Table 4 Cost estimates including ancillary personnel* with physician costs
From: Economic assessment of US physician participation in short-term medical missions
Ancillary Personnel Calculation | |||||||||
|---|---|---|---|---|---|---|---|---|---|
Sample year | Airfare | Organization fees | Total (direct) | Estim. participation | |||||
AncillaryX1 | Ancillary direct | Physician direct | Physician+ A1 direct | Physician total | Physician + A1 Total | ||||
1983 | $ 1,500 | $ 250 | $ 1,749 | 23565 | $ 41,215,565 | $ 47,100,978 | $ 88,316,543 | $ 382,899,435 | $ 424,115,000 |
1993 | $ 1,583 | $ 250 | $ 1,832 | 26063 | $ 47,756,036 | $ 52,095,519 | $ 99,851,555 | $ 186,741,130 | $ 234,497,165 |
2003 | $ 875 | $ 875 | $ 1,749 | 60848 | $ 106,423,105 | $ 129,218,277 | $ 235,641,381 | $ 676,819,609 | $ 783,242,714 |
2012 | $ 1,881 | $ 947 | $ 2,828 | 145185 | $ 410,587,845 | $ 485,076,783 | $ 895,664,627 | $ 2,072,451,362 | $ 2,483,039,207 |
AncillaryX2 | Ancillary direct | Physician direct | Physician+ A2 direct | Physician total | Physician + A2 Total | ||||
1983 | $ 1,500 | $ 250 | $ 1,749 | 47130 | $ 82,431,130 | $ 47,100,978 | $ 129,532,109 | $ 382,899,435 | $ 465,330,565 |
1993 | $ 1,583 | $ 250 | $ 1,832 | 52126 | $ 95,512,072 | $ 52,095,519 | $ 147,607,591 | $ 186,741,130 | $ 282,253,201 |
2003 | $ 875 | $ 875 | $ 1,749 | 121696 | $ 212,846,209 | $ 129,218,277 | $ 342,064,486 | $ 676,819,609 | $ 889,665,819 |
2012 | $ 1,881 | $ 947 | $ 2,828 | 290371 | $ 821,175,689 | $ 485,076,783 | $ 1,306,252,472 | $ 2,072,451,362 | $ 2,893,627,052 |
AncillaryX3 | Ancillary direct | Physician direct | Physician+ A3 direct | Physician total | Physician + A3 Total | ||||
1983 | $ 1,500 | $ 250 | $ 1,749 | 70696 | $ 123,646,696 | $ 47,100,978 | $ 170,747,674 | $ 382,899,435 | $ 506,546,130 |
1993 | $ 1,583 | $ 250 | $ 1,832 | 78189 | $ 143,268,107 | $ 52,095,519 | $ 195,363,627 | $ 186,741,130 | $ 330,009,237 |
2003 | $ 875 | $ 875 | $ 1,749 | 182544 | $ 319,269,314 | $ 129,218,277 | $ 448,487,591 | $ 676,819,609 | $ 996,088,924 |
2012 | $ 1,881 | $ 947 | $ 2,828 | 435556 | $ 1,231,763,534 | $ 485,076,783 | $1,716,840,316 | $ 2,072,451,362 | $ 3,304,214,896 |
AncillaryX4 | Ancillary direct | Physician direct | Physician+ A4 direct | Physician total | Physician + A4 Total | ||||
1983 | $ 1,500 | $ 250 | $ 1,749 | 94261 | $ 164,862,261 | $ 47,100,978 | $ 211,963,239 | $ 382,899,435 | $ 547,761,696 |
1993 | $ 1,583 | $ 250 | $ 1,832 | 104252 | $ 191,024,143 | $ 52,095,519 | $ 243,119,662 | $ 186,741,130 | $ 377,765,273 |
2003 | $ 875 | $ 875 | $ 1,749 | 243392 | $ 425,692,419 | $ 129,218,277 | $ 554,910,696 | $ 676,819,609 | $ 1,102,512,028 |
2012 | $ 1,881 | $ 947 | $ 2,828 | 580741 | $ 1,642,351,378 | $ 485,076,783 | $ 2,127,428,161 | $ 2,072,451,362 | $ 3,714,802,741 |