2 Hour CEA Task Shifting to Spiritual Leaders

	A	B	D	E
1	$ per SWLS total	13.03
2	$ per SWLS intervention	4.53
3
4	Total SWLS per year of treatment	17652	Total intervention cost	230000
5
6	Completion rate	100%	Fixed costs	150000
7	Leaders trained per year	1000	Co-founder salaries	50000
8			Operational costs	10000
9	SWLS per treatment	17.7	Staff	90000
10	Discount for task shifting in sort sheet	100%
11	Normal CBT effect average	2.026666667	Intervention costs	80
12	Normal CBT effect:	0.9	Average years operating	5.00
13	Normal CBT effect:	2.00	Maintenance costs	10
14	Normal CBT effect:	3.18	Initial training costs	191.6666667
15	Patients treated per leader per year	1.741935484	Days training	5
16	Trained	31	Number trained per camp	30
17	Treated	18	Building	300
18	Years (source is unclear on time line but post follow-up was 4 months)	0.33	Trainers' salaries	200
19			Accommodation	20
20			Food	5
21			Travel costs	10
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