2 Hour CEA CBT-I (Cognitive Behavioural Therapy for insomnia)

	A	B	D	E
1	$ per SWLS total	71.83		Note: time cap was reached without finding any studies on conversion of ISI scale used in study to SWLS: still uncertainty around lots of factors
2	$ per SWLS intervention	53.96		remember to use peer review style prior to account for this before final prioritization
3
4	Total SWLS per year of treatment	34280	Total intervention cost	2462308
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	1.7	Intervention costs	92
12	Discount for conversion	80%	Salary in India for psychiatrist	1200
13	Insomnia Severity Index (ISI) conversion to SWLS (based on sleep health conversion)	-0.250	Cost of hour of time	9.23
14	Insomnia Severity Index (ISI) effect	-8.57	Cost to provide an hour of therapy	15.42
15			Hours	6
16
17
18
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