A Presentation for
World bank Mission
6th April.2015
Penta I
Penta III
Measles 1
Fully Immunized
Children
Balochistan
48.9%
37.7%
27.1%
37.3%
16.4%
Punjab
85.5%
87.2%
64.5%
70.0%
65.6%
Sindh
76.7%
65.1%
38.6%
44.6%
29.1%
KPK
71.1%
77.1%
69.6%
57.8%
52.7%
Pakistan
85.2%
78.8%
65.25%
61.4%
53.8%
Province
No cVDPV2 25 Mos
Outbreak
response
2010
2011
2012
2013
2014
Total Cases 07
Total Cases 53
Total Cases 18
Total Cases 00
Total Cases 19
Virus Type
WPV3
WPV1
cVDPV2
A NEW MODEL OF
PEI/PEI
UC MAP
Main Findings
Positive community support and acceptance
Collected the base line data of the UC with registration of all under 5 years of
children for all EPI/RI vaccinations.
The resources utilization was 100%,
Without security achieved the target.
81 % RI achived
DGHS
Partners
Organization
(WHO,
UNICEF,CDC,
PPHI
DC LHW
Program
Secretary
Health
PC EPI
DHO
DC
EPI/DDHO
DSV
UCSO
Vaccinators
CHVs
Community
IPH
Quetta
Reporting &
Feedback
Monitoring and
Supervision
LHWs
ADC
Routine Immunization
Components
3,155,880,044
631.18
30.94
54,000,000
10.80
0.53
1,341,300,000
268.26
13.15
2,028,200,460
405.64
19.88
245,140,000
49.03
2.40
91,644,000
18.33
0.90
26,568,000
26.57
1.30
96,660,000
19.33
0.95
44,040,000
8.81
0.43
30,000,000
6.00
0.29
12 Establishment Cost
Repair & Maintenance Cost (Cold
13 Chain & Vehicles)
132,840,000
26.57
1.30
4,497,180,000
899.44
44.09
2348.69
115.13
2348.69
115.13
11,743,452,504
11743.4525
1449.25
Service Delivery
Component
Requirem
Unit Cost
ent
CHVs
2000
7000
LHWs
Incharge Vaccinators
(Present)
Incharge Vaccinators
(New)
4000
2600
900
3600
400
15000
1200
70000
34
3500000
30
Total for
One Year
(PKR)
1680000
00
1248000
00
3888000
0
7200000
0
8400000
0
1190000
00
Total for 5
Years (PKR)
840000000
1.65
8.24
624000000
1.22
6.12
194400000
0.38
1.91
360000000
0.71
3.53
84000000
0.82
0.82
119000000
1.17
1.17
20000 7200000
36000000
0.07
0.35
1960000
9800000
0.02
0.10
Unit Cost or
Requireme
Total for
Stipend/Mont
nt
One Year
h
UCSO
580
ADC
30
DC EPI/DDHO
30
DSV
30
Surveillance and Out Breaks
25000 174000000
10000
3600000
15000
5400000
7000
2520000
38067522
40000
23200000
50000
1500000
248287522
Component
Requirement
Unit Cost or
Stipened per
Month
DA/TA/Lodging
Laptops
5
70000
HR Support (IT)
3
100000
Quarterly Reviews
4
1000000
Total Cost of Monitoring & Reporting
Total for
One Year
1.71
0.04
0.05
0.02
0.37
0.23
0.01
2.43
8.53
0.18
0.26
0.12
1.87
0.23
0.01
11.20
13058800
350000
1200000
4000000
65294000
350000
6000000
20000000
0.13
0.0034
0.01
0.04
0.64
0.0034
0.06
0.20
18608800
91644000
0.18
0.90
Requirem
ent
UC Level
District Level
Unit Cost
Total for
One Year
Total for 5
Years
580
2000 13920000
69600000
0.14
0.68
30
7000 2520000
12600000
0.02
0.12
300000
1500000
0.003
0.015
16740000
83700000
0.16
0.82
Provincial Level
25000
Operational Cost
Establishment Cost
Component
UC Level
Requireme
nt
Unit Cost
580
District Level
30
Total for
One Year
20000 11600000
20000
0.114
0.569
600000
3000000
0.006
0.029
12200000
61000000
0.12
0.60
Requireme
Unit Cost
nt
District
30
UCSO
580
Vacinators (2 months)
400
CHVs/LHWs
6000
Cost of Capacity Building
20000
2000
2080000
1000
Total for
One Year
600000
1160000
4160000
6000000
11920000
0.029
0.057
0.041
0.294
0.42
Overhead Cost
Component
Requireme
nt
Training Manuals
MIS
Communications/Adverti
sement
Reporting Tools
Research (IPH)
Overhead Cost
Unit Cost
12000000
1
1000000
1
1
1
Total for
One Year
2000000
1000000
10000000
5000000
0.020
0.010
0.098
0.049
10000000 10000000
1000000 1000000
200000
800000
13000000
50000000
5000000
4000000
74000000
0.098
0.010
0.008
0.15
0.490
0.049
0.039
0.73
Component
Cold Chain
Requirem
ent
Unit Cost
Total for
One Year
Total for 5
Years
4000000
20000000
0.039
0.196
2000000
10000000
0.020
0.098
6000000
30000000
0.06
0.29
NISP DLIs
DLIs
Yr1
Yr2
NISP DLIs
Indicator
Yr1
Yr2
Yr3
Yr4
Yr5
Total
2
X
Thanks