2 Hour CEA Group CBT

	A	B	D	E	G	H
1	$ per SWLS total	52.38
2	$ per SWLS intervention	39.37
3
4	Total SWLS per year of treatment	47320	Total intervention cost	2478736
5
6	Completion rate	80%	Fixed costs	150000
7	Treated per year	25000	Co-founder salaries	50000
8			Operational costs	10000
9			Staff	90000
10
11	SWLS per Treatment	2.4	Average costs	109
12	Estimate 1 depression	3.18	Intervention costs 1	93	Intervention costs 2	124.1992608
13	Estimate 1 anxiety	3.07	Sessions	10	Sessions	10
14	Estimate 2 anxiety	1.86	LMIC country discount	31%	LMIC country discount	31%
15			Cost per two-hour session (America)	30	Cost per session	40
16
17			Uganda GDP	Uganda GDP PPP
18			604.04	1945.39
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100