#RTP23A9 - Ballot Initatives to Improve Broiler Welfare - Cost Effectiveness Analysis

	A	B	C	D	E	F	G	H
1	Summary Sheet
2
3	Main Model
4
5
6	Modelling benefits for 20 years then scaling this to 10 years	Benefits (WP)	Benefits (Animals impacted)	Costs ($)	WP/$	Geometric Mean (WP/$)	Animals Impacted/$	Geometric Mean (Animals Impacted/$)
7	Most optimistic	445,590,171	415,528,436	4,558,055	97.76	31.35	91.16	58.22
8	Least Optimistic	155,062,792	573,567,219	15,428,140	10.05		37.18
9
10	Alternative Models
11
12	Modelling benefits for 10 years	Benefits (WP)		Costs ($)	WP/$	Geometric Mean
13	Most optimistic (2025-2034)	432,174,593		4,558,055	94.82	32.50
14	Least optimistic (2024-2034)	171,891,320		15,428,140	11.14
15
16	Modelling benefits for 20 years	Benefits (WP)		Costs ($)	WP/$	Geometric Mean
17	Most optimistic (2025-2044)	891,180,343		4,558,055	195.52	62.69
18	Least optimistic (2024-2044)	310,125,585		15,428,140	20.10
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