{"edition":"chicago","organization":"Above and Beyond Family Recovery Center","organizationId":"org:above-beyond","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-07","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":1434940.5512862895,"canonicalPriceUSDPerTenEquivalentYears":14349405.512862895,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":1434940.5512862895,"canonicalPriceUSDPerTenEquivalentYears":14349405.512862895,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"chicago-above-alpha-income-20261007","costScope":"Historical2024 audited whole annual expense against2023 service-scale hypotheses; Root freshly checked original financial pages6–7. Partial channel, not full portfolio EV or marginal gift.","geographicAttribution":"Chicago Cook County site; g=.95 judged, not observed residence.","formula":"Health=g*(N*p*v*a*u*T-full process harm)/(1+r)^delay; resource=.5*sum(people*discounted years*log(after/before)*localshare) with joint flows and positive-only overlap; price10=10*C/(health+signed resource).","counterfactual":"Alternative clinical care via a; employment additionality and retention separate; unknown marginal financing not another annual multiplier.","attribution":"Recovery percentage lacks denominator. Utility, job causal share and disposable gains are judgments. Full negative costs and harms persist on benefit failure.","uncertainty":"Very weak clinical attribution; current volume and response definition unknown. The central estimate is an illustrative scenario, not a calibrated expected value; favorable/poor scenarios are not statistical confidence bounds. Service location establishes eligibility, while modeled MSA residency shares remain unmeasured.","nativeOutcomes":"Incremental response equivalents, .10 utility for .5 years central.","inputs":[{"name":"C","value":4296413,"unit":"USD historical audited annual expense","basis":"observed","sourceIds":["audit24"],"rationale":"Root freshly checked original2024 audit full expense including recognized donated resources."},{"name":"N","value":1058,"unit":"historical annual group clients","basis":"observed","sourceIds":["annual","protocol","cg-income"],"rationale":"Observed2023 group clients; not current causal outcomes."},{"name":"p","value":0.429,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Undefined recovery percentage only a response hypothesis; validity haircut does not validate denominator."},{"name":"v","value":0.5,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"a","value":0.3,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"u","value":0.1,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"T","value":0.5,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"g","value":0.95,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"harm","value":0.05,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"unique","value":0.8,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Household grouping onlyresources, not clinical patients."},{"name":"jobN","value":5,"unit":"historical successfully employed people","basis":"observed","sourceIds":["annual","protocol","cg-income"],"rationale":"Five2023 successfully employed, not retention or incremental net wages."},{"name":"jobAdditional","value":0.3,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"retention","value":0.5,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"netJobGain","value":1000,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"cash","value":0,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"cost","value":10,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"baseline","value":20000,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"years","value":1,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"overlap","value":0.5,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"payerLoss","value":0,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"externalCost","value":0,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"payerPeople","value":10000,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"payerBaseline","value":50000,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"delay","value":0,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"r","value":0.03,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."},{"name":"unknown","value":false,"unit":"conditional parameter","basis":"judgment","sourceIds":["annual","protocol","cg-income"],"rationale":"Explicit conditional judgment; primary source establishes mechanism, not causal coefficient."}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19226918186361058,"totalEquivalent":2.99414006813639,"price10":14349405.512862895,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {}"},{"id":"clinical-null","label":"clinical-null","overrides":{"u":0},"costUSD":4296413,"allPopulationQalys":-0.05,"editionQalys":-0.0475,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19226918186361058,"totalEquivalent":-0.23976918186361057,"price10":null,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"u\":0}"},{"id":"financial-only","label":"financial-only","overrides":{"u":0,"harm":0,"cost":0},"costUSD":4296413,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":500,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.008796743235319846,"totalEquivalent":0.008796743235319846,"price10":4884095039.570385,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"u\":0,\"harm\":0,\"cost\":0}"},{"id":"unknown-resources","label":"unknown-resources","overrides":{"unknown":true},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":true,"incomeEquivalent":-0.19226918186361058,"totalEquivalent":2.99414006813639,"price10":null,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"unknown\":true}"},{"id":"zero-additional-health","label":"zero-additional-health","overrides":{"a":0},"costUSD":4296413,"allPopulationQalys":-0.05,"editionQalys":-0.0475,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19226918186361058,"totalEquivalent":-0.23976918186361057,"price10":null,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"a\":0}"},{"id":"zero-job-additionality","label":"zero-job-additionality","overrides":{"jobAdditional":0},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"other-exposed-households","people":846.4000000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.20107027175795109,"totalEquivalent":2.9853389782420496,"price10":14391709.053187625,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"jobAdditional\":0}"},{"id":"zero-retention","label":"zero-retention","overrides":{"retention":0},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"other-exposed-households","people":846.4000000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.20107027175795109,"totalEquivalent":2.9853389782420496,"price10":14391709.053187625,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"retention\":0}"},{"id":"no-exposure","label":"no-exposure","overrides":{"N":0,"jobN":0},"costUSD":4296413,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[],"incomeUnknown":false,"incomeEquivalent":0,"totalEquivalent":0,"price10":null,"clinicalPatients":0,"resourceHouseholds":0,"incrementalRetainedJobHouseholds":0,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"N\":0,\"jobN\":0}"},{"id":"no-gift-no-exposure","label":"no-gift-no-exposure","overrides":{"N":0,"jobN":0,"C":0},"costUSD":0,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[],"incomeUnknown":false,"incomeEquivalent":0,"totalEquivalent":0,"price10":null,"clinicalPatients":0,"resourceHouseholds":0,"incrementalRetainedJobHouseholds":0,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"N\":0,\"jobN\":0,\"C\":0}"},{"id":"adverse","label":"adverse","overrides":{"u":-0.01,"netJobGain":-1000,"cost":25},"costUSD":4296413,"allPopulationQalys":-0.3904115,"editionQalys":-0.370890925,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1025,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.5211610594724653,"totalEquivalent":-0.8920519844724653,"price10":null,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"u\":-0.01,\"netJobGain\":-1000,\"cost\":25}"},{"id":"no-job-gain","label":"no-job-gain","overrides":{"netJobGain":0},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.20107027175795109,"totalEquivalent":2.9853389782420496,"price10":14391709.053187625,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"netJobGain\":0}"},{"id":"larger-job-net-gain","label":"larger-job-net-gain","overrides":{"netJobGain":5000},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":2490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.1590902642882124,"totalEquivalent":3.027318985711788,"price10":14192138.391355613,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"netJobGain\":5000}"},{"id":"negative-job-net-gain","label":"negative-job-net-gain","overrides":{"netJobGain":-1000},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1010,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.21935288769684178,"totalEquivalent":2.967056362303159,"price10":14480388.89515714,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"netJobGain\":-1000}"},{"id":"negative-overlap-zero","label":"negative-overlap-zero","overrides":{"netJobGain":-1000,"overlap":0},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1010,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.21935288769684178,"totalEquivalent":2.967056362303159,"price10":14480388.89515714,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"netJobGain\":-1000,\"overlap\":0}"},{"id":"negative-overlap-one","label":"negative-overlap-one","overrides":{"netJobGain":-1000,"overlap":1},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1010,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.21935288769684178,"totalEquivalent":2.967056362303159,"price10":14480388.89515714,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"netJobGain\":-1000,\"overlap\":1}"},{"id":"positive-overlap-zero","label":"positive-overlap-zero","overrides":{"overlap":0},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":990,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.1836802894876181,"totalEquivalent":3.0027289605123824,"price10":14308361.015930206,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"overlap\":0}"},{"id":"positive-overlap-one","label":"positive-overlap-one","overrides":{"overlap":1},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.20107027175795109,"totalEquivalent":2.9853389782420496,"price10":14391709.053187625,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"overlap\":1}"},{"id":"otherwise-paid-cash","label":"otherwise-paid-cash","overrides":{"cash":100},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":540,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.8120563899521609,"totalEquivalent":3.9984656399521614,"price10":10745154.233841067,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"cash\":100}"},{"id":"cash-with-full-counterparty","label":"cash-with-full-counterparty","overrides":{"cash":100,"externalCost":100},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":540,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":40,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"distinct-outside-payer","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-10.050999999999998,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Distinct global payer/provider loss for local recipients; no repeat of recognized in-kind resources already in budget.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19314464618925586,"totalEquivalent":2.9932646038107444,"price10":14353602.399634864,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"cash\":100,\"externalCost\":100}"},{"id":"extra-provider-resources","label":"extra-provider-resources","overrides":{"externalCost":100},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"distinct-outside-payer","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-10.050999999999998,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Distinct global payer/provider loss for local recipients; no repeat of recognized in-kind resources already in budget.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-1.1974702180050274,"totalEquivalent":1.9889390319949731,"price10":21601531.92675068,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"externalCost\":100}"},{"id":"no-access-cost","label":"no-access-cost","overrides":{"cost":0},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":500,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0.008796743235319846,"totalEquivalent":3.1952059932353203,"price10":13446435.094000457,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"cost\":0}"},{"id":"higher-access-cost","label":"higher-access-cost","overrides":{"cost":25},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":475,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.49405673779700243,"totalEquivalent":2.692352512202998,"price10":15957839.77219421,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"cost\":25}"},{"id":"household-dedup-half","label":"household-dedup-half","overrides":{"unique":0.5},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":528.25,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.11686782995437889,"totalEquivalent":3.0695414200456215,"price10":13996921.403120026,"clinicalPatients":1058,"resourceHouseholds":529,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"unique\":0.5}"},{"id":"no-household-grouping","label":"no-household-grouping","overrides":{"unique":0},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[],"incomeUnknown":false,"incomeEquivalent":0,"totalEquivalent":3.1864092500000005,"price10":13483556.765346445,"clinicalPatients":1058,"resourceHouseholds":0,"incrementalRetainedJobHouseholds":0,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"unique\":0}"},{"id":"no-local","label":"no-local","overrides":{"g":0},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":0,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":0,"totalEquivalent":0,"price10":null,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"g\":0}"},{"id":"all-local","label":"all-local","overrides":{"g":1},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.3541150000000006,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.20238861248801113,"totalEquivalent":3.1517263875119896,"price10":13631935.23721975,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"g\":1}"},{"id":"delay-year","label":"delay-year","overrides":{"delay":1},"costUSD":4296413,"allPopulationQalys":3.256422330097088,"editionQalys":3.0936012135922333,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":1,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":1,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.18666910860544714,"totalEquivalent":2.9069321049867862,"price10":14779887.678248784,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"delay\":1}"},{"id":"shorter-morbidity","label":"shorter-morbidity","overrides":{"T":0.25},"costUSD":4296413,"allPopulationQalys":1.6520575000000002,"editionQalys":1.569454625,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19226918186361058,"totalEquivalent":1.3771854431363895,"price10":31197054.989307676,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"T\":0.25}"},{"id":"longer-morbidity","label":"longer-morbidity","overrides":{"T":1},"costUSD":4296413,"allPopulationQalys":6.758230000000001,"editionQalys":6.4203185000000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19226918186361058,"totalEquivalent":6.22804931813639,"price10":6898489.046142637,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"T\":1}"},{"id":"undefined-response-null","label":"undefined-response-null","overrides":{"p":0},"costUSD":4296413,"allPopulationQalys":-0.05,"editionQalys":-0.0475,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19226918186361058,"totalEquivalent":-0.23976918186361057,"price10":null,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"p\":0}"},{"id":"weaker-validity-hypothesis","label":"weaker-validity-hypothesis","overrides":{"v":0.2},"costUSD":4296413,"allPopulationQalys":1.3116460000000003,"editionQalys":1.2460637000000003,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19226918186361058,"totalEquivalent":1.0537945181363897,"price10":40770880.14841929,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"v\":0.2}"},{"id":"matched-2023-snapshot-cost","label":"matched-2023-snapshot-cost","overrides":{"C":3446320},"costUSD":3446320,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19226918186361058,"totalEquivalent":2.99414006813639,"price10":11510216.36120402,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"C\":3446320}"},{"id":"program-only-cost-not-allocated","label":"program-only-cost-not-allocated","overrides":{"C":3231072},"costUSD":3231072,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19226918186361058,"totalEquivalent":2.99414006813639,"price10":10791318.79762419,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"C\":3231072}"},{"id":"asset-transfer-loss-inclusive","label":"asset-transfer-loss-inclusive","overrides":{"C":4347199},"costUSD":4347199,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19226918186361058,"totalEquivalent":2.99414006813639,"price10":14519023.496137839,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"C\":4347199}"},{"id":"unrecognized-resource-cost","label":"unrecognized-resource-cost","overrides":{"C":5370516.25},"costUSD":5370516.25,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19226918186361058,"totalEquivalent":2.99414006813639,"price10":17936756.891078617,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"C\":5370516.25}"},{"id":"housing-resource-illustration-not-measured","label":"housing-resource-illustration-not-measured","overrides":{"cash":50,"externalCost":50},"costUSD":4296413,"allPopulationQalys":3.3541150000000006,"editionQalys":3.1864092500000005,"incomePathways":[{"id":"incremental-retained-job-households","people":0.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":515,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Five historical successful jobs are a descriptive envelope; causal share and retention are judgments, with joint full access costs.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"other-exposed-households","people":845.6500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":15,"years":1,"editionShare":0.95,"delayYears":0,"discountRate":0.03,"rationale":"Full incremental time and access burden even when health and employment benefits fail; no patient fee.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]},{"id":"distinct-outside-payer","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-5.025499999999999,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Distinct global payer/provider loss for local recipients; no repeat of recognized in-kind resources already in budget.","counterfactual":"Net resources relative to other treatment, employment assistance and public benefits; no gross salary or retail care value.","sourceIds":["annual","protocol","cg-income"]}],"incomeUnknown":false,"incomeEquivalent":-0.19236804329615792,"totalEquivalent":2.9940412067038427,"price10":14349879.321567342,"clinicalPatients":1058,"resourceHouseholds":846.4000000000001,"incrementalRetainedJobHouseholds":0.75,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"cash\":50,\"externalCost\":50}"},{"id":"historical-alpha-central","label":"Frozen original mixed annual/gift diagnostic","costUSD":4296413,"allPopulationQalys":1.0212345,"editionQalys":0.970172775,"assumptions":"{\"C\":4296413,\"f\":1,\"N\":1058,\"p\":0.429,\"v\":0.5,\"a\":0.3,\"u\":0.1,\"T\":0.5,\"b\":0.3,\"g\":0.95}","price10":44285029.54022803}],"sensitivity":[{"label":"clinical-null","pricePer10Qalys":null,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"u\":0}"},{"label":"financial-only","pricePer10Qalys":4884095039.570385,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"u\":0,\"harm\":0,\"cost\":0}"},{"label":"unknown-resources","pricePer10Qalys":null,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"unknown\":true}"},{"label":"zero-additional-health","pricePer10Qalys":null,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"a\":0}"},{"label":"zero-job-additionality","pricePer10Qalys":14391709.053187625,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"jobAdditional\":0}"},{"label":"zero-retention","pricePer10Qalys":14391709.053187625,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"retention\":0}"},{"label":"no-exposure","pricePer10Qalys":null,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"N\":0,\"jobN\":0}"},{"label":"no-gift-no-exposure","pricePer10Qalys":null,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"N\":0,\"jobN\":0,\"C\":0}"},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"u\":-0.01,\"netJobGain\":-1000,\"cost\":25}"},{"label":"no-job-gain","pricePer10Qalys":14391709.053187625,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"netJobGain\":0}"},{"label":"larger-job-net-gain","pricePer10Qalys":14192138.391355613,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"netJobGain\":5000}"},{"label":"negative-job-net-gain","pricePer10Qalys":14480388.89515714,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"netJobGain\":-1000}"},{"label":"negative-overlap-zero","pricePer10Qalys":14480388.89515714,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"netJobGain\":-1000,\"overlap\":0}"},{"label":"negative-overlap-one","pricePer10Qalys":14480388.89515714,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"netJobGain\":-1000,\"overlap\":1}"},{"label":"positive-overlap-zero","pricePer10Qalys":14308361.015930206,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"overlap\":0}"},{"label":"positive-overlap-one","pricePer10Qalys":14391709.053187625,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"overlap\":1}"},{"label":"otherwise-paid-cash","pricePer10Qalys":10745154.233841067,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"cash\":100}"},{"label":"cash-with-full-counterparty","pricePer10Qalys":14353602.399634864,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"cash\":100,\"externalCost\":100}"},{"label":"extra-provider-resources","pricePer10Qalys":21601531.92675068,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"externalCost\":100}"},{"label":"no-access-cost","pricePer10Qalys":13446435.094000457,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"cost\":0}"},{"label":"higher-access-cost","pricePer10Qalys":15957839.77219421,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"cost\":25}"},{"label":"household-dedup-half","pricePer10Qalys":13996921.403120026,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"unique\":0.5}"},{"label":"no-household-grouping","pricePer10Qalys":13483556.765346445,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"unique\":0}"},{"label":"no-local","pricePer10Qalys":null,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"g\":0}"},{"label":"all-local","pricePer10Qalys":13631935.23721975,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"g\":1}"},{"label":"delay-year","pricePer10Qalys":14779887.678248784,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"delay\":1}"},{"label":"shorter-morbidity","pricePer10Qalys":31197054.989307676,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"T\":0.25}"},{"label":"longer-morbidity","pricePer10Qalys":6898489.046142637,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"T\":1}"},{"label":"undefined-response-null","pricePer10Qalys":null,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"p\":0}"},{"label":"weaker-validity-hypothesis","pricePer10Qalys":40770880.14841929,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"v\":0.2}"},{"label":"matched-2023-snapshot-cost","pricePer10Qalys":11510216.36120402,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"C\":3446320}"},{"label":"program-only-cost-not-allocated","pricePer10Qalys":10791318.79762419,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"C\":3231072}"},{"label":"asset-transfer-loss-inclusive","pricePer10Qalys":14519023.496137839,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"C\":4347199}"},{"label":"unrecognized-resource-cost","pricePer10Qalys":17936756.891078617,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"C\":5370516.25}"},{"label":"housing-resource-illustration-not-measured","pricePer10Qalys":14349879.321567342,"assumptions":"Conditional historical service-scale annual reference, not causal recovery or current marginal gift capacity. {\"cash\":50,\"externalCost\":50}"},{"label":"Frozen original mixed annual/gift diagnostic","pricePer10Qalys":44285029.54022803,"assumptions":"{\"C\":4296413,\"f\":1,\"N\":1058,\"p\":0.429,\"v\":0.5,\"a\":0.3,\"u\":0.1,\"T\":0.5,\"b\":0.3,\"g\":0.95}"}],"missingInputs":["Defined recovery denominator, follow-up, clinical utility and actual causal comparison.","Current matched cost/cohort and residence, job retention and net household resources.","Housing/payer welfare, allocated costs and priced gift capacity."]},"sources":[{"id":"audit24","title":"Original 2024 audit","url":"https://projects.propublica.org/nonprofits/display_audit/2024-12-GSAFAC-0000386319","publisher":"Above and Beyond Family Recovery Center","published":null,"retrieved":"2026-10-07","notes":"Root fresh original31-page signed inline audit PDF, financial physical pages6–7; July9,2025 opinion. Full expense4296413 includes recognized in-kind572432."},{"id":"annual","title":"Annual reports and 2023 snapshot","url":"https://aboveandbeyondfrc.org/donate/annual-report/","publisher":"Above and Beyond Family Recovery Center","published":null,"retrieved":"2026-10-07"},{"id":"protocol","title":"Clinical protocol","url":"https://aboveandbeyondfrc.org/how-we-do-it/clinical-protocol/","publisher":"Above and Beyond Family Recovery Center","published":null,"retrieved":"2026-10-07"},{"id":"match","title":"Project MATCH original trial","url":"https://pubmed.ncbi.nlm.nih.gov/8979210/","publisher":"Project MATCH Research Group","published":null,"retrieved":"2026-09-29"},{"id":"donate","title":"Donation page","url":"https://aboveandbeyondfrc.org/donate/","publisher":"Above and Beyond Family Recovery Center","published":null,"retrieved":"2026-10-07"},{"id":"cg-income","published":null,"title":"Coefficient Giving cost-effectiveness framework","publisher":"Coefficient Giving","url":"https://coefficientgiving.org/research/cost-effectiveness/","retrieved":"2026-10-07","notes":"Normative money-to-health-equivalent bridge, not measured recipient QALYs."}]}