{"edition":"denver","organization":"Maria Droste Counseling Center","organizationId":"ein:84-1182130","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-06","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":3079035.2786765224,"canonicalPriceUSDPerTenEquivalentYears":30790352.786765225,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":3079035.2786765224,"canonicalPriceUSDPerTenEquivalentYears":30790352.786765225,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"maria-droste-initial-20261006","costScope":"Whole recipient FY2024 full recognized annual cost against FY2025 outpatient unique-client reference; deliberately unmatched vintage and partial benefit scope. Other training/community benefits unknown, not zero; no marginal gift claim.","geographicAttribution":"Pinned ten-county CBSA19740; statewide telehealth means .8 Denver share is a judgment, not office-based attribution. .9 household deduplication is also judged.","formula":"Exposed=N×unique; incremental union=exposed×b; health=(union×response×q×discounted finite duration − exposed×harm×onset discount)×Denver share. Income=0.5×joint household log net resources with positive-only overlap and full access costs, plus distinct payer losses localized once. Better-life price=10×cost/(health+signed income equivalent).","counterfactual":"Medicaid/private insurance, public behavioral-health clinics, other counseling providers and household support without this recipient.","attribution":".35 incremental uptake and .5 clinical response are unmeasured initial hypotheses, not satisfaction rates or causal recovery measurements.","uncertainty":"Cost/output vintage mismatch, no county distribution, untreated comparison, actual fees/time, sustained utility or after-tax household work changes. All are explicit hypotheses with null/adverse sensitivities.","nativeOutcomes":"2025 primary report: 675 unique outpatient clients, 155 community clients and 10,619 sessions; 2024 session statistics are not unique completed outpatient clients.","inputs":[{"name":"C","value":3487726,"unit":"USD annual","basis":"observed","rationale":"Observed original IRS full functional expenses plus netted direct event expenses; no event amount in Droste FY2024. Cost scope is full recipient annual work, not a marginal-gift forecast.","sourceIds":["finance"]},{"name":"N","value":675,"unit":"annual participant household-equivalent hypothesis","basis":"judgment","rationale":"675 unique outpatient clients reported for2025; not675 unique households or matchedFY2024 delivered cohort.","sourceIds":["services","cg-cost"]},{"name":"unique","value":0.9,"unit":"model parameter","basis":"judgment","rationale":".9 deduplicated household/clinical unit proxy; household overlap unknown.","sourceIds":["services","cg-cost"]},{"name":"b","value":0.35,"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":0.5,"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":"q","value":0.04,"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":0.8,"unit":"model parameter","basis":"judgment","rationale":".8 Denver resident share is unmeasured judgment given statewide care.","sourceIds":["services","cg-cost"]},{"name":"delay","value":0.1,"unit":"model parameter","basis":"judgment","rationale":".1 years engagement onset shared by health and access/resource periods.","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":0.0005,"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":0.118,"unit":"model parameter","basis":"judgment","rationale":".118 adult/caregiver resource response fraction is a59%adult×.2 judgment, not observed work outcomes.","sourceIds":["services","cg-cost"]},{"name":"workGain","value":500,"unit":"model parameter","basis":"judgment","rationale":"500 net disposable annual resources after tax/benefit/work costs, not gross wages.","sourceIds":["services","cg-cost"]},{"name":"medicalGain","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":"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":50,"unit":"model parameter","basis":"judgment","rationale":"50 incremental fee/access/time cost on all exposed household proxies; not all therapy charges duplicated.","sourceIds":["services","cg-cost"]},{"name":"baseline","value":30000,"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":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.32096332225785146,"incomeUnknown":false,"totalEquivalent":1.1327333675433389,"price10":30790352.786765225,"costPer10Qalys":30790352.786765225,"incomeEquivalentYears":-0.32096332225785146,"combinedEquivalentYears":1.1327333675433389,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":-0.2422827816335317,"allPopulationQalys":-0.3028534770419146,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.32096332225785146,"incomeUnknown":false,"totalEquivalent":-0.5632461038913832,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.32096332225785146,"combinedEquivalentYears":-0.5632461038913832,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"financial-only","label":"financial only","overrides":{"q":0,"harm":0},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.32096332225785146,"incomeUnknown":false,"totalEquivalent":-0.32096332225785146,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.32096332225785146,"combinedEquivalentYears":-0.32096332225785146,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"zero-benefit-full-burdens","label":"zero benefit full burdens","overrides":{"b":0},"costUSD":3487726,"exposed":607.5,"union":0,"clinicalPeople":0,"editionQalys":-0.2422827816335317,"allPopulationQalys":-0.3028534770419146,"incomePathways":[{"id":"other-exposed-households","people":607.5,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.40414151428043815,"incomeUnknown":false,"totalEquivalent":-0.6464242959139699,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.40414151428043815,"combinedEquivalentYears":-0.6464242959139699,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0},"costUSD":3487726,"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 finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"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 finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"adverse","label":"adverse","overrides":{"q":-0.02,"workGain":-500,"harm":0.005},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":-3.2708175520526783,"allPopulationQalys":-4.0885219400658475,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-550,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.5726013664908948,"incomeUnknown":false,"totalEquivalent":-3.843418918543573,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.5726013664908948,"combinedEquivalentYears":-3.843418918543573,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"unknown","label":"unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":null,"allPopulationQalys":null,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.32096332225785146,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.32096332225785146,"combinedEquivalentYears":null,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"no-resources","label":"no resources","overrides":{"workGain":0,"medicalGain":0},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.40414151428043804,"incomeUnknown":false,"totalEquivalent":1.0495551755207522,"price10":33230515.94947844,"costPer10Qalys":33230515.94947844,"incomeEquivalentYears":-0.40414151428043804,"combinedEquivalentYears":1.0495551755207522,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"clinical-response-null","label":"clinical response null","overrides":{"response":0},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":0,"editionQalys":-0.2422827816335317,"allPopulationQalys":-0.3028534770419146,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.32096332225785146,"incomeUnknown":false,"totalEquivalent":-0.5632461038913832,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.32096332225785146,"combinedEquivalentYears":-0.5632461038913832,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"short-health","label":"short health","overrides":{"T":0.25},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":0.6057069540838292,"allPopulationQalys":0.7571336926047865,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.32096332225785146,"incomeUnknown":false,"totalEquivalent":0.2847436318259778,"price10":122486532.10026969,"costPer10Qalys":122486532.10026969,"incomeEquivalentYears":-0.32096332225785146,"combinedEquivalentYears":0.2847436318259778,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"one-year-health","label":"one year health","overrides":{"T":1},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":3.149676161235912,"allPopulationQalys":3.93709520154489,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.32096332225785146,"incomeUnknown":false,"totalEquivalent":2.8287128389780607,"price10":12329728.037222836,"costPer10Qalys":12329728.037222836,"incomeEquivalentYears":-0.32096332225785146,"combinedEquivalentYears":2.8287128389780607,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"low-additionality","label":"low additionality","overrides":{"b":0.1},"costUSD":3487726,"exposed":607.5,"union":60.75,"clinicalPeople":30.375,"editionQalys":0.2422827816335317,"allPopulationQalys":0.3028534770419146,"incomePathways":[{"id":"changed-households","people":7.1685,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":600.3315,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.38037631655969906,"incomeUnknown":false,"totalEquivalent":-0.13809353492616736,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.38037631655969906,"combinedEquivalentYears":-0.13809353492616736,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"all-additionality","label":"all additionality","overrides":{"b":1},"costUSD":3487726,"exposed":607.5,"union":607.5,"clinicalPeople":303.75,"editionQalys":4.603372851037102,"allPopulationQalys":5.7542160637963775,"incomePathways":[{"id":"changed-households","people":71.685,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":535.815,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1664895370730478,"incomeUnknown":false,"totalEquivalent":4.436883313964055,"price10":7860756.6465027295,"costPer10Qalys":7860756.6465027295,"incomeEquivalentYears":-0.1664895370730478,"combinedEquivalentYears":4.436883313964055,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"half-geography","label":"half geography","overrides":{"g":0.5},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":0.9085604311257438,"allPopulationQalys":1.8171208622514876,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.5,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.5,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.20060207641115715,"incomeUnknown":false,"totalEquivalent":0.7079583547145867,"price10":49264564.45882437,"costPer10Qalys":49264564.45882437,"incomeEquivalentYears":-0.20060207641115715,"combinedEquivalentYears":0.7079583547145867,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"no-local-share","label":"no local share","overrides":{"g":0},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"no-positive-overlap","label":"no positive overlap","overrides":{"overlap":0},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.40414151428043804,"incomeUnknown":false,"totalEquivalent":1.0495551755207522,"price10":33230515.94947844,"costPer10Qalys":33230515.94947844,"incomeEquivalentYears":-0.40414151428043804,"combinedEquivalentYears":1.0495551755207522,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"full-positive-overlap","label":"full positive overlap","overrides":{"overlap":1},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":450,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.23847086097012496,"incomeUnknown":false,"totalEquivalent":1.2152258288310653,"price10":28700229.35041522,"costPer10Qalys":28700229.35041522,"incomeEquivalentYears":-0.23847086097012496,"combinedEquivalentYears":1.2152258288310653,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"negative-overlap-zero","label":"negative overlap zero","overrides":{"workGain":-500,"overlap":0},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-550,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.5726013664908948,"incomeUnknown":false,"totalEquivalent":0.8810953233102955,"price10":39583980.390413746,"costPer10Qalys":39583980.390413746,"incomeEquivalentYears":-0.5726013664908948,"combinedEquivalentYears":0.8810953233102955,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"negative-overlap-one","label":"negative overlap one","overrides":{"workGain":-500,"overlap":1},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-550,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.5726013664908948,"incomeUnknown":false,"totalEquivalent":0.8810953233102955,"price10":39583980.390413746,"costPer10Qalys":39583980.390413746,"incomeEquivalentYears":-0.5726013664908948,"combinedEquivalentYears":0.8810953233102955,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"mixed-resources","label":"mixed resources","overrides":{"medicalGain":300,"workGain":-300},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.4543823506123407,"incomeUnknown":false,"totalEquivalent":0.9993143391888495,"price10":34901190.37850504,"costPer10Qalys":34901190.37850504,"incomeEquivalentYears":-0.4543823506123407,"combinedEquivalentYears":0.9993143391888495,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"no-access-cost","label":"no access cost","overrides":{"cost":0},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":250,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.08304013534612464,"incomeUnknown":false,"totalEquivalent":1.5367368251473148,"price10":22695662.282093484,"costPer10Qalys":22695662.282093484,"incomeEquivalentYears":0.08304013534612464,"combinedEquivalentYears":1.5367368251473148,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"high-access-cost","label":"high access cost","overrides":{"cost":200},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.5370315253349887,"incomeUnknown":false,"totalEquivalent":-0.08333483553379839,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.5370315253349887,"combinedEquivalentYears":-0.08333483553379839,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"payer-transfer-loss","label":"payer transfer loss","overrides":{"payerLoss":1000},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-2.0071800000000004,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.5210929168752223,"incomeUnknown":false,"totalEquivalent":0.932603772925968,"price10":37397725.60706618,"costPer10Qalys":37397725.60706618,"incomeEquivalentYears":-0.5210929168752223,"combinedEquivalentYears":0.932603772925968,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"external-care-cost","label":"external care cost","overrides":{"externalCost":100},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-4.86,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.8055524369374335,"incomeUnknown":false,"totalEquivalent":0.6481442528637568,"price10":53810953.11097571,"costPer10Qalys":53810953.11097571,"incomeEquivalentYears":-0.8055524369374335,"combinedEquivalentYears":0.6481442528637568,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"double-cost","label":"double cost","overrides":{"C":6975452},"costUSD":6975452,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.32096332225785146,"incomeUnknown":false,"totalEquivalent":1.1327333675433389,"price10":61580705.57353045,"costPer10Qalys":61580705.57353045,"incomeEquivalentYears":-0.32096332225785146,"combinedEquivalentYears":1.1327333675433389,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"program-recognized-cost","label":"program recognized cost","overrides":{"C":2378708},"costUSD":2378708,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.32096332225785146,"incomeUnknown":false,"totalEquivalent":1.1327333675433389,"price10":20999716.86328018,"costPer10Qalys":20999716.86328018,"incomeEquivalentYears":-0.32096332225785146,"combinedEquivalentYears":1.1327333675433389,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"half-cohort","label":"half cohort","overrides":{"N":337.5},"costUSD":3487726,"exposed":303.75,"union":106.3125,"clinicalPeople":53.15625,"editionQalys":0.7268483449005951,"allPopulationQalys":0.9085604311257439,"incomePathways":[{"id":"changed-households","people":12.544875,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":291.205125,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.16048166112892573,"incomeUnknown":false,"totalEquivalent":0.5663666837716694,"price10":61580705.57353045,"costPer10Qalys":61580705.57353045,"incomeEquivalentYears":-0.16048166112892573,"combinedEquivalentYears":0.5663666837716694,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"all-reported-2025-clients","label":"all reported 2025 clients","overrides":{"N":830},"costUSD":3487726,"exposed":747,"union":261.45,"clinicalPeople":130.725,"editionQalys":1.7875085222740559,"allPopulationQalys":2.23438565284257,"incomePathways":[{"id":"changed-households","people":30.851099999999995,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":716.1489,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.39466601107261734,"incomeUnknown":false,"totalEquivalent":1.3928425112014384,"price10":25040347.14586329,"costPer10Qalys":25040347.14586329,"incomeEquivalentYears":-0.39466601107261734,"combinedEquivalentYears":1.3928425112014384,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"household-deduplication","label":"household deduplication","overrides":{"unique":0.7},"costUSD":3487726,"exposed":472.49999999999994,"union":165.37499999999997,"clinicalPeople":82.68749999999999,"editionQalys":1.130652980956481,"allPopulationQalys":1.4133162261956012,"incomePathways":[{"id":"changed-households","people":19.514249999999997,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":452.98574999999994,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.24963813953388447,"incomeUnknown":false,"totalEquivalent":0.8810148414225965,"price10":39587596.44012674,"costPer10Qalys":39587596.44012674,"incomeEquivalentYears":-0.24963813953388447,"combinedEquivalentYears":0.8810148414225965,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"no-net-work-gain","label":"no net work gain","overrides":{"workGain":0},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.40414151428043804,"incomeUnknown":false,"totalEquivalent":1.0495551755207522,"price10":33230515.94947844,"costPer10Qalys":33230515.94947844,"incomeEquivalentYears":-0.40414151428043804,"combinedEquivalentYears":1.0495551755207522,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"id":"higher-net-work-gain","label":"higher net work gain","overrides":{"workGain":1500},"costUSD":3487726,"exposed":607.5,"union":212.625,"clinicalPeople":106.3125,"editionQalys":1.4536966898011903,"allPopulationQalys":1.8171208622514878,"incomePathways":[{"id":"changed-households","people":25.08975,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":700,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":582.41025,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.8,"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":"Medicaid, private insurance, public behavioral health clinics and other counseling providers without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.15665291631600667,"incomeUnknown":false,"totalEquivalent":1.2970437734851836,"price10":26889809.513740677,"costPer10Qalys":26889809.513740677,"incomeEquivalentYears":-0.15665291631600667,"combinedEquivalentYears":1.2970437734851836,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."}],"sensitivity":[{"label":"clinical null","pricePer10Qalys":null,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"financial only","pricePer10Qalys":null,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"zero benefit full burdens","pricePer10Qalys":null,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"no exposure","pricePer10Qalys":null,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"no gift no exposure","pricePer10Qalys":null,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"unknown","pricePer10Qalys":null,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"no resources","pricePer10Qalys":33230515.94947844,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"clinical response null","pricePer10Qalys":null,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"short health","pricePer10Qalys":122486532.10026969,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"one year health","pricePer10Qalys":12329728.037222836,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"low additionality","pricePer10Qalys":null,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"all additionality","pricePer10Qalys":7860756.6465027295,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"half geography","pricePer10Qalys":49264564.45882437,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"no local share","pricePer10Qalys":null,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"no positive overlap","pricePer10Qalys":33230515.94947844,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"full positive overlap","pricePer10Qalys":28700229.35041522,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"negative overlap zero","pricePer10Qalys":39583980.390413746,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"negative overlap one","pricePer10Qalys":39583980.390413746,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"mixed resources","pricePer10Qalys":34901190.37850504,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"no access cost","pricePer10Qalys":22695662.282093484,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"high access cost","pricePer10Qalys":null,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"payer transfer loss","pricePer10Qalys":37397725.60706618,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"external care cost","pricePer10Qalys":53810953.11097571,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"double cost","pricePer10Qalys":61580705.57353045,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"program recognized cost","pricePer10Qalys":20999716.86328018,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"half cohort","pricePer10Qalys":61580705.57353045,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"all reported 2025 clients","pricePer10Qalys":25040347.14586329,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"household deduplication","pricePer10Qalys":39587596.44012674,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"no net work gain","pricePer10Qalys":33230515.94947844,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."},{"label":"higher net work gain","pricePer10Qalys":26889809.513740677,"assumptions":"Conditional finite outpatient therapy-access reference pairing FY2024 annual cost with FY2025 native unique clients; utility, uptake, net resources and donor response not measured."}],"missingInputs":["Matched FY2025 full annual expenses","Unique households and county residence","Causal clinical utility/duration versus alternatives","Net fees/time/work/tax-benefit and external payer resources","Allocated outpatient and next-gift capacity"]},"sources":[{"id":"services","title":"Current intake, insurance alternatives and sliding fees","url":"https://www.mariadroste.org/getting-started/","publisher":"Maria Droste Counseling Center","published":null,"retrieved":"2026-10-06"},{"id":"identity","title":"Current legal recipient and direct donation route","url":"https://www.mariadroste.org/engage/support-donate/","publisher":"Maria Droste Counseling Center","published":null,"retrieved":"2026-10-06"},{"id":"annual2025","title":"2025 primary annual report and unique outpatient clients","url":"https://www.mariadroste.org/wp-content/uploads/2026/02/MDCC-Annual-Report-2025-v004.pdf","publisher":"Maria Droste Counseling Center","published":null,"retrieved":"2026-10-06"},{"id":"annual2024","title":"2024 primary annual report and EHR scope","url":"https://www.mariadroste.org/wp-content/uploads/2025/08/MDCC-2024-Annual-Report.pdf","publisher":"Maria Droste Counseling Center","published":null,"retrieved":"2026-10-06"},{"id":"finance","title":"Original FY2024 IRS return","url":"https://projects.propublica.org/nonprofits/full_text/202532059349300843/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance2023","title":"Original FY2023 IRS return","url":"https://projects.propublica.org/nonprofits/full_text/202412119349301266/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance2022","title":"Original FY2022 IRS return","url":"https://projects.propublica.org/nonprofits/full_text/202312349349301201/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"cg-cost","title":"Health and logarithmic income comparison methodology","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-06"}]}