Table 6.

Sensitivity analysis of annualized economic unit costs of JHI pilot and scale-up (2017 USD)

	JHI pilot unit costs		National scale-up unit costs
	Per facility visit	Per inspection completed	Per facility visit	Per inspection completed
Base case	206	311	103	155
Sensitivity analysis
Annualization of development phase (base case 20 years)
10 years	210	317	103	156
30 years	204	309	103	155
Annualization of start-up phase (base case 7 years)
5 years	217	328	105	158
10 years	198	298	102	153
Staff time allocated to JHI activities
+ 25%	228	345	116	176
-25%	180	271	89	135
Number of inspectors during the national scale up (base case 147 inspectors)
94 (2 inspectors per county)	-	-	72	109
188 (4 inspectors per county)	-	-	115	173