Existing Situation			New Situation (44 People Treated)		Change
People With Absences	5		People With Absences	4	Down By 1
People Stressed (No Absence)	39		People Stressed (No Absence)	31	Down By 8
Days Lost - Absence	40		Days Lost - Absence	24	Down By 16
Days Lost - Below Par Work	2069		Days Lost - Below Par	1127	Down By 942
Stress Cost/Affected Person	£6093		Stress Cost/Affected Person	£4180	Down By £1913
Total Cost of Stress	£268096		Total Cost of Stress	£146315	Down By £121781
Treatment Cost	£0		Treatment Cost Inc £17600 fees	£29700	Up £29700
			Total Saving	£92081	ROR: 310%
Total Treated			44	Saving / Person Treated	£2093

Additional Calculations

Company Information			Current Human Cost
Daily Rate inc Overhead	£127.12		Days Lost / Absentee	8
Costs Of Hypnotherapy			People Liable to Absence	5
Fee Per Person (5 Sessions)	£400		No Of People Stressed	39
Cost Of Travel Time Per Person	£275		Human Benefits (People)
Grand Total Additional Cost	£29700		Absence Cured	1
Days Saved - Efficiency (  Cured  or  Helped )			Absence Helped by 50%	2
How	Saved		Stressed Cured	8
Absentees Cured: Less Absence	8		Stressed Helped by 50%	20
Absentees Cured:Equiv Days	46		Absentees' Results - Days Saved
Absentees Helped: Less Absence	8		Absence + Equiv. (Cure)	54
Absentees Helped: Equiv Days	46		Absence + Equiv. (Helped)	54
Non-Absent Cured: Equiv Days	378		Below Pars' Efficiency Results
Non-Absent Helped: Equiv Days	472		Equivalent Days (By Cure)	378
Hypnotherapy Details			Equiv. Days ("Helped")	472
Average Time per Session	2 hrs
Average No of Sessions	5		Most monetary values are rounded to the nearest pound.
Hypnotherapy Session Fee	£80
Hypnotherapy Fee Per Person	£400
Total Treated	44
Travel Time
Travel Time Lost Per Client	20 hrs