|  | Personnel Hoursc | Total Personnel costsc,d | Other Costsb,c,d | Grant Funded Costs | In-kindc | Total costs | Total cost per capita (Cost/pop) | ||
---|---|---|---|---|---|---|---|---|---|---|
Category | Activity | Lead | Others | Â | Â | Â | Personnel | Material Support | Â | Â |
Project Management | Hire program staffa (63% of domain cost; 7% of total cost) | 360–480 |  | $56,193-$74,924 | $19565 | $56193-$74924.15 |  |  | $75758.11-$94489.15 (Mean:$65559) | $ 0.66 |
Project metrics development | 20 | Â | $1,050 | Â | $1050.59 | Â | Â | $1050.59 | 0.001 | |
Staff Development | 260 | 52 | $15,641 | $8400 | $24041 | Â | Â | $24,041 | $0.19 | |
Marketing RFP Development | 480 | Â | 25606 | Â | $25606 | Â | Â | $25,606 | $0.20 | |
Total Project Management Cost | Â | Â | Â | 107857 | 27965 | 135822 | Â | Â | 135822 | $1.06 |
Community Engagement | Precinct mtgs | 90 | Â | $4,728 | Â | $4728 | $7,780 | Â | $12,508 | $0.10 |
Stakeholder identification | 110 | Â | $5,778 | Â | $5778 | Â | Â | $5778 | $0.04 | |
Virtual Launch | Â | Â | Â | $420 | $420 | Â | Â | $420 | $0.002 | |
Community Learning Circles (CLC) | 33 | 132 | $6770 | $69195-$71745 (Avg: $70,470) | $75965-$78515 (Avg: $77,240) | $70421 | $6000 | $152386-$154936 (Avg:$153,661) | $1.15 | |
Community prioritization (53% of domain; 15% of total) | Â | 4800 | $183,159 | $8,690 | $191,849 | Â | Â | $191,849 | $1.49 | |
Total Community Engagement Cost | Â | Â | Â | $200,435 | $79,580 | $269,089 | $84,201 | Â | $364,216 | $2.78 |
Design and Execution | Comm and outreach plan | 60 | Â | $3122 | 79 | $3122 | Â | Â | $3122 | $0.02 |
Communication contractsa (68% of domain; 41% of total) | Â | Â | Â | $515625 | $515625 | Â | Â | $515625 | $4.00 | |
My Strength app | Â | Â | Â | Â | Â | Â | Â | Â | Â | |
Capacity for ASK (T4T) | 24 | 40 | $1554 | $5729 | $7283 | Â | Â | $7283 | $0.06 | |
Identify culturally appropriate program | 48 | Â | $2466 | $3,437 | $5903 | Â | Â | $5903 | $0.05 | |
Mental Health First Aid training | Â | 2400 | Â | Â | Â | $225000 | Â | $225000 | $1.75 | |
Total Design and Execution Cost | Â | Â | Â | $7142 | $524,792 | $531,994 | $225,000 | Â | $756,934 | $5.88 |
Total Cost across Domains | Â | Â | Â | $315,434 | $632,337 | $936,905 | $309,201 | Â | $1,256,972 | $9.72 |