Cost categories | Measles target population (9–59 months) | Stand-Alone | Integrated | Stand-Alone | Integrated | Integrated | Integrated |
---|---|---|---|---|---|---|---|
Yobe | Plateau | Kano | Kaduna | Kwara | Kaduna + Kwara | ||
970,946 | 1,099,512 | 2,940,912 | 2,439,351 | 528,102 | 2,967,453 | ||
Vaccination personnel | |||||||
Vaccination Personnel | $ 167,436 | $ 121,127 | $ 501,654 | $ 245,237 | $ 63,828 | $ 309,065 | |
Total number of vaccination team | 1,295 | 458 | 3,921 | 1,016 | 220 | 1,236 | |
Costs per vaccination team | $ 129.33 | $ 264.39 | $ 127.93 | $ 241.28 | $ 290.07 | $ 249.96 | |
Costs per 1,000 targeted children | $ 172.45 | $ 110.16 | $ 170.58 | $ 100.53 | $ 120.86 | $ 104.15 | |
Number of units/vaccination team per 100,000 targeted children | 133 | 42 | 133 | 42 | 42 | 42 | |
Transport allowance for collection of payment | $ 23,304 | $ 12,474 | $ 70,356 | $ 26,325 | $ 6,184 | $ 32,509 | |
Total number of vaccination team | 1,295 | 458 | 3,921 | 1,016 | 220 | 1,236 | |
Costs per vaccination team | $ 18.00 | $ 27.23 | $ 17.94 | $ 25.90 | $ 28.10 | $ 26.29 | |
Costs per 1,000 targeted children | $ 24.00 | $ 11.34 | $ 23.92 | $ 10.79 | $ 11.71 | $ 10.96 | |
Number of vaccination team per 100,000 targeted children | 133 | 42 | 133 | 42 | 42 | 42 | |
Supervision | |||||||
National Supervision | $ 31,150 | $ 17,655 | $ 75,984 | $ 45,839 | $ 32,233 | $ 78,072 | |
Total number of supervisors | 36 | 18 | 90 | 47 | 33 | 80 | |
Costs per national supervisors | $ 865.27 | $ 980.82 | $ 844.26 | $ 975.30 | $ 976.75 | $ 975.90 | |
Costs per 1,000 targeted children | $ 32.08 | $ 16.06 | $ 25.8 | $ 18.79 | $ 61.04 | $ 26.31 | |
Number of supervisors per 100,000 targeted children | 0.000037 | 0.000016 | 0.000031 | 0.000019 | 0.000062 | 0.000027 | |
Implementation Materials | |||||||
Implementation Materials - State Level | $ 539 | $ 191 | $ 1,633 | $ 423 | $ 92 | $ 515 | |
Number of vaccination teams | 1,295 | 458 | 3,921 | 1,016 | 220 | 1,236 | |
Costs per implementation materials | $ 0.42 | $ 0.42 | $ 0.42 | $ 0.42 | $ 0.42 | $ 0.42 | |
Costs per 1,000 targeted children | $ 0.56 | $ 0.17 | $ 0.56 | $ 0.17 | $ 0.17 | $ 0.17 | |
Number of implementation materials per 100,000 targeted children | 133 | 42 | 133 | 42 | 42 | 42 | |
Transport and logistics | |||||||
Team and supplies transportation | $ 158,413 | $ 123,589 | $ 464,990 | $ 189,351 | $ 71,905 | $ 261,256 | |
Number of wards and vaccination teams | 1,473 | 783 | 4,405 | 1,271 | 414 | 1,685 | |
Costs per wards and vaccination teams | $ 107.57 | $ 157.81 | $ 105.55 | $ 148.93 | $ 173.67 | $ 155.01 | |
Costs per 1,000 targeted children | $ 163.15 | $ 112.40 | $ 158.11 | $ 77.62 | $ 136.16 | $ 88.04 | |
Number of supplies and team’ transport per 100,000 targeted children | 152 | 71 | 150 | 52 | 78 | 57 | |
Waste Management | $ 1,746 | $ 4,786 | $ 5,288 | $ 10,567 | $ 2,320 | $ 12,887 | |
Total syringes | 1,197,380 | 1,355,929 | 3,626,762 | 3,008,232 | 651,261 | 3,659,493 | |
Costs per syringes | $ 0.0015 | $ 0.0035 | $ 0.0015 | $ 0.0035 | $ 0.0036 | $ 0.0035 | |
Costs per 1,000 targeted children | $ 1.80 | $ 4.35 | $ 1.80 | $ 4.33 | $ 4.39 | $ 4.34 | |
Number of syringes per 100,000 targeted children | 123,321 | 123,321 | 123,321 | 123,321 | 123,321 | 123,321 | |
Pen Markers (unit) | $ 4,334 | $ 1,562 | $ 13,054 | $ 3,427 | $ 756 | $ 4,183 | |
Number of vaccination teams | 1,295 | 458 | 3,921 | 1,016 | 220 | 1,236 | |
Costs per vaccination teams | $ 3.35 | $ 3.41 | $ 3.33 | $ 3.37 | $ 3.44 | $ 3.38 | |
Costs per 1,000 targeted children | $ 4.46 | $ 1.42 | $ 4.44 | $ 1.40 | $ 1.43 | $ 1.41 | |
Number of vaccination team per 100,000 targeted children | 133 | 42 | 133 | 42 | 42 | 42 | |
Total costs per State | $ 386,924 | $ 281,383 | $ 1,132,958 | $ 521,170 | $ 177,317 | $ 698,487 | |
Costs per 1,000 targeted children | $ 398.50 | $ 255.92 | $ 385.24 | $ 213.65 | $ 335.76 | $ 235.38 | |
Budget impact Stand-Alone state | $ -138,443 | $ -440,718 |