Answer To: I have several files attached to help give the expert more ideas in the helping process including...
Sandeep answered on Apr 25 2023
Cost Estimates
Cost Estimation for FluQ Vaccination Program
Particulars Notes Annually For 3 years
Cost for providing education
Cost of Doctor in meeting 1 $28,500.00 $85,500.00
Cost of Nurses in meeting 1 $38,400.00 $115,200.00
Cost of Administrative sgtaff in meeting 1 $19,200.00 $57,600.00
Cost of Educational coloring book 2 $63,000.00 $189,000.00
Cost for Vaccination
- Cost of Dose 3 $55,200.00 $165,600.00
- Cost of Nurses for Vaccinations 4 $176,640.00 $529,920.00
- Cost of Doctors for Vaccinations 5 $6,555.00 $19,665.00
- Cost of Administrative staff for recording the data 6 $169,600.00 $508,800.00
- Cost of Administrative staff for reporting 7 $5,120.00 $15,360.00
- Cost of Compensation to Nurse and Admin. staff (2% of Total salary to them) $8,179.20 $24,537.60
Computer set up cost $10,000.00 $30,000.00
$580,394.20 $1,741,182.60
Budget Justification
Budget Justifications
Costs Column 1 Column 2 Column 3 Column 4 Column 5
Year Total General Fund Federal Fund State Fund Other Funds
FY 2015 $ $ $ $ $90,000.00
FY 2016 $ $ $ $ $90,000.00
FY 2017 $ $ $ $ $90,000.00
Staffing Impact
Budget allocation Object codes Budget year FY 2015 Year 2 FY 2016 Year 3 FY 2017
Personnel service (PS) Total 592274 652469 662308
Full-time personnel services costs 474416.7 521516 478974
Other personnel costs 117857.3 130953 183334
Nonseasonal services (OTPS), Total: 162387 157764 157178
Supplies 100-199
Equipment 300-399 28000 2300 2400
Contracts, services, travel benefits 400-499
Social services 500-599
Contractual services objects 600-699
Charges, awards, grants and subsidies 700-801
Bonds and other 810-870 74400 71400 71408
Fund, Total:
General funds
Federal funds
State funds
Other...