{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Title sheet","Inputs","Base case","SA","SAAbs","SAProd","SATurnover","SAHealth","SASoc","Slider","Sheet1"],"not_rendered":{"charts":20,"images":1,"macros":1,"external_links":0,"defined_names":3,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Title sheet","index":0,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":false,"merged":[[3,2,3,3],[6,3,8,10],[20,3,24,11],[25,3,28,11]]}
[]
[]
[]
[null,null,"XXXXXXXXXXX"]
[]
[]
[null,null,null,"Interventions to Improve Workplace Health in Older Workers - Cost Calculator"]
[]
[]
[]
[]
[null,null,null,"About the model:"]
[]
[null,null,null,"Black text",null,"Indicates input cells. These can be changed as appropriate to your requirements."]
[]
[null,null,null,"Red text",null,"Indicates a formula cell. These are dependent upon other cells, and should not be changed. There are no password or protected sheets."]
[]
[null,null,null,"Comments",null,"A red mark in the corner of a cell indicates a comment. To view the comment, hover the pointer over the cell."]
[]
[]
[null,null,null,"This cost calculator is intended for use by decision makers to determine if a work place health intervention for older workers is cost-effective in their organisation. The values included in the 'base case' are there as an example of the type of input that could be used and are included as a starting point. Each input in the base case has a comment in the cell to indicate the input source. The base case data is intended as a guide only and this information will differ by organisation. It is intended that the model user will input data specific to their own organisation (or the organisation where the intervention will be implemented)."]
[]
[]
[]
[]
[null,null,null,"To use the model:\n1. Click the 'Base Case' tab and enter your own data into the input cells (green cells);\n2. Select which categories you would like to include using the tick boxes in the 'Base Case' sheet;\n3. Click the 'Results' tab to view the results of the cost calculator;\n4. If you are unsure of any of the inputs you have entered click the 'Sensitivity Analysis' tab and/or the 'Slider Chart' tab to see what effect varying each input would have on the results."]

{"sheet":"Inputs","index":1,"n_rows":118,"n_cols":51,"rows_kept":118,"cut":false,"hidden":false,"merged":[[3,2,3,3]]}
[]
[]
[]
[null,null,"XXXXXXXXXXX"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIVE"]
[]
[null,null,null,"Number of employees",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spin button",null,null,null,"Cost of int",{"$f":"'Base case'!G18","v":6658.5794999999125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No of employees",{"$f":"IF('Base case'!$E$125=1,Inputs!AN12,Inputs!E11)","v":30},30,null,null,null,0,12658.579499999913]
[null,null,null,null,"Baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,11158.579499999913]
[null,null,null,"Cost of intervention per person",200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of intervention per person",{"$f":"IF('Base case'!$E$125=1,Inputs!AN14,Inputs!E14)","v":200},200,null,null,null,100,9658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,8158.5794999999125]
[null,null,null,"Absenteeism","Baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spin button default",null,null,200,6658.5794999999125]
[null,null,null,"Number of days lost per person",7.0839999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of days lost per person",{"$f":"IF('Base case'!$E$125=1,Inputs!AN17,Inputs!E17)","v":7.0839999999999996},7.0839999999999996,null,null,null,250,5158.5794999999125]
[null,null,null,"Cost of absenteeism per day",120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of absenteeism per day",{"$f":"IF('Base case'!$E$125=1,Inputs!AN18,Inputs!E18)","v":120},120,null,null,null,300,3658.5794999999125]
[null,null,null,"Reduction in absenteeism",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction in absenteeism",{"$f":"IF('Base case'!$E$125=1,(Inputs!AN19/100),Inputs!E19)","v":0.1},10,{"$f":"AM19*100","v":10},null,null,350,2158.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,658.57949999991251]
[null,null,null,"Productivity","Baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,-841.42050000008749]
[null,null,null,"Percentage of staff affected",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of staff affected",{"$f":"IF('Base case'!$E$125=1,(Inputs!AN22/100),Inputs!E22)","v":1},100,{"$f":"AM22*100","v":100},null,null,500,-2341.4205000000875]
[null,null,null,"Value of employee",{"$f":"28230*1.4","v":39522},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of employee",{"$f":"IF('Base case'!$E$125=1,(Inputs!AN23*100),Inputs!E23)","v":39522},395.22,{"$f":"AM23/100","v":395.22},null,null,{"$f":"AM14","v":200},{"$f":"AS11","v":6658.5794999999125}]
[null,null,null,"Increase in productivity",1E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in productivity",{"$f":"IF('Base case'!$E$125=1,(Inputs!AN24/1000),Inputs!E24)","v":1E-3},0.1,{"$f":"AM24*100","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Absenteeism"]
[null,null,null,"Staff turnover","Baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. of days",{"$f":"'Base case'!G18","v":6658.5794999999125},null,"Cost per day",{"$f":"'Base case'!G18","v":6658.5794999999125},null,"Reduction",{"$f":"'Base case'!G18","v":6658.5794999999125}]
[null,null,null,"Annual rate of staff turnover",0.11899999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual rate of staff turnover",{"$f":"IF('Base case'!$E$125=1,(Inputs!AN27/100),Inputs!E27)","v":0.11899999999999999},11.899999999999999,{"$f":"AM27*100","v":11.899999999999999},null,null,0,4108.3394999999146,null,0,4108.3394999999146,null,0,4108.3394999999146]
[null,null,null,"Cost per case of staff turnover",14282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction in staff turnover",{"$f":"IF('Base case'!$E$125=1,(Inputs!AN28/100),Inputs!E29)","v":0.17499999999999999},17.5,{"$f":"AM28*100","v":17.5},null,null,2,4828.3394999999146,null,50,5170.9394999999149,null,0.05,5383.4594999999172]
[null,null,null,"Reduction in staff turnover",0.17499999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per case of staff turnover",{"$f":"IF('Base case'!$E$125=1,Inputs!AN29,Inputs!E28)","v":14282},14282,null,null,null,4,5548.3394999999146,null,100,6233.5394999999153,null,0.1,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6268.3394999999146,null,150,7296.1394999999138,null,0.15,7933.6994999999151]
[null,null,null,"Health care costs","Baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,6988.3394999999146,null,200,8358.739499999916,null,0.2,9208.8194999999141]
[null,null,null,"Percentage of staff affected",0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of staff affected",{"$f":"IF('Base case'!$E$125=1,(Inputs!AN32/100),Inputs!E32)","v":0.22},22,{"$f":"AM32*100","v":22},null,null,10,7708.3394999999146,null,250,9421.3394999999146,null,0.25,10483.939499999913]
[null,null,null,"Cost per person affected",840.97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction in healthcare use",{"$f":"IF('Base case'!$E$125=1,(Inputs!AN33/100),Inputs!E34)","v":0.5},50,{"$f":"AM33*100","v":50},null,null,12,8428.3394999999146,null,300,10483.939499999913,null,0.3,11759.059499999916]
[null,null,null,"Reduction in healthcare use",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per person affected",{"$f":"IF('Base case'!$E$125=1,Inputs!AN34,Inputs!E33)","v":840.97},840.97,null,null,null,14,9148.3394999999146,null,350,11546.539499999912,null,0.35,13034.179499999915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,9868.3394999999146,null,400,12609.139499999917,null,0.4,14309.299499999914]
[null,null,null,"Other societal costs","Baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,10588.339499999915,null,450,13671.739499999909,null,0.45,15584.419499999913]
[null,null,null,"Percentage of staff affected",0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of staff affected",{"$f":"IF('Base case'!$E$125=1,(Inputs!AN37/100),Inputs!E37)","v":0.05},5,{"$f":"AM37*100","v":5},null,null,20,11308.339499999915,null,500,14734.339499999915,null,0.5,16859.539499999912]
[null,null,null,"Cost per person affected",5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction in societal costs",{"$f":"IF('Base case'!$E$125=1,(Inputs!AN38/100),Inputs!E39)","v":0.1},10,{"$f":"AM38*100","v":10},null,null,{"$f":"AM17","v":7.0839999999999996},{"$f":"AS26","v":6658.5794999999125},null,{"$f":"AM18","v":120},{"$f":"AV26","v":6658.5794999999125},null,{"$f":"AM19","v":0.1},{"$f":"AY26","v":6658.5794999999125}]
[null,null,null,"Reduction in societal costs",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per person affected",{"$f":"IF('Base case'!$E$125=1,Inputs!AN39,Inputs!E38)","v":5000},5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productivity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% affected",{"$f":"'Base case'!G18","v":6658.5794999999125},null,"Value of emp",{"$f":"'Base case'!G18","v":6658.5794999999125},null,"Increase in prod",{"$f":"'Base case'!G18","v":6658.5794999999125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5472.9194999999963,null,0,5472.9194999999963,null,0,5472.9194999999963]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,5591.485499999988,null,5000,5622.9194999999672,null,1E-3,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,5710.0514999999796,null,10000,5772.9194999999381,null,2E-3,7844.2395000000615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,5828.6174999999712,null,15000,5922.9194999999381,null,3.0000000000000001E-3,9029.8994999999777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,5947.1834999999628,null,20000,6072.9194999998799,null,4.0000000000000001E-3,10215.559499999894]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,6065.7494999999544,null,25000,6222.9194999998799,null,5.0000000000000001E-3,11401.21949999981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,6184.315499999946,null,30000,6372.9194999998799,null,6.0000000000000001E-3,12586.879499999959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,6302.8814999999377,null,35000,6522.9194999999963,null,7.0000000000000001E-3,13772.539499999875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,6421.4474999999293,null,40000,6672.9194999997635,null,8.0000000000000002E-3,14958.199500000024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,6540.0134999998045,null,45000,6822.9194999997635,null,8.9999999999999993E-3,16143.85949999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,6658.5794999999125,null,50000,6972.9194999997635,null,0.01,17329.519500000089]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM22","v":1},{"$f":"AS41","v":6658.5794999999125},null,{"$f":"AM23","v":39522},{"$f":"AV41","v":6658.5794999999125},null,{"$f":"AM24","v":1E-3},{"$f":"AY41","v":6658.5794999999125}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Staff turnover"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anunal rate of turnover",{"$f":"'Base case'!G18","v":6658.5794999999125},null,"Cost per case",{"$f":"'Base case'!G18","v":6658.5794999999125},null,"Reduction in turnover",{"$f":"'Base case'!G18","v":6658.5794999999125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2264.1000000000859,null,0,-2264.1000000000859,null,0,-2264.1000000000859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,1484.9249999999156,null,5000,859.64999999991414,null,0.05,285.23699999991368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,5233.9499999999171,null,10000,3983.3999999999141,null,0.1,2834.5739999999132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,8982.9749999999185,null,15000,7107.1499999999141,null,0.15,5383.9109999999127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,12731.99999999992,null,20000,10230.899999999914,null,0.2,7933.2479999999123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,16481.024999999914,null,25000,13354.649999999914,null,0.25,10482.584999999912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,20230.049999999923,null,30000,16478.399999999914,null,0.3,13031.921999999919]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35,23979.074999999917,null,35000,19602.149999999914,null,0.35,15581.258999999911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,27728.099999999926,null,40000,22725.899999999914,null,0.4,18130.595999999914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,31477.12499999992,null,45000,25849.649999999914,null,0.45,20679.93299999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,35226.149999999914,null,50000,28973.399999999914,null,0.5,23229.269999999913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM27","v":0.11899999999999999},{"$f":"AS56","v":6658.5794999999125},null,{"$f":"AM29","v":14282},{"$f":"AV56","v":6658.5794999999125},null,{"$f":"AM28","v":0.17499999999999999},{"$f":"AY56","v":6658.5794999999125}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% affected",{"$f":"'Base case'!G18","v":6658.5794999999125},null,"Cost per person",{"$f":"'Base case'!G18","v":6658.5794999999125},null,"Reduction in healthcare use",{"$f":"'Base case'!G18","v":6658.5794999999125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6658.5794999999125,null,0,6658.5794999999125,null,0,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,6658.5794999999125,null,200,6658.5794999999125,null,0.1,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,6658.5794999999125,null,400,6658.5794999999125,null,0.2,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,6658.5794999999125,null,600,6658.5794999999125,null,0.3,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,6658.5794999999125,null,800,6658.5794999999125,null,0.4,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,6658.5794999999125,null,1000,6658.5794999999125,null,0.5,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,6658.5794999999125,null,1200,6658.5794999999125,null,0.6,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35,6658.5794999999125,null,1400,6658.5794999999125,null,0.7,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,6658.5794999999125,null,1600,6658.5794999999125,null,0.8,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,6658.5794999999125,null,1800,6658.5794999999125,null,0.9,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,6658.5794999999125,null,2000,6658.5794999999125,null,1,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM32","v":0.22},{"$f":"AS71","v":6658.5794999999125},null,{"$f":"AM34","v":840.97},{"$f":"AV71","v":6658.5794999999125},null,{"$f":"AM33","v":0.5},{"$f":"AY71","v":6658.5794999999125}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other societal costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% affected",{"$f":"'Base case'!G18","v":6658.5794999999125},null,"Cost per person",{"$f":"'Base case'!G18","v":6658.5794999999125},null,"Reduction in societal costs",{"$f":"'Base case'!G18","v":6658.5794999999125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6658.5794999999125,null,0,6658.5794999999125,null,0,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,6658.5794999999125,null,1000,6658.5794999999125,null,0.05,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,6658.5794999999125,null,2000,6658.5794999999125,null,0.1,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,6658.5794999999125,null,3000,6658.5794999999125,null,0.15,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,6658.5794999999125,null,4000,6658.5794999999125,null,0.2,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,6658.5794999999125,null,5000,6658.5794999999125,null,0.25,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,6658.5794999999125,null,6000,6658.5794999999125,null,0.3,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35,6658.5794999999125,null,7000,6658.5794999999125,null,0.35,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,6658.5794999999125,null,8000,6658.5794999999125,null,0.4,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,6658.5794999999125,null,9000,6658.5794999999125,null,0.45,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,6658.5794999999125,null,10000,6658.5794999999125,null,0.5,6658.5794999999125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM37","v":0.05},{"$f":"AS86","v":6658.5794999999125},null,{"$f":"AM39","v":5000},{"$f":"AV86","v":6658.5794999999125},null,{"$f":"AM38","v":0.1},{"$f":"AY86","v":6658.5794999999125}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Include?"]
[null,null,null,"Absenteeism",true,{"$f":"IF(E114=TRUE,1,0)","v":1}]
[null,null,null,"Productivity",true,{"$f":"IF(E115=TRUE,1,0)","v":1}]
[null,null,null,"Staff turnover",true,1]
[null,null,null,"Health care costs",false,0]
[null,null,null,"Societal costs",false,0]

{"sheet":"Base case","index":2,"n_rows":126,"n_cols":49,"rows_kept":126,"cut":false,"hidden":false,"merged":[[3,2,3,3]]}
[]
[]
[]
[null,null,"XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Before","After","Cost savings"]
[null,null,null,"Cost of absenteeism",{"$f":"Inputs!AM12*Inputs!AM17*Inputs!AM18*Inputs!F114","v":25502.399999999998},{"$f":"E12*(1-Inputs!$AM$19)","v":22952.16},{"$f":"E12-F12","v":2550.239999999998}]
[null,null,null,"Income from productivity",{"$f":"Inputs!AM12*Inputs!AM22*Inputs!AM23*Inputs!F115","v":1185660},{"$f":"E13*(1+Inputs!$AM$24)","v":1186845.6599999999},{"$f":"F13-E13","v":1185.6599999999162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before","After","Difference"]
[null,null,null,"Cost of staff turnover",{"$f":"Inputs!AM12*Inputs!AM27*Inputs!AM29*Inputs!F116","v":50986.74},{"$f":"E14*(1-Inputs!$AM$28)","v":42064.0605},{"$f":"E14-F14","v":8922.6794999999984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of absenteeism",25502.399999999998,22952.16,-2550.239999999998]
[null,null,null,"Healthcare costs",{"$f":"Inputs!AM12*Inputs!AM32*Inputs!AM34*Inputs!F117","v":0},{"$f":"E15*(1-Inputs!AM33)","v":0},{"$f":"E15-F15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income from increased productivity",1185660,1197516.6000000001,-11856.600000000093]
[null,null,null,"Societal costs",{"$f":"Inputs!AM12*Inputs!AM37*Inputs!AM39*Inputs!F118","v":0},{"$f":"E16*(1-Inputs!$AM$38)","v":0},{"$f":"E16-F16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of staff turnover",50986.106557377047,42063.537909836065,-8922.5686475409821]
[null,null,null,"Intervention cost",0,{"$f":"Inputs!AM12*Inputs!AM14","v":6000},{"$f":"E17-F17","v":-6000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare costs",0,0,0]
[null,null,null,"Total",{"$f":"SUM(E12:E17)","v":1262149.1399999999},{"$f":"SUM(F12:F17)","v":1257861.8804999997},{"$f":"SUM(G12:G17)","v":6658.5794999999125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Societal costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intervention cost",0,6000,6000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",1262148.5065573771,1268532.2979098361,-17329.408647541073]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Live"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Death",true,{"$f":"IF(AV37=TRUE,E38,\"\")","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Slider chart on/off switch",2]
[null,null,null,"1 = on, 2= off"]

{"sheet":"SA","index":3,"n_rows":119,"n_cols":49,"rows_kept":119,"cut":false,"hidden":false,"merged":[[3,2,3,3]]}
[]
[]
[]
[null,null,"XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before","After","Difference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of absenteeism",25502.399999999998,22952.16,-2550.239999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income from increased productivity",1185660,1197516.6000000001,-11856.600000000093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of staff turnover",50986.106557377047,42063.537909836065,-8922.5686475409821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Societal costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intervention cost",0,6000,6000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",1262148.5065573771,1268532.2979098361,-17329.408647541073]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Live"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Death",true,{"$f":"IF(AV37=TRUE,E38,\"\")","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Cost of intervention per person"]
[null,null,null,null,"Absenteeism"]
[null,null,null,null,"Productivity"]
[null,null,null,null,"Staff turnover"]
[null,null,null,null,"Health care costs"]
[null,null,null,null,"Other societal costs"]
[null,null,null,null,6]

{"sheet":"SAAbs","index":4,"n_rows":119,"n_cols":49,"rows_kept":119,"cut":false,"hidden":false,"merged":[[3,2,3,3]]}
[]
[]
[]
[null,null,"XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before","After","Difference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of absenteeism",25502.399999999998,22952.16,-2550.239999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income from increased productivity",1185660,1197516.6000000001,-11856.600000000093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of staff turnover",50986.106557377047,42063.537909836065,-8922.5686475409821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Societal costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intervention cost",0,6000,6000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",1262148.5065573771,1268532.2979098361,-17329.408647541073]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Live"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Death",true,{"$f":"IF(AV37=TRUE,E38,\"\")","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Cost of intervention per person"]
[null,null,null,null,"Absenteeism"]
[null,null,null,null,"Productivity"]
[null,null,null,null,"Staff turnover"]
[null,null,null,null,"Health care costs"]
[null,null,null,null,"Other societal costs"]
[null,null,null,null,5]

{"sheet":"SAProd","index":5,"n_rows":119,"n_cols":49,"rows_kept":119,"cut":false,"hidden":false,"merged":[[3,2,3,3]]}
[]
[]
[]
[null,null,"XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before","After","Difference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of absenteeism",25502.399999999998,22952.16,-2550.239999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income from increased productivity",1185660,1197516.6000000001,-11856.600000000093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of staff turnover",50986.106557377047,42063.537909836065,-8922.5686475409821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Societal costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intervention cost",0,6000,6000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",1262148.5065573771,1268532.2979098361,-17329.408647541073]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Live"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Death",true,{"$f":"IF(AV37=TRUE,E38,\"\")","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Cost of intervention per person"]
[null,null,null,null,"Absenteeism"]
[null,null,null,null,"Productivity"]
[null,null,null,null,"Staff turnover"]
[null,null,null,null,"Health care costs"]
[null,null,null,null,"Other societal costs"]
[null,null,null,null,3]

{"sheet":"SATurnover","index":6,"n_rows":119,"n_cols":49,"rows_kept":119,"cut":false,"hidden":false,"merged":[[3,2,3,3]]}
[]
[]
[]
[null,null,"XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before","After","Difference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of absenteeism",25502.399999999998,22952.16,-2550.239999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income from increased productivity",1185660,1197516.6000000001,-11856.600000000093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of staff turnover",50986.106557377047,42063.537909836065,-8922.5686475409821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Societal costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intervention cost",0,6000,6000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",1262148.5065573771,1268532.2979098361,-17329.408647541073]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Live"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Death",true,{"$f":"IF(AV37=TRUE,E38,\"\")","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Cost of intervention per person"]
[null,null,null,null,"Absenteeism"]
[null,null,null,null,"Productivity"]
[null,null,null,null,"Staff turnover"]
[null,null,null,null,"Health care costs"]
[null,null,null,null,"Other societal costs"]
[null,null,null,null,3]

{"sheet":"SAHealth","index":7,"n_rows":119,"n_cols":49,"rows_kept":119,"cut":false,"hidden":false,"merged":[[3,2,3,3]]}
[]
[]
[]
[null,null,"XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before","After","Difference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of absenteeism",25502.399999999998,22952.16,-2550.239999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income from increased productivity",1185660,1197516.6000000001,-11856.600000000093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of staff turnover",50986.106557377047,42063.537909836065,-8922.5686475409821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Societal costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intervention cost",0,6000,6000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",1262148.5065573771,1268532.2979098361,-17329.408647541073]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Live"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Death",true,{"$f":"IF(AV37=TRUE,E38,\"\")","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Cost of intervention per person"]
[null,null,null,null,"Absenteeism"]
[null,null,null,null,"Productivity"]
[null,null,null,null,"Staff turnover"]
[null,null,null,null,"Health care costs"]
[null,null,null,null,"Other societal costs"]
[null,null,null,null,1]

{"sheet":"SASoc","index":8,"n_rows":119,"n_cols":49,"rows_kept":119,"cut":false,"hidden":false,"merged":[[3,2,3,3]]}
[]
[]
[]
[null,null,"XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before","After","Difference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of absenteeism",25502.399999999998,22952.16,-2550.239999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income from increased productivity",1185660,1197516.6000000001,-11856.600000000093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of staff turnover",50986.106557377047,42063.537909836065,-8922.5686475409821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Societal costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intervention cost",0,6000,6000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",1262148.5065573771,1268532.2979098361,-17329.408647541073]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Live"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Death",true,{"$f":"IF(AV37=TRUE,E38,\"\")","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Cost of intervention per person"]
[null,null,null,null,"Absenteeism"]
[null,null,null,null,"Productivity"]
[null,null,null,null,"Staff turnover"]
[null,null,null,null,"Health care costs"]
[null,null,null,null,"Other societal costs"]
[null,null,null,null,2]

{"sheet":"Slider","index":9,"n_rows":38,"n_cols":49,"rows_kept":38,"cut":false,"hidden":false,"merged":[[3,2,3,3]]}
[]
[]
[]
[null,null,"XXXXXXXXXXX"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Before","After","Cost savings"]
[null,null,null,"Cost of absenteeism",{"$f":"'Base case'!E12","v":25502.399999999998},{"$f":"'Base case'!F12","v":22952.16},{"$f":"'Base case'!G12","v":2550.239999999998}]
[null,null,null,"Income from productivity",{"$f":"'Base case'!E13","v":1185660},{"$f":"'Base case'!F13","v":1186845.6599999999},{"$f":"'Base case'!G13","v":1185.6599999999162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before","After","Difference"]
[null,null,null,"Cost of staff turnover",{"$f":"'Base case'!E14","v":50986.74},{"$f":"'Base case'!F14","v":42064.0605},{"$f":"'Base case'!G14","v":8922.6794999999984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of absenteeism",25502.399999999998,22952.16,-2550.239999999998]
[null,null,null,"Healthcare costs",{"$f":"'Base case'!E15","v":0},{"$f":"'Base case'!F15","v":0},{"$f":"'Base case'!G15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income from increased productivity",1185660,1197516.6000000001,-11856.600000000093]
[null,null,null,"Societal costs",{"$f":"'Base case'!E16","v":0},{"$f":"'Base case'!F16","v":0},{"$f":"'Base case'!G16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of staff turnover",50986.106557377047,42063.537909836065,-8922.5686475409821]
[null,null,null,"Intervention cost",{"$f":"'Base case'!E17","v":0},{"$f":"'Base case'!F17","v":6000},{"$f":"'Base case'!G17","v":-6000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Healthcare costs",0,0,0]
[null,null,null,"Total",{"$f":"'Base case'!E18","v":1262149.1399999999},{"$f":"'Base case'!F18","v":1257861.8804999997},{"$f":"'Base case'!G18","v":6658.5794999999125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Societal costs",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intervention cost",0,6000,6000]
[null,null,null,"Variable",null,"Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",1262148.5065573771,1268532.2979098361,-17329.408647541073]
[null,null,null,"Number of employees",null,{"$f":"Inputs!AM12","v":30}]
[null,null,null,"Cost of intervention",null,{"$f":"Inputs!AN14","v":200}]
[null,null,null,"Absenteeism: No. of days lost per person",null,{"$f":"Inputs!AN17","v":7.0839999999999996}]
[null,null,null,"Absenteeism: Cost per day",null,{"$f":"Inputs!AN18","v":120}]
[null,null,null,"Absenteeism: Reduction",null,{"$f":"Inputs!AN19/100","v":0.1}]
[null,null,null,"Productivity: % of staff affected",null,{"$f":"Inputs!AN22/100","v":1}]
[null,null,null,"Productivity: Value of an employee",null,{"$f":"Inputs!AN23*100","v":39522}]
[null,null,null,"Productivity: Increase",null,{"$f":"Inputs!AN24/1000","v":1E-4}]
[null,null,null,"Staff turnover: Annual rate",null,{"$f":"Inputs!AN27/100","v":0.11899999999999998}]
[null,null,null,"Staff turnover: Cost per case",null,{"$f":"Inputs!AN29","v":14282}]
[null,null,null,"Staff turnover: Reduction",null,{"$f":"Inputs!AN28/100","v":0.17499999999999999}]
[null,null,null,"Health care costs: % of staff affected",null,{"$f":"Inputs!AN32/100","v":0.22}]
[null,null,null,"Health care costs: Cost per person",null,{"$f":"Inputs!AN34","v":840.97}]
[null,null,null,"Health care costs: Reduction",null,{"$f":"Inputs!AN33/100","v":0.5}]
[null,null,null,"Societal costs: % of staff affected",null,{"$f":"Inputs!AN37/100","v":0.05}]
[null,null,null,"Societal costs: Cost per person",null,{"$f":"Inputs!AN39","v":5000}]
[null,null,null,"Societal costs: Reduction",null,{"$f":"Inputs!AN38/100","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Live"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Death",true,{"$f":"IF(AV38=TRUE,E39,\"\")","v":0}]

{"sheet":"Sheet1","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}