{"edition":"denver","organization":"The Blue Bench","organizationId":"org:blue-bench","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-06","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":8850757.168428209,"canonicalPriceUSDPerTenEquivalentYears":88507571.68428208,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":8850757.168428209,"canonicalPriceUSDPerTenEquivalentYears":88507571.68428208,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"blue-bench-initial-20261006","costScope":"FY2024 full IRS functional cost plus netted direct event expense. Partial individual-therapy benefits; crisis, advocacy, prevention and other benefits unknown, not zero.","geographicAttribution":"Judged .95 Denver CBSA19740 resident share; nine service counties include Lincoln outside the ten-county pinned boundary. Service catchment does not measure recipient residence.","formula":"Health = (N × unique × b × eligible × completion × response × q × finite discounted duration − full exposed harm) × local share. Eligible completed changed households jointly log net resources and full access costs; other exposed households retain costs. Distinct payer incidence is localized once. Price = 10 × C / combined health and income equivalents.","counterfactual":"Other trauma clinicians, public victim support, insurance and natural recovery without this free specialist therapy; untreated access barriers remain plausible.","attribution":"Additionality .4, completion .8 and response .4 are judgments. Uncontrolled local pre/post symptoms do not identify incremental causal success.","uncertainty":"Current donor capacity, therapy completion, utility, duration, household overlap, net work gains, provider losses and local residence are unmeasured. Other channels are unknown.","nativeOutcomes":"2024 annual table reports 212 individual-therapy clients. Group 40 can overlap; mixed total 2,295 includes 1,200 calls and is not unique people or completed households.","inputs":[{"name":"C","value":2589919,"unit":"USD annual","basis":"observed","rationale":"Observed full FY2024 IRS functional $2,585,426 plus $4,493 netted direct event expenses.","sourceIds":["finance"]},{"name":"N","value":212,"unit":"annual individual therapy clients (historical 2024 envelope)","basis":"observed","rationale":"Observed historical 2024 individual-therapy envelope 212 clients; uniqueness and completed dose are separate judgments.","sourceIds":["annual"]},{"name":"unique","value":0.9,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"eligible","value":1,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"completion","value":0.8,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"b","value":0.4,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"response","value":0.4,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"q","value":0.03,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"T","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"g","value":0.95,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"delay","value":0.1,"unit":"model parameter","basis":"judgment","rationale":"Judged .1-year therapy-engagement start for both clinical and access/resource period, not immediate cost capitalized into later benefit.","sourceIds":["services","cg-cost"]},{"name":"r","value":0.03,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"harm","value":0.0002,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"success","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"workGain","value":200,"unit":"model parameter","basis":"judgment","rationale":"Judged $200 household disposable gain after taxes, benefits and work costs; not gross wages or compensation awards.","sourceIds":["services","cg-cost"]},{"name":"medicalGain","value":0,"unit":"model parameter","basis":"judgment","rationale":"Judged zero actual otherwise-paid copay displacement; retail therapy value is not cash benefit.","sourceIds":["services","cg-cost"]},{"name":"overlap","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"cost","value":20,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"baseline","value":20000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerLoss","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"externalCost","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerPeople","value":10000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerBaseline","value":50000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":false,"totalEquivalent":0.29262117926346176,"price10":88507571.68428208,"costPer10Qalys":88507571.68428208,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":0.29262117926346176,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":-0.03614500164518022,"allPopulationQalys":-0.03804737015282128,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":false,"totalEquivalent":-0.054370836530268314,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":-0.054370836530268314,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"financial-only","label":"financial only","overrides":{"q":0,"harm":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":false,"totalEquivalent":-0.018225834885088096,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":-0.018225834885088096,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"zero-benefit-full-burdens","label":"zero benefit full burdens","overrides":{"b":0},"costUSD":2589919,"exposed":190.8,"union":0,"clinicalPeople":0,"editionQalys":-0.03614500164518022,"allPopulationQalys":-0.03804737015282128,"incomePathways":[{"id":"other-exposed-households","people":190.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.0904077155084504,"incomeUnknown":false,"totalEquivalent":-0.12655271715363062,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.0904077155084504,"combinedEquivalentYears":-0.12655271715363062,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0},"costUSD":2589919,"exposed":0,"union":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"no-gift-no-exposure","label":"no gift no exposure","overrides":{"N":0,"C":0},"costUSD":0,"exposed":0,"union":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"adverse","label":"adverse","overrides":{"q":-0.02,"workGain":-500,"harm":0.005},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":-1.1349530516586586,"allPopulationQalys":-1.194687422798588,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-520,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.45682369382329807,"incomeUnknown":false,"totalEquivalent":-1.5917767454819567,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.45682369382329807,"combinedEquivalentYears":-1.5917767454819567,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"unknown","label":"unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":null,"allPopulationQalys":null,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"no-recipient-resources","label":"no recipient resources","overrides":{"workGain":0,"medicalGain":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.0904077155084504,"incomeUnknown":false,"totalEquivalent":0.22043929864009948,"price10":117488987.488952,"costPer10Qalys":117488987.488952,"incomeEquivalentYears":-0.0904077155084504,"combinedEquivalentYears":0.22043929864009948,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"clinical-response-null","label":"clinical response null","overrides":{"response":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":0,"editionQalys":-0.03614500164518022,"allPopulationQalys":-0.03804737015282128,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":false,"totalEquivalent":-0.054370836530268314,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":-0.054370836530268314,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"short-health","label":"short health","overrides":{"T":0.25},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.1373510062516848,"allPopulationQalys":0.14458000658072087,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":false,"totalEquivalent":0.11912517136659671,"price10":217411565.5229375,"costPer10Qalys":217411565.5229375,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":0.11912517136659671,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"one-year-health","label":"one year health","overrides":{"T":1},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.6578390299422798,"allPopulationQalys":0.6924621367813473,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":false,"totalEquivalent":0.6396131950571917,"price10":40491957.01424545,"costPer10Qalys":40491957.01424545,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":0.6396131950571917,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"low-additionality","label":"low additionality","overrides":{"b":0.1},"costUSD":2589919,"exposed":190.8,"union":19.080000000000002,"clinicalPeople":6.105600000000002,"editionQalys":0.050603002303252306,"allPopulationQalys":0.053266318213949795,"incomePathways":[{"id":"changed-households","people":7.6320000000000014,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":183.168,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.07236224535260982,"incomeUnknown":false,"totalEquivalent":-0.021759243049357516,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.07236224535260982,"combinedEquivalentYears":-0.021759243049357516,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"all-additionality","label":"all additionality","overrides":{"b":1},"costUSD":2589919,"exposed":190.8,"union":190.8,"clinicalPeople":61.05600000000001,"editionQalys":0.8313350378391448,"allPopulationQalys":0.8750895135148893,"incomePathways":[{"id":"changed-households","people":76.32000000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":114.48,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09004698604995538,"incomeUnknown":false,"totalEquivalent":0.9213820238891002,"price10":28109068.03964008,"costPer10Qalys":28109068.03964008,"incomeEquivalentYears":0.09004698604995538,"combinedEquivalentYears":0.9213820238891002,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"half-geography","label":"half geography","overrides":{"g":0.25},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.08180184582856576,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.25,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.25,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.004796272338181076,"incomeUnknown":false,"totalEquivalent":0.07700557349038469,"price10":336328772.4002719,"costPer10Qalys":336328772.4002719,"incomeEquivalentYears":-0.004796272338181076,"combinedEquivalentYears":0.07700557349038469,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"no-local-share","label":"no local share","overrides":{"g":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"no-positive-overlap","label":"no positive overlap","overrides":{"overlap":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.0904077155084504,"incomeUnknown":false,"totalEquivalent":0.22043929864009948,"price10":117488987.488952,"costPer10Qalys":117488987.488952,"incomeEquivalentYears":-0.0904077155084504,"combinedEquivalentYears":0.22043929864009948,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"full-positive-overlap","label":"full positive overlap","overrides":{"overlap":1},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":180,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.053597465617798115,"incomeUnknown":false,"totalEquivalent":0.364444479766348,"price10":71064843.72216159,"costPer10Qalys":71064843.72216159,"incomeEquivalentYears":0.053597465617798115,"combinedEquivalentYears":0.364444479766348,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"negative-overlap-zero","label":"negative overlap zero","overrides":{"workGain":-100,"medicalGain":-30,"overlap":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-150,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1847861618930449,"incomeUnknown":false,"totalEquivalent":0.12606085225550498,"price10":205449904.04718608,"costPer10Qalys":205449904.04718608,"incomeEquivalentYears":-0.1847861618930449,"combinedEquivalentYears":0.12606085225550498,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"negative-overlap-one","label":"negative overlap one","overrides":{"workGain":-100,"medicalGain":-30,"overlap":1},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-150,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1847861618930449,"incomeUnknown":false,"totalEquivalent":0.12606085225550498,"price10":205449904.04718608,"costPer10Qalys":205449904.04718608,"incomeEquivalentYears":-0.1847861618930449,"combinedEquivalentYears":0.12606085225550498,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"mixed-resources","label":"mixed resources","overrides":{"medicalGain":30,"workGain":-100},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-105,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.15204693393365953,"incomeUnknown":false,"totalEquivalent":0.15880008021489034,"price10":163093053.63670394,"costPer10Qalys":163093053.63670394,"incomeEquivalentYears":-0.15204693393365953,"combinedEquivalentYears":0.15880008021489034,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"no-access-cost","label":"no access cost","overrides":{"cost":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":100,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.07210987844876476,"incomeUnknown":false,"totalEquivalent":0.38295689259731464,"price10":67629517.84036282,"costPer10Qalys":67629517.84036282,"incomeEquivalentYears":0.07210987844876476,"combinedEquivalentYears":0.38295689259731464,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"high-access-cost","label":"high access cost","overrides":{"cost":50},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.15389896073488768,"incomeUnknown":false,"totalEquivalent":0.1569480534136622,"price10":165017592.9977192,"costPer10Qalys":165017592.9977192,"incomeEquivalentYears":-0.15389896073488768,"combinedEquivalentYears":0.1569480534136622,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"higher-payer-incidence","label":"higher payer incidence","overrides":{"payerLoss":100},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-0.29001600000000005,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.047141920062586926,"incomeUnknown":false,"totalEquivalent":0.26370509408596293,"price10":98212702.67747405,"costPer10Qalys":98212702.67747405,"incomeEquivalentYears":-0.047141920062586926,"combinedEquivalentYears":0.26370509408596293,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"higher-volunteer-opportunity","label":"higher volunteer opportunity","overrides":{"externalCost":100},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-1.45008,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1628079380321043,"incomeUnknown":false,"totalEquivalent":0.14803907611644557,"price10":174948335.80039397,"costPer10Qalys":174948335.80039397,"incomeEquivalentYears":-0.1628079380321043,"combinedEquivalentYears":0.14803907611644557,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"double-cost","label":"double cost","overrides":{"C":5179838},"costUSD":5179838,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":false,"totalEquivalent":0.29262117926346176,"price10":177015143.36856416,"costPer10Qalys":177015143.36856416,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":0.29262117926346176,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"recognized-mixed-community-program-cost","label":"recognized mixed community program cost","overrides":{"C":1396328},"costUSD":1396328,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":false,"totalEquivalent":0.29262117926346176,"price10":47717940.427777946,"costPer10Qalys":47717940.427777946,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":0.29262117926346176,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"half-connections","label":"half connections","overrides":{"N":106},"costUSD":2589919,"exposed":95.4,"union":38.160000000000004,"clinicalPeople":12.211200000000003,"editionQalys":0.15542350707427494,"allPopulationQalys":0.1636036916571315,"incomePathways":[{"id":"changed-households","people":15.264000000000003,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":80.136,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.009112917442544048,"incomeUnknown":false,"totalEquivalent":0.14631058963173088,"price10":177015143.36856416,"costPer10Qalys":177015143.36856416,"incomeEquivalentYears":-0.009112917442544048,"combinedEquivalentYears":0.14631058963173088,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"higher-connections","label":"higher connections","overrides":{"N":318},"costUSD":2589919,"exposed":286.2,"union":114.48,"clinicalPeople":36.6336,"editionQalys":0.46627052122282464,"allPopulationQalys":0.49081107497139437,"incomePathways":[{"id":"changed-households","people":45.792,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":240.408,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.02733875232763215,"incomeUnknown":false,"totalEquivalent":0.4389317688951925,"price10":59005047.78952141,"costPer10Qalys":59005047.78952141,"incomeEquivalentYears":-0.02733875232763215,"combinedEquivalentYears":0.4389317688951925,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"household-deduplication","label":"household deduplication","overrides":{"unique":0.7},"costUSD":2589919,"exposed":148.39999999999998,"union":59.35999999999999,"clinicalPeople":18.9952,"editionQalys":0.24176989989331651,"allPopulationQalys":0.25449463146664897,"incomePathways":[{"id":"changed-households","people":23.744,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":124.65599999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.014175649355068508,"incomeUnknown":false,"totalEquivalent":0.227594250538248,"price10":113795449.3083627,"costPer10Qalys":113795449.3083627,"incomeEquivalentYears":-0.014175649355068508,"combinedEquivalentYears":0.227594250538248,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"no-net-work-gain","label":"no net work gain","overrides":{"workGain":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.0904077155084504,"incomeUnknown":false,"totalEquivalent":0.22043929864009948,"price10":117488987.488952,"costPer10Qalys":117488987.488952,"incomeEquivalentYears":-0.0904077155084504,"combinedEquivalentYears":0.22043929864009948,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"higher-after-cost-work","label":"higher after cost work","overrides":{"workGain":500},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":230,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.08937575820938355,"incomeUnknown":false,"totalEquivalent":0.4002227723579334,"price10":64711934.92417627,"costPer10Qalys":64711934.92417627,"incomeEquivalentYears":0.08937575820938355,"combinedEquivalentYears":0.4002227723579334,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"no-eligible-subgroup","label":"no eligible subgroup","overrides":{"eligible":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":0,"editionQalys":-0.03614500164518022,"allPopulationQalys":-0.03804737015282128,"incomePathways":[{"id":"other-exposed-households","people":190.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.0904077155084504,"incomeUnknown":false,"totalEquivalent":-0.12655271715363062,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.0904077155084504,"combinedEquivalentYears":-0.12655271715363062,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"no-completed-dose","label":"no completed dose","overrides":{"completion":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":0,"editionQalys":-0.03614500164518022,"allPopulationQalys":-0.03804737015282128,"incomePathways":[{"id":"other-exposed-households","people":190.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.0904077155084504,"incomeUnknown":false,"totalEquivalent":-0.12655271715363062,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.0904077155084504,"combinedEquivalentYears":-0.12655271715363062,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"low-clinical-response","label":"low clinical response","overrides":{"response":0.05},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":3.052800000000001,"editionQalys":0.007229000329036044,"allPopulationQalys":0.0076094740305642575,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":false,"totalEquivalent":-0.010996834556052052,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":-0.010996834556052052,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"no-copay-otherwise-paid","label":"no copay otherwise paid","overrides":{"medicalGain":0,"payerLoss":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":false,"totalEquivalent":0.29262117926346176,"price10":88507571.68428208,"costPer10Qalys":88507571.68428208,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":0.29262117926346176,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"three-full-year-mean-cost","label":"three full year mean cost","overrides":{"C":2456468},"costUSD":2456468,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":false,"totalEquivalent":0.29262117926346176,"price10":83947033.71037668,"costPer10Qalys":83947033.71037668,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":0.29262117926346176,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"low-completed-dose","label":"low completed dose","overrides":{"completion":0.1},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":3.052800000000001,"editionQalys":0.007229000329036044,"allPopulationQalys":0.0076094740305642575,"incomePathways":[{"id":"changed-households","people":3.8160000000000007,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":186.984,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.08138498043053013,"incomeUnknown":false,"totalEquivalent":-0.07415598010149409,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.08138498043053013,"combinedEquivalentYears":-0.07415598010149409,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"no-volunteer-opportunity","label":"no volunteer opportunity","overrides":{"externalCost":0},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":24.422400000000007,"editionQalys":0.31084701414854987,"allPopulationQalys":0.327207383314263,"incomePathways":[{"id":"changed-households","people":30.528000000000006,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":160.272,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.018225834885088096,"incomeUnknown":false,"totalEquivalent":0.29262117926346176,"price10":88507571.68428208,"costPer10Qalys":88507571.68428208,"incomeEquivalentYears":-0.018225834885088096,"combinedEquivalentYears":0.29262117926346176,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"id":"full-completed-dose","label":"full completed dose","overrides":{"completion":1},"costUSD":2589919,"exposed":190.8,"union":76.32000000000001,"clinicalPeople":30.528000000000006,"editionQalys":0.39759501809698233,"allPopulationQalys":0.41852107168103403,"incomePathways":[{"id":"changed-households","people":38.160000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":80,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":152.64000000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.95,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public victim support, insurance and other trauma therapy without The Blue Bench.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.0001803647292475119,"incomeUnknown":false,"totalEquivalent":0.39741465336773485,"price10":65169187.34759138,"costPer10Qalys":65169187.34759138,"incomeEquivalentYears":-0.0001803647292475119,"combinedEquivalentYears":0.39741465336773485,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."}],"sensitivity":[{"label":"clinical null","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"financial only","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"zero benefit full burdens","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"no exposure","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"no gift no exposure","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"unknown","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"no recipient resources","pricePer10Qalys":117488987.488952,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"clinical response null","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"short health","pricePer10Qalys":217411565.5229375,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"one year health","pricePer10Qalys":40491957.01424545,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"low additionality","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"all additionality","pricePer10Qalys":28109068.03964008,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"half geography","pricePer10Qalys":336328772.4002719,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"no local share","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"no positive overlap","pricePer10Qalys":117488987.488952,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"full positive overlap","pricePer10Qalys":71064843.72216159,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"negative overlap zero","pricePer10Qalys":205449904.04718608,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"negative overlap one","pricePer10Qalys":205449904.04718608,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"mixed resources","pricePer10Qalys":163093053.63670394,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"no access cost","pricePer10Qalys":67629517.84036282,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"high access cost","pricePer10Qalys":165017592.9977192,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"higher payer incidence","pricePer10Qalys":98212702.67747405,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"higher volunteer opportunity","pricePer10Qalys":174948335.80039397,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"double cost","pricePer10Qalys":177015143.36856416,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"recognized mixed community program cost","pricePer10Qalys":47717940.427777946,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"half connections","pricePer10Qalys":177015143.36856416,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"higher connections","pricePer10Qalys":59005047.78952141,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"household deduplication","pricePer10Qalys":113795449.3083627,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"no net work gain","pricePer10Qalys":117488987.488952,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"higher after cost work","pricePer10Qalys":64711934.92417627,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"no eligible subgroup","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"no completed dose","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"low clinical response","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"no copay otherwise paid","pricePer10Qalys":88507571.68428208,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"three full year mean cost","pricePer10Qalys":83947033.71037668,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"low completed dose","pricePer10Qalys":null,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"no volunteer opportunity","pricePer10Qalys":88507571.68428208,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."},{"label":"full completed dose","pricePer10Qalys":65169187.34759138,"assumptions":"Conditional matched 2024 individual trauma-therapy envelope of 212 clients, not summed crisis calls or overlapping advocacy contacts. Completion, utility, net resources and residence share are judgments. Full recipient costs include other unknown channels."}],"missingInputs":["Unique completed therapy and household overlap","Comparative causal utility and net resources","Measured CBSA patient residence","Allocated clinical cost and next-gift capacity","Other advocacy, crisis and prevention outcomes"]},"sources":[{"id":"services","title":"Current free trauma therapy and service catchment","url":"https://www.thebluebench.org/get-support","publisher":"The Blue Bench","published":null,"retrieved":"2026-10-06"},{"id":"annual","title":"2024 annual therapy and mixed-contact table","url":"https://www.thebluebench.org/s/Annual24_FINAL.pdf","publisher":"The Blue Bench","published":null,"retrieved":"2026-10-06"},{"id":"finance","title":"FY2024 original IRS full expense","url":"https://projects.propublica.org/nonprofits/full_text/202543219349322809/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance-2023","title":"FY2023 original IRS full expense","url":"https://projects.propublica.org/nonprofits/full_text/202443209349325634/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance-2022","title":"FY2022 original IRS full expense","url":"https://projects.propublica.org/nonprofits/full_text/202303199349319840/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"donor","title":"Current recipient giving page","url":"https://www.thebluebench.org/donate","publisher":"The Blue Bench","published":null,"retrieved":"2026-10-06"},{"id":"cg-cost","title":"Health and signed income comparison framework","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-06"}]}