Table 4 Sensitivity analysis of costs of SDSS
Parameter | Variation | Temotu | Isabel | ||
|---|---|---|---|---|---|
Baseline result: | Â | $49,806.43 | Â | $46,240.06 | Â |
| Â | Â | Lower value | Upper value | Lower value | Upper value |
Salaries | +/- 20% | $49,509.61 | $50,103.25 | $45,943.24 | $46,536.88 |
Allowances | +/- 20% | $48,128.18 | $51,484.68 | $45,295.38 | $47,184.74 |
Fuel | +/- 20% | $48,846.41 | $50,766.45 | $45,492.46 | $46,987.66 |
Accommodation | +/- 20% | $47,707.62 | $51,905.24 | $45,686.46 | $46,793.66 |
Equipment | +/- 20% | $47,794.14 | $51,818.73 | $42,235.22 | $50,244.90 |
Software licenses | +/- 20% | $48,797.22 | $50,815.64 | $44,558.05 | $47,922.07 |
Travel fares | +/- 20% | $48,165.53 | $51,447.33 | $45,683.45 | $46,796.67 |
Discount rate | 0%, 5% | $49,231.69 | $50,753.57 | $45,684.78 | $47,158.03 |
Supervisory Support | No supervisory support visits conducted in years 3, 4 and 5 | $45,036.34 | $49,806.43 | $43,124.30 | $46,240.06 |