|
Total 1-year costs
|
7,933,300
|
10,163,300
|
9,048,300
|
|
1-year program staff salaries (wage+fringe)
|
1,546,700
|
2,318,300
|
1,932,500
|
|
1-year practice staff salaries (wage+fringe)
|
6,296,100
|
7,870,100
|
7,083,100
|
|
Start-up costs
|
311,500
|
315,000
|
313,300
|
|
Materials and supplies
|
299,400
|
299,400
|
299,400
|
|
Meetings and kickoff events staffing
|
6800
|
10,300
|
8600
|
|
Cost-per-practice, excluding start-up costs
|
|
Q1
|
20,400
|
26,700
|
23,600
|
|
Q2
|
12,500
|
16,100
|
14,300
|
|
Q3
|
10,400
|
13,400
|
11,900
|
|
Q4
|
8700
|
11,200
|
10,000
|
|
Percentage of cost/practice comprising practice staff cost
|
|
Q1
|
77%
|
74%
|
75%
|
|
Q2
|
81%
|
79%
|
80%
|
|
Q3
|
84%
|
82%
|
83%
|
|
Q4
|
85%
|
83%
|
84%
|
|
Total start-up costs/#practices
|
1200
|
1200
|
1200
|