{"edition":"denver","organization":"Savio","organizationId":"ein:84-0570279","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-06","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":19214172.757858668,"canonicalPriceUSDPerTenEquivalentYears":192141727.57858667,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":19214172.757858668,"canonicalPriceUSDPerTenEquivalentYears":192141727.57858667,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"savio-initial-acceptance-correction-20261006","costScope":"Full calendar FY2025 IRS functional expense; netted event expenses blank. Only partial MST benefit reference; other channels unknown.","geographicAttribution":"Judged .55 share of MST client households inside ten-county Denver CBSA19740. Statewide programs and Colorado Springs/Western Slope reach prevent assigning all beneficiaries to Denver.","formula":"Health = (N patients × b × eligible × completion × response × q × finite discounted duration − full exposed patient harm) × local share. Completed eligible households jointly log net caregiver resources and full home-session costs; all negatives and distinct payer incidence retained. Price = 10 × C / combined health and income equivalents.","counterfactual":"County/Medicaid contracted care, other family treatment and justice services without Savio; home access and fidelity may differ.","attribution":"Judged .25 incremental additionality against publicly funded substitute providers, completion .8 and response .4. Native enrollment is not causal outcome.","uncertainty":"Clinical utility, duration, completion, family overlap, actual substitute provision, caregiver gain, local share and next-gift capacity unmeasured. Other programs unknown, not zero.","nativeOutcomes":"Original FY2025 reports 520 MST clients, not completed households; other native program categories are not added.","inputs":[{"name":"C","value":14274461,"unit":"USD annual","basis":"observed","rationale":"Observed full FY2025 original functional expenses $14,274,461; netted event direct costs blank.","sourceIds":["finance"]},{"name":"N","value":520,"unit":"annual observed treatment client envelope","basis":"observed","rationale":"Observed FY2025 MST client envelope 520; household conversion and dose are separate judgments.","sourceIds":["annual"]},{"name":"unique","value":0.9,"unit":"model parameter","basis":"judgment","rationale":"Judged .9 client-to-household uniqueness; caregiver resources cannot be assigned to overlapping children twice.","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":0.25,"unit":"model parameter","basis":"judgment","rationale":"Judged .25 incremental care against public contracts and alternate providers; not treatment-model efficacy.","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":0.04,"unit":"model parameter","basis":"judgment","rationale":"Judged .04 annual utility (14.6 healthy-day-equivalents) among clinical responders in an incremental access-gap regime, not trial-calibrated. Active-care START II QALYs showed no significant superiority; null regime retained.","sourceIds":["services","cg-cost"]},{"name":"T","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":"g","value":0.55,"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 engagement start for care and access costs/resources together.","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":250,"unit":"model parameter","basis":"judgment","rationale":"Judged $250 net caregiver household gain after taxes, benefits, childcare and work costs; no child gross or lifetime wages.","sourceIds":["services","cg-cost"]},{"name":"medicalGain","value":0,"unit":"model parameter","basis":"judgment","rationale":"Judged zero actual otherwise-paid copay avoidance, not retail service value.","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":30,"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":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":false,"totalEquivalent":0.7429131183470646,"price10":192141727.57858667,"costPer10Qalys":192141727.57858667,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":0.7429131183470646,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"active-public-alternative-clinical-and-resource-null","label":"active public alternative clinical and resource null","overrides":{"q":0,"workGain":0,"medicalGain":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":-0.05703117328986838,"allPopulationQalys":-0.10369304234521522,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1926247145334534,"incomeUnknown":false,"totalEquivalent":-0.24965588782332176,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.1926247145334534,"combinedEquivalentYears":-0.24965588782332176,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"clinical-patient-unit-no-household-reduction","label":"clinical patient unit no household reduction","overrides":{"unique":0.5},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":260,"exposed":260,"union":65,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":26,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":234,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.06253026722275604,"incomeUnknown":false,"totalEquivalent":0.7929373321252695,"price10":180020039.68889812,"costPer10Qalys":180020039.68889812,"incomeEquivalentYears":-0.06253026722275604,"combinedEquivalentYears":0.7929373321252695,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":-0.05703117328986838,"allPopulationQalys":-0.10369304234521522,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":false,"totalEquivalent":-0.16958565429082922,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":-0.16958565429082922,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"financial-only","label":"financial only","overrides":{"q":0,"harm":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":false,"totalEquivalent":-0.11255448100096085,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":-0.11255448100096085,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"zero-benefit-full-burdens","label":"zero benefit full burdens","overrides":{"b":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":0,"clinicalPeople":0,"editionQalys":-0.05703117328986838,"allPopulationQalys":-0.10369304234521522,"incomePathways":[{"id":"other-exposed-households","people":468,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1926247145334534,"incomeUnknown":false,"totalEquivalent":-0.24965588782332176,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.1926247145334534,"combinedEquivalentYears":-0.24965588782332176,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0},"costUSD":14274461,"clinicalExposed":0,"resourceExposed":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 FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"no-gift-no-exposure","label":"no gift no exposure","overrides":{"N":0,"C":0},"costUSD":0,"clinicalExposed":0,"resourceExposed":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 FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"adverse","label":"adverse","overrides":{"q":-0.02,"workGain":-500,"harm":0.005},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":-1.8820287185656561,"allPopulationQalys":-3.4218703973921016,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-530,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.5179974707297452,"incomeUnknown":false,"totalEquivalent":-2.400026189295401,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.5179974707297452,"combinedEquivalentYears":-2.400026189295401,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"unknown","label":"unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":null,"allPopulationQalys":null,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"no-recipient-resources","label":"no recipient resources","overrides":{"workGain":0,"medicalGain":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1926247145334534,"incomeUnknown":false,"totalEquivalent":0.6628428848145721,"price10":215352104.20178574,"costPer10Qalys":215352104.20178574,"incomeEquivalentYears":-0.1926247145334534,"combinedEquivalentYears":0.6628428848145721,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"clinical-response-null","label":"clinical response null","overrides":{"response":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":0,"editionQalys":-0.05703117328986838,"allPopulationQalys":-0.10369304234521522,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":false,"totalEquivalent":-0.16958565429082922,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":-0.16958565429082922,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"short-health","label":"short health","overrides":{"T":0.25},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.1710935198696051,"allPopulationQalys":0.3110791270356456,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":false,"totalEquivalent":0.058539038868644255,"price10":2438451548.8938007,"costPer10Qalys":2438451548.8938007,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":0.058539038868644255,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"one-year-health","label":"one year health","overrides":{"T":1},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":false,"totalEquivalent":0.7429131183470646,"price10":192141727.57858667,"costPer10Qalys":192141727.57858667,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":0.7429131183470646,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"low-additionality","label":"low additionality","overrides":{"b":0.1},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":46.800000000000004,"clinicalPeople":16.64,"editionQalys":0.3079683357652892,"allPopulationQalys":0.5599424286641621,"incomePathways":[{"id":"changed-households","people":18.720000000000002,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":449.28,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1605966211204564,"incomeUnknown":false,"totalEquivalent":0.1473717146448328,"price10":968602491.6247722,"costPer10Qalys":968602491.6247722,"incomeEquivalentYears":-0.1605966211204564,"combinedEquivalentYears":0.1473717146448328,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"all-additionality","label":"all additionality","overrides":{"b":1},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":468,"clinicalPeople":166.4,"editionQalys":3.592963917261707,"allPopulationQalys":6.532661667748558,"incomePathways":[{"id":"changed-households","people":187.20000000000002,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":280.79999999999995,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.1276562195965168,"incomeUnknown":false,"totalEquivalent":3.720620136858224,"price10":38365811.27589574,"costPer10Qalys":38365811.27589574,"incomeEquivalentYears":0.1276562195965168,"combinedEquivalentYears":3.720620136858224,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"half-geography","label":"half geography","overrides":{"g":0.25},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.388848908794557,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.05116112772770948,"incomeUnknown":false,"totalEquivalent":0.33768778106684755,"price10":422711800.67289066,"costPer10Qalys":422711800.67289066,"incomeEquivalentYears":-0.05116112772770948,"combinedEquivalentYears":0.33768778106684755,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"no-local-share","label":"no local share","overrides":{"g":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"no-positive-overlap","label":"no positive overlap","overrides":{"overlap":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1926247145334534,"incomeUnknown":false,"totalEquivalent":0.6628428848145721,"price10":215352104.20178574,"costPer10Qalys":215352104.20178574,"incomeEquivalentYears":-0.1926247145334534,"combinedEquivalentYears":0.6628428848145721,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"full-positive-overlap","label":"full positive overlap","overrides":{"overlap":1},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":220,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.032980779456029424,"incomeUnknown":false,"totalEquivalent":0.8224868198919961,"price10":173552458.8938025,"costPer10Qalys":173552458.8938025,"incomeEquivalentYears":-0.032980779456029424,"combinedEquivalentYears":0.8224868198919961,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"negative-overlap-zero","label":"negative overlap zero","overrides":{"workGain":-100,"medicalGain":-30,"overlap":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-160,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.2764311826712552,"incomeUnknown":false,"totalEquivalent":0.5790364166767703,"price10":246520954.2764957,"costPer10Qalys":246520954.2764957,"incomeEquivalentYears":-0.2764311826712552,"combinedEquivalentYears":0.5790364166767703,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"negative-overlap-one","label":"negative overlap one","overrides":{"workGain":-100,"medicalGain":-30,"overlap":1},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-160,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.2764311826712552,"incomeUnknown":false,"totalEquivalent":0.5790364166767703,"price10":246520954.2764957,"costPer10Qalys":246520954.2764957,"incomeEquivalentYears":-0.2764311826712552,"combinedEquivalentYears":0.5790364166767703,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"mixed-resources","label":"mixed resources","overrides":{"medicalGain":30,"workGain":-100},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-115,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.24735926944017445,"incomeUnknown":false,"totalEquivalent":0.6081083299078511,"price10":234735495.27208516,"costPer10Qalys":234735495.27208516,"incomeEquivalentYears":-0.24735926944017445,"combinedEquivalentYears":0.6081083299078511,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"no-access-cost","label":"no access cost","overrides":{"cost":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":125,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.07995050156692621,"incomeUnknown":false,"totalEquivalent":0.9354181009149517,"price10":152599794.53078634,"costPer10Qalys":152599794.53078634,"incomeEquivalentYears":0.07995050156692621,"combinedEquivalentYears":0.9354181009149517,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"high-access-cost","label":"high access cost","overrides":{"cost":50},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":75,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.2410517655089577,"incomeUnknown":false,"totalEquivalent":0.6144158338390678,"price10":232325734.6870209,"costPer10Qalys":232325734.6870209,"incomeEquivalentYears":-0.2410517655089577,"combinedEquivalentYears":0.6144158338390678,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"higher-payer-incidence","label":"higher payer incidence","overrides":{"payerLoss":100},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-0.2574,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.13821857504083634,"incomeUnknown":false,"totalEquivalent":0.7172490243071892,"price10":199016806.10563534,"costPer10Qalys":199016806.10563534,"incomeEquivalentYears":-0.13821857504083634,"combinedEquivalentYears":0.7172490243071892,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"higher-volunteer-opportunity","label":"higher volunteer opportunity","overrides":{"externalCost":100},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-2.0592,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.3178709327498821,"incomeUnknown":false,"totalEquivalent":0.5375966665981434,"price10":265523614.39157212,"costPer10Qalys":265523614.39157212,"incomeEquivalentYears":-0.3178709327498821,"combinedEquivalentYears":0.5375966665981434,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"double-cost","label":"double cost","overrides":{"C":28548922},"costUSD":28548922,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":false,"totalEquivalent":0.7429131183470646,"price10":384283455.15717334,"costPer10Qalys":384283455.15717334,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":0.7429131183470646,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"recognized-mixed-community-program-cost","label":"recognized mixed community program cost","overrides":{"C":7093017},"costUSD":7093017,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":false,"totalEquivalent":0.7429131183470646,"price10":95475726.90305322,"costPer10Qalys":95475726.90305322,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":0.7429131183470646,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"half-connections","label":"half connections","overrides":{"N":260},"costUSD":14274461,"clinicalExposed":260,"resourceExposed":234,"exposed":234,"union":58.5,"clinicalPeople":20.8,"editionQalys":0.42773379967401276,"allPopulationQalys":0.777697817589114,"incomePathways":[{"id":"changed-households","people":23.400000000000002,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":210.6,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.05627724050048043,"incomeUnknown":false,"totalEquivalent":0.3714565591735323,"price10":384283455.15717334,"costPer10Qalys":384283455.15717334,"incomeEquivalentYears":-0.05627724050048043,"combinedEquivalentYears":0.3714565591735323,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"higher-connections","label":"higher connections","overrides":{"N":780},"costUSD":14274461,"clinicalExposed":780,"resourceExposed":702,"exposed":702,"union":175.5,"clinicalPeople":62.400000000000006,"editionQalys":1.2832013990220386,"allPopulationQalys":2.3330934527673426,"incomePathways":[{"id":"changed-households","people":70.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":631.8,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.16883172150144127,"incomeUnknown":false,"totalEquivalent":1.1143696775205973,"price10":128094485.05239105,"costPer10Qalys":128094485.05239105,"incomeEquivalentYears":-0.16883172150144127,"combinedEquivalentYears":1.1143696775205973,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"household-deduplication","label":"household deduplication","overrides":{"unique":0.7},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":364,"exposed":364,"union":91,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":36.4,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":327.6,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.08754237411185847,"incomeUnknown":false,"totalEquivalent":0.767925225236167,"price10":185883475.77213714,"costPer10Qalys":185883475.77213714,"incomeEquivalentYears":-0.08754237411185847,"combinedEquivalentYears":0.767925225236167,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"no-net-work-gain","label":"no net work gain","overrides":{"workGain":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1926247145334534,"incomeUnknown":false,"totalEquivalent":0.6628428848145721,"price10":215352104.20178574,"costPer10Qalys":215352104.20178574,"incomeEquivalentYears":-0.1926247145334534,"combinedEquivalentYears":0.6628428848145721,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"higher-after-cost-work","label":"higher after cost work","overrides":{"workGain":500},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":220,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.032980779456029424,"incomeUnknown":false,"totalEquivalent":0.8224868198919961,"price10":173552458.8938025,"costPer10Qalys":173552458.8938025,"incomeEquivalentYears":-0.032980779456029424,"combinedEquivalentYears":0.8224868198919961,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"no-eligible-subgroup","label":"no eligible subgroup","overrides":{"eligible":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":0,"editionQalys":-0.05703117328986838,"allPopulationQalys":-0.10369304234521522,"incomePathways":[{"id":"other-exposed-households","people":468,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1926247145334534,"incomeUnknown":false,"totalEquivalent":-0.24965588782332176,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.1926247145334534,"combinedEquivalentYears":-0.24965588782332176,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"no-completed-dose","label":"no completed dose","overrides":{"completion":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":0,"editionQalys":-0.05703117328986838,"allPopulationQalys":-0.10369304234521522,"incomePathways":[{"id":"other-exposed-households","people":468,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.1926247145334534,"incomeUnknown":false,"totalEquivalent":-0.24965588782332176,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.1926247145334534,"combinedEquivalentYears":-0.24965588782332176,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"low-clinical-response","label":"low clinical response","overrides":{"response":0.05},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":5.2,"editionQalys":0.057031173289868356,"allPopulationQalys":0.10369304234521519,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":false,"totalEquivalent":-0.0555233077110925,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":-0.0555233077110925,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"no-copay-otherwise-paid","label":"no copay otherwise paid","overrides":{"medicalGain":0,"payerLoss":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":false,"totalEquivalent":0.7429131183470646,"price10":192141727.57858667,"costPer10Qalys":192141727.57858667,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":0.7429131183470646,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"three-full-year-mean-cost","label":"three full year mean cost","overrides":{"C":13716789.333333334},"costUSD":13716789.333333334,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":false,"totalEquivalent":0.7429131183470646,"price10":184635174.61977702,"costPer10Qalys":184635174.61977702,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":0.7429131183470646,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"low-completed-dose","label":"low completed dose","overrides":{"completion":0.1},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":5.2,"editionQalys":0.057031173289868356,"allPopulationQalys":0.10369304234521519,"incomePathways":[{"id":"changed-households","people":5.8500000000000005,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":462.15,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.18261593534189183,"incomeUnknown":false,"totalEquivalent":-0.12558476205202346,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.18261593534189183,"combinedEquivalentYears":-0.12558476205202346,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"no-volunteer-opportunity","label":"no volunteer opportunity","overrides":{"externalCost":0},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":41.6,"editionQalys":0.8554675993480255,"allPopulationQalys":1.555395635178228,"incomePathways":[{"id":"changed-households","people":46.800000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":421.2,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11255448100096085,"incomeUnknown":false,"totalEquivalent":0.7429131183470646,"price10":192141727.57858667,"costPer10Qalys":192141727.57858667,"incomeEquivalentYears":-0.11255448100096085,"combinedEquivalentYears":0.7429131183470646,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"id":"full-completed-dose","label":"full completed dose","overrides":{"completion":1},"costUSD":14274461,"clinicalExposed":520,"resourceExposed":468,"exposed":468,"union":117,"clinicalPeople":52,"editionQalys":1.083592292507499,"allPopulationQalys":1.970167804559089,"incomePathways":[{"id":"changed-households","people":58.5,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":409.5,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.55,"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":"County/Medicaid contracted care, other family therapy and justice services without Savio.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.0925369226178377,"incomeUnknown":false,"totalEquivalent":0.9910553698896613,"price10":144032931.29413387,"costPer10Qalys":144032931.29413387,"incomeEquivalentYears":-0.0925369226178377,"combinedEquivalentYears":0.9910553698896613,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."}],"sensitivity":[{"label":"active public alternative clinical and resource null","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"clinical patient unit no household reduction","pricePer10Qalys":180020039.68889812,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"clinical null","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"financial only","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"zero benefit full burdens","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"no exposure","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"no gift no exposure","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"unknown","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"no recipient resources","pricePer10Qalys":215352104.20178574,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"clinical response null","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"short health","pricePer10Qalys":2438451548.8938007,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"one year health","pricePer10Qalys":192141727.57858667,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"low additionality","pricePer10Qalys":968602491.6247722,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"all additionality","pricePer10Qalys":38365811.27589574,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"half geography","pricePer10Qalys":422711800.67289066,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"no local share","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"no positive overlap","pricePer10Qalys":215352104.20178574,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"full positive overlap","pricePer10Qalys":173552458.8938025,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"negative overlap zero","pricePer10Qalys":246520954.2764957,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"negative overlap one","pricePer10Qalys":246520954.2764957,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"mixed resources","pricePer10Qalys":234735495.27208516,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"no access cost","pricePer10Qalys":152599794.53078634,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"high access cost","pricePer10Qalys":232325734.6870209,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"higher payer incidence","pricePer10Qalys":199016806.10563534,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"higher volunteer opportunity","pricePer10Qalys":265523614.39157212,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"double cost","pricePer10Qalys":384283455.15717334,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"recognized mixed community program cost","pricePer10Qalys":95475726.90305322,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"half connections","pricePer10Qalys":384283455.15717334,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"higher connections","pricePer10Qalys":128094485.05239105,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"household deduplication","pricePer10Qalys":185883475.77213714,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"no net work gain","pricePer10Qalys":215352104.20178574,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"higher after cost work","pricePer10Qalys":173552458.8938025,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"no eligible subgroup","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"no completed dose","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"low clinical response","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"no copay otherwise paid","pricePer10Qalys":192141727.57858667,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"three full year mean cost","pricePer10Qalys":184635174.61977702,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"low completed dose","pricePer10Qalys":null,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"no volunteer opportunity","pricePer10Qalys":192141727.57858667,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."},{"label":"full completed dose","pricePer10Qalys":144032931.29413387,"assumptions":"Conditional FY2025 MST client envelope, not summed statewide families or completed successes. Clinical utility, household deduplication, completion, public-provider additionality and caregiver resources are hypotheses. Full annual costs include unknown other channels."}],"missingInputs":["Completed unique MST households and fidelity","Controlled recipient effects and utility","Net caregiver resources and payer incidence","Measured Denver resident share","Allocated MST cost and current unrestricted gift capacity"]},"sources":[{"id":"services","title":"Current home-based adolescent care and public billing","url":"https://www.saviohouse.org/adolescent-services","publisher":"Savio","published":null,"retrieved":"2026-10-06"},{"id":"annual","title":"FY2025 original MST client and other program envelope","url":"https://projects.propublica.org/nonprofits/full_text/202602089349301020/IRS990","publisher":"Savio","published":null,"retrieved":"2026-10-06"},{"id":"finance","title":"FY2025 original annual full expenses","url":"https://projects.propublica.org/nonprofits/full_text/202602089349301020/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance-2024","title":"FY2024 original annual expenses","url":"https://projects.propublica.org/nonprofits/full_text/202511429349300521/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance-2023","title":"FY2023 original annual expenses","url":"https://projects.propublica.org/nonprofits/full_text/202401919349300020/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"annual-report","title":"2025 annual broad statewide reach and separate financial total","url":"https://www.saviohouse.org/s/2025-Savio-Annual-Report-web.pdf","publisher":"Savio","published":null,"retrieved":"2026-10-06"},{"id":"donor","title":"Current legal recipient and greatest-need donation route","url":"https://www.saviohouse.org/general-donation","publisher":"Savio","published":null,"retrieved":"2026-10-06"},{"id":"cg-cost","title":"Health and signed net income comparison framework","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-06"},{"id":"mst-trial","title":"Original randomized MST versus active usual-care trial","url":"https://pubmed.ncbi.nlm.nih.gov/29307527/","publisher":"Savio","published":null,"retrieved":"2026-10-06"},{"id":"mst-economic","title":"Original START II EQ-5D clinical/economic summary","url":"https://www.ncbi.nlm.nih.gov/books/NBK557327/","publisher":"Savio","published":null,"retrieved":"2026-10-06"}]}