| CORE COMPONENTS Chawama | ||||
---|---|---|---|---|---|
Cost Category | Coordination | VCT | IPT | YFS outreach | Clinic |
 | ECONOMIC COSTS | ||||
 | $ | $ | $ | $ | $ |
Capital | Â | Â | Â | Â | Â |
   Buildings | 0 | 2147 | 0 | 1038 | 201 |
   Equipment | 0 | 467 | 0 | 40 | 23 |
   Vehicles | 44 | 0 | 0 | 0 | 271 |
   Opening ceremony | 349 | 0 | 0 | 0 | 0 |
   Start-up | 0 | 0 | 224 | 0 | 0 |
   Training | 0 | 639 | 0 | 0 | 0 |
Total capital costs | 394 | 3252 | 224 | 1078 | 495 |
Recurrent | Â | Â | Â | Â | Â |
   Personnel | 1791 | 19169 | 341 | 4991 | 5658 |
   Supplies | 276 | 12835 | 100 | 357 | 5248 |
   Vehicle operating & maintenance | 13 | 2722 | 0 | 0 | 56 |
   Building operating & maintenance | 0 | 1405 | 0 | 0 | 0 |
   Training/workshops | 0 | 292 | 0 | 0 | 86 |
   Outreach | 0 | 1666 | 0 | 0 | 0 |
   Indirect costs | 1752 | 6151 | 619 | 3455 | 9574 |
   Other | 0 | 105 | 88 | 3 | 14 |
Total recurrent costs | 3832 | 44346 | 1149 | 8806 | 20637 |
Component total (economic) | 4,225 | 47,598 | 1,373 | 9,884 | 21,132 |
Site total (economic) | Â | Â | Â | Â | 84,213 |
 | FINANCIAL COSTS | ||||
   Component total (financial) | 3,600 | 31,765 | 1,273 | 7,100 | 19,676 |