Upfront staff costs |
|
|
|
|
|
|
|
Initial training preparation |
$44.00 |
0.24 |
$15.01 |
0.24 |
$15.01 |
|
|
Initial training—trainers (MP/CP) |
$53.81/$81.61 |
0.73 |
$39.37 |
0.73/2.17 |
$39.37/$176.98 |
|
|
Initial training—leaders (MP/CP) |
$18.60/$14.37 |
2.38 |
$44.22 |
2.38/2.49 |
$44.22/$35.85 |
|
|
Total upfront staff costs |
|
3.35 |
$98.61 |
8.01 |
$311.44 |
0 |
$0.00 |
Ongoing staff costs |
|
|
|
|
|
|
|
Weekly training—supervisors (MP/CP) |
$71.74/$70.40 |
1.07 |
$76.99 |
1.07/2.12 |
$76.99/$149.28 |
|
|
Weekly training—leaders (MP/CP) |
$17.05/$12.27 |
2.21 |
$37.73 |
2.21/2.39 |
$37.73/$29.27 |
|
|
Weekly supervision—supervisors (MP/CP) |
$67.08/$75.81 |
1.81 |
$121.48 |
1.81/1.79 |
$121.48/$135.64 |
|
|
Weekly supervision—leaders (MP/CP) |
$17.05/$12.27 |
3.62 |
$61.74 |
3.62/3.58 |
$61.74/$43.90 |
|
|
Weekly preparation—leaders |
$14.78 |
5.27 |
$77.84 |
10.53 |
$155.68 |
|
|
Running the groups (MP/CP) |
$17.05/$12.27 |
7.24 |
$123.48 |
7.24/7.16 |
$123.48/$87.80 |
|
|
Running the individual sessions (MP) |
$17.05 |
2.26 |
$38.53 |
2.26 |
$38.53 |
|
|
Recruitment |
$14.78 |
1.67 |
$24.63 |
1.67 |
$24.63 |
1.67 |
$24.63 |
Childcare costs |
$9.30 |
1.81 |
$16.84 |
1.81 |
$16.84 |
|
|
Total ongoing staff costs |
|
26.97 |
$579.27 |
49.26 |
$1102.99 |
1.67 |
$24.63 |
Other costs |
|
|
|
|
|
|
|
Supplies/Equipment |
|
|
$53.40 |
|
$53.40 |
|
$117.30 |
Participants’ travel |
|
|
$44.00 |
|
$44.00 |
|
|
Child group supplies |
|
|
|
|
$10.86 |
|
|
Total other costs |
|
|
$97.40 |
|
$108.26 |
|
$117.30 |
Total hours and costs per family |
|
30.32 |
$775.27 |
57.27 |
$1522.69 |
1.67 |
$141.94 |