2 Hour CEA Recommendations for companies on retention through LS increases

	A	B	D	E
1	$ per SWLS total	21.589		still a large amount of uncertainty so need to use prior + did not model earning potential
2	$ per SWLS intervention	18.40
3
4	Total expected SWLS	28200	Total intervention cost	608804
5
6	Consultants	10	Fixed costs	90000
7			Co-founder salaries	50000
8			Operational costs	10000
9			Staff	30000
10
11	Total SWLS per year per consultant	2820	Intervention cost	51880.4
12	Years of effect	2	Consultant salary (£)	39908
13	Companies per consultant per year	12	£ to $	1.3
14	Average company size	50
15	Generalizability discount (less intense)	50%
16	Average SWLS effect of consulting	4.7
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