Cost category | Pre-implementation phasea | Implementation costs (Y1)a | Average annual costsa | Percentage of total annual average | ||||
---|---|---|---|---|---|---|---|---|
Financial | Economic | Financial | Economic | Financial | Economic | Annual financial | Annual economic | |
Recurrent costs | ||||||||
Staff (international) | 29,419 | 29,419 | 59,069 | 59,069 | 57,829 | 57,829 | 41.6 | 33.9 |
Staff (national) | 12,047 | 12,047 | 18,370 | 18,370 | 17,910 | 17,910 | 12.9 | 10.5 |
Training | 15,499 | 15,499 | 11,645 | 11,645 | 8919 | 8919 | 6.4 | 5.2 |
Transportb | 5469 | 5469 | 15,643 | 15,643 | 13,996 | 13,996 | 10.1 | 8.2 |
Bacterial larvicide (Bti, CIF)c | – | – | 5883 | 5883 | 6244 | 6244 | 4.5 | 3.7 |
Office consumables and sundries | – | – | 1313 | 1313 | 1245 | 1245 | 0.9 | 0.7 |
Community labour (manual)d | – | – | 12,492 | – | 13,085 | 0.0 | 7.7 | |
Community time attending village workshopse | 9393 | – | 12,212 | – | 12,679 | 0.0 | 7.4 | |
IEC and other community engagement activitiesf | 3074 | 3074 | 2631 | 2631 | 3275 | 3275 | 2.4 | 1.9 |
Office space and storage | – | 1914 | – | 4224 | – | 4005 | 0.0 | 2.4 |
Communication | 1156 | 2090 | 3138 | 4674 | 2858 | 4315 | 2.1 | 2.5 |
Small equipmentg | – | – | 850 | 850 | 474 | 474 | 0.3 | 0.3 |
Capital costsh | ||||||||
Transportb | 25,659 | 25,659 | 25,503 | 25,503 | 25,312 | 25,312 | 18.2 | 14.9 |
Computers and accessories | 1987 | 1987 | 154 | 154 | 77 | 77 | 0.1 | 0.1 |
Personal protective equipment for spraying | – | – | 974 | 974 | 1035 | 1035 | 0.7 | 0.6 |
Sub-total recurrent costs | 66,664 | 78,906 | 118,542 | 149,006 | 112,750 | 143,976 | 81.0 | 84.5 |
Sub-total capital costs | 27,646 | 27,646 | 26,630 | 26,630 | 26,423 | 26,423 | 19.0 | 15.5 |
Total costs | 94,310 | 106,553 | 145,172 | 175,636 | 139,173 | 170,399 | 100 | 100 |
Cost per person | 20.46 | 25.06 |