distance phone   $200.00  
Project      
CD-ROM & written material production $1,000.00  
$422.50
Future program development $1,000.00    
TOTAL SUS.LVSTK. ISSUE ACTIVITIES $2,960.00 $2,408.00
$422.50
       
Issue Team - "Sustainable Cropping Systems"      
Two meetings      
8 persons @ $60/day @ 1 day/meeting $960.00    
Mileage - 8 @ 400 miles @ $0.345/mile   $2,208.00  
One conference call      
8 persons @ $10/person/hour @ 2 hours $160.00    
Long distance phone   $300.00  
Educational program development & delivery $3,000.00    
TOTAL SUS. CRPNG. SYS. ISSUE ACTIVITIES $4,120.00 $2,508.00
$0.00
       
TOTAL TEAM ACTIVITIES $9,880.00 $10,632.00
$422.50
       
PROFESSIONAL TRAINING      
Professional mtgs, seminars, etc.  
$5,000.00
Determined to support team issues and projects      
       
GRANTING ACTIVITIES      
Unknown at this time - central expense fund
recommended
unknown    
Possible grants      
SARE, Ag. Exper. Station    
unknown
       
OTHER POSSIBLE RESOURCE SOURCES      
Use fees, commodity and private partnerships,
endowments
   
unknown
       
GRAND TOTAL $9,880.00 $10,632.00
$5,422.50