Table 3 Summary findings of impact by stakeholder group in USD (discount rate: 6.5%)
Total impact | Year 0 | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total Present value | Net Present Value | |
|---|---|---|---|---|---|---|---|---|---|
Mothers | 5,363,010 | 5,363,010 | 5,035,690 | 3,797,333 | 2,176,684 | 1,636,006 | 1,227,893 | 19,236,616 | 19,233,529 |
Children | 1,334,900 | 1,334,900 | 1,253,428 | 941,542 | 707,261 | 531,276 | 399,081 | 5,167,488 | 5,167,488 |
Siblings | 1,257,541 | 1,257,541 | 1,180,790 | 886,978 | 666,275 | 500,488 | 375,954 | 4,868,026 | 4,868,026 |
Fathers | 59,287 | 59,287 | 55,669 | 41,817 | 31,412 | 23,596 | 17,725 | 229,506 | 229,506 |
Grandmothers | 111,284 | 111,284 | 104,492 | 78,492 | 58,961 | 44,290 | 33,270 | 430,789 | 429,884 |
Healthcare providers | − 115,969 | −115,969 | − 108,891 | −81,796 | 23,460 | 17,623 | 13,238 | − 252,336 | − 273,516 |
CHVs | 49,407 | 49,407 | 46,392 | 34,848 | 33,850 | 25,427 | 19,100 | 209,025 | 209,025 |
Data collection team | 857 | 857 | 804 | 604 | 467 | 351 | 264 | 3347 | 3347 |
Day care | −6346 | −6346 | − 5958 | − 4476 | − 1410 | − 1059 | 1208 | −18,042 | −18,042 |
APHRC | 394,544 | ||||||||
Total | 8,053,972 | 29,874,419 | 29,454,703 | ||||||
SROI ratio per amount invested | 71 |