SLIDE 4 12/30/2011 4
Step 1
- Identify the BoP beneficiaries and the type of impact created by the
business model*
Step 2
- Link the quantifiable impacts to the financial model using SROI
template
Step 3 • Project the number of beneficiaries in future years* Step 4
- Estimate the total economic returns, including terminal value in
perpetuity at a 5% discount rate
Step 5 • Estimate the total amount of external financing, including future rounds Step 6 • Calculate the SROI ratio of the social enterprise
**Assumptions are used in calculations when data does not exist
Calculating SROI
Servals is focused on providing clean, efficient, and affordable burners and stoves to consumers at the bottom of the
- pyramid. GBF is providing
Servals with a loan to expand its geographic presence in the kerosene burner market, set up a distribution channel, and launch their new Top-Lit Updraft biomass stove.
According to Servals, the Venus burners are now widely used all over India due to its design and user benefits. In fact, Servals is the single largest producer of kerosene burners in India with a market share of about 7%.
"&#) $*
Assumptions
- 1. Income per rural manufacturer (Rs. /yr)
9,162
6%
- 3. Average fuel saving/ burner (over life)
65 Beneficiary Impact 2011 2012 2013 2014 2015 Wage Benefit to Rural Workers Incremental Income to Rural Workers 18,019 $ 21,962 $ 26,968 $ 33,309 $ 41,342 $ Commissions to Micro-entrepreneurs Payment to REEs 4,304 $ 7,372 $ 11,154 $ 15,711 $ 21,111 $
(1,442) $ (2,470) $ (3,738) $ (5,265) $ (7,074) $ Net Economic Returns 2,862 $ 4,901 $ 7,416 $ 10,446 $ 14,036 $ Net Fuel Cost Savings to Consumers Total Burner Fuel savings 1,274,400 $ 1,553,291 $ 1,907,313 $ 2,355,805 $ 2,923,953 $
(855,733) $ (1,083,498) $ (1,368,617) $ (1,739,288) $ (2,221,271) $ Net Economic Returns 418,668 $ 469,793 $ 538,696 $ 616,517 $ 702,682 $ Combined Economic Returns 439,548 $ 496,657 $ 573,080 $ 660,272 $ 758,060 $ Number of beneficiaries 2011 2012 2013 2014 2015 Rural manufacturing employees 90 122 165 222 298 Micro Entrepreneurs 330 520 750 1,020 1,330 Consumers 456,443 623,249 849,248 1,150,208 1,551,600 Total 456,864 623,891 850,163 1,151,450 1,553,228 External Financing 2011 2012 2013 2014 2015 LT Debt 114,986 $ 153,025 $ 51,769 $
ST Debt 43,846 $ 25,787 $ 38,111 $ 55,114 $ 78,368 $ Revolver
25,857 $ Equity 159,211 $ GBF investment 98,913 $ 89,216 $ 81,250 $ Total Capital 416,955 $ 268,028 $ 171,130 $ 55,113.87 $ 104,224.32 $ Exchange Rate (USD/INR) 46.00 $ 51.00 $ 56.00 $ 61.00 $ 66.00 $