{"edition":"denver","organization":"Second Wind Fund","organizationId":"org:second-wind-fund","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-06","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":1343448.5105267162,"canonicalPriceUSDPerTenEquivalentYears":13434485.105267163,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":1343448.5105267162,"canonicalPriceUSDPerTenEquivalentYears":13434485.105267163,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"second-wind-fund-initial-20261006","costScope":"Full statewide FY2025 recognized annual cost; partial finite therapy and caregiver channel, unmeasured navigation/prevention effects are unknown rather than zero. Not allocated Denver spend or a next-gift forecast.","geographicAttribution":"Pinned ten-county Denver CBSA19740; .6 beneficiary share is judgment because no county-resident distribution was found. Office location is not beneficiary geography.","formula":"Exposed=N×unique; incremental union=exposed×b; health=(union×response×q×discounted finite duration − exposed×harm×onset discount)×Denver share. Income=0.5×joint household log net resources with positive-only overlap and full access costs, plus distinct payer losses localized once. Better-life price=10×cost/(health+signed income equivalent).","counterfactual":"Medicaid, private insurance, I Matter free youth therapy, other providers and household support without recipient-funded access.","attribution":"N500, .5 additionality and .4 clinical response are explicit initial hypotheses; cumulative service reach and referral targets do not identify them.","uncertainty":"Clinical utility/duration, annual unique youth, sibling overlap, caregiver net resources, volunteer economic costs, alternative care and gift expansion remain unmeasured.","nativeOutcomes":"Current cumulative reach 10,000 youth since2002 and 12-session funding cap; original FY2025 return 12–20 sessions. No verified annual completed cohort.","inputs":[{"name":"C","value":1939720,"unit":"USD annual","basis":"observed","rationale":"Observed original IRS full functional expenses plus netted direct event expenses; no event amount in Droste FY2024. Cost scope is full recipient annual work, not a marginal-gift forecast.","sourceIds":["finance"]},{"name":"N","value":500,"unit":"annual participant household-equivalent hypothesis","basis":"judgment","rationale":"500 annual youth is a conditional judgment, not cumulative 10,000 divided by years.","sourceIds":["services","cg-cost"]},{"name":"unique","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":"b","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":"response","value":0.4,"unit":"model parameter","basis":"judgment","rationale":".4 symptom response hypothesis, not a recipient clinical measurement.","sourceIds":["services","cg-cost"]},{"name":"q","value":0.05,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"T","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"g","value":0.6,"unit":"model parameter","basis":"judgment","rationale":".6 Denver household share is unmeasured judgment.","sourceIds":["services","cg-cost"]},{"name":"delay","value":0.1,"unit":"model parameter","basis":"judgment","rationale":".1 years engagement onset shared by health and access-resource periods.","sourceIds":["services","cg-cost"]},{"name":"r","value":0.03,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"harm","value":0.0005,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"success","value":0.2,"unit":"model parameter","basis":"judgment","rationale":".2 adult caregiver resource-response probability, not child earnings.","sourceIds":["services","cg-cost"]},{"name":"workGain","value":1000,"unit":"model parameter","basis":"judgment","rationale":"1000 net disposable caregiver resources after tax/benefit/work costs, unmeasured hypothesis.","sourceIds":["services","cg-cost"]},{"name":"medicalGain","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"overlap","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"cost","value":30,"unit":"model parameter","basis":"judgment","rationale":"30 incremental net access/time burden on all exposed households, not a retail therapy bill.","sourceIds":["services","cg-cost"]},{"name":"baseline","value":30000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerLoss","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"externalCost","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerPeople","value":10000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerBaseline","value":50000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09782104992739882,"incomeUnknown":false,"totalEquivalent":1.443836503447019,"price10":13434485.105267163,"costPer10Qalys":13434485.105267163,"incomeEquivalentYears":0.09782104992739882,"combinedEquivalentYears":1.443836503447019,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":-0.14955727261329116,"allPopulationQalys":-0.24926212102215195,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09782104992739882,"incomeUnknown":false,"totalEquivalent":-0.05173622268589234,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.09782104992739882,"combinedEquivalentYears":-0.05173622268589234,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"financial-only","label":"financial only","overrides":{"q":0,"harm":0},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09782104992739882,"incomeUnknown":false,"totalEquivalent":0.09782104992739882,"price10":198292698.9067924,"costPer10Qalys":198292698.9067924,"incomeEquivalentYears":0.09782104992739882,"combinedEquivalentYears":0.09782104992739882,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"zero-benefit-full-burdens","label":"zero benefit full burdens","overrides":{"b":0},"costUSD":1939720,"exposed":500,"union":0,"clinicalPeople":0,"editionQalys":-0.14955727261329116,"allPopulationQalys":-0.24926212102215195,"incomePathways":[{"id":"other-exposed-households","people":500,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.14963210113944125,"incomeUnknown":false,"totalEquivalent":-0.2991893737527324,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.14963210113944125,"combinedEquivalentYears":-0.2991893737527324,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0},"costUSD":1939720,"exposed":0,"union":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"no-gift-no-exposure","label":"no gift no exposure","overrides":{"N":0,"C":0},"costUSD":0,"exposed":0,"union":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"adverse","label":"adverse","overrides":{"q":-0.02,"workGain":-500,"harm":0.005},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":-2.093801816586076,"allPopulationQalys":-3.489669694310127,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-530,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.401248521524027,"incomeUnknown":false,"totalEquivalent":-2.495050338110103,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.401248521524027,"combinedEquivalentYears":-2.495050338110103,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"unknown","label":"unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":null,"allPopulationQalys":null,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09782104992739882,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.09782104992739882,"combinedEquivalentYears":null,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"no-resources","label":"no resources","overrides":{"workGain":0,"medicalGain":0},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.14963210113944125,"incomeUnknown":false,"totalEquivalent":1.196383352380179,"price10":16213197.852853509,"costPer10Qalys":16213197.852853509,"incomeEquivalentYears":-0.14963210113944125,"combinedEquivalentYears":1.196383352380179,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"clinical-response-null","label":"clinical response null","overrides":{"response":0},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":0,"editionQalys":-0.14955727261329116,"allPopulationQalys":-0.24926212102215195,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09782104992739882,"incomeUnknown":false,"totalEquivalent":-0.05173622268589234,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.09782104992739882,"combinedEquivalentYears":-0.05173622268589234,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"short-health","label":"short health","overrides":{"T":0.25},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":0.5982290904531645,"allPopulationQalys":0.9970484840886076,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09782104992739882,"incomeUnknown":false,"totalEquivalent":0.6960501403805633,"price10":27867532.63119039,"costPer10Qalys":27867532.63119039,"incomeEquivalentYears":0.09782104992739882,"combinedEquivalentYears":0.6960501403805633,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"one-year-health","label":"one year health","overrides":{"T":1},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":2.8415881796525313,"allPopulationQalys":4.735980299420886,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09782104992739882,"incomeUnknown":false,"totalEquivalent":2.93940922957993,"price10":6599013.095829479,"costPer10Qalys":6599013.095829479,"incomeEquivalentYears":0.09782104992739882,"combinedEquivalentYears":2.93940922957993,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"low-additionality","label":"low additionality","overrides":{"b":0.1},"costUSD":1939720,"exposed":500,"union":50,"clinicalPeople":20,"editionQalys":0.14955727261329116,"allPopulationQalys":0.24926212102215195,"incomePathways":[{"id":"changed-households","people":10,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":490,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.10014147092607326,"incomeUnknown":false,"totalEquivalent":0.0494158016872179,"price10":392530310.9069535,"costPer10Qalys":392530310.9069535,"incomeEquivalentYears":-0.10014147092607326,"combinedEquivalentYears":0.0494158016872179,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"all-additionality","label":"all additionality","overrides":{"b":1},"costUSD":1939720,"exposed":500,"union":500,"clinicalPeople":200,"editionQalys":2.8415881796525313,"allPopulationQalys":4.735980299420886,"incomePathways":[{"id":"changed-households","people":100,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":400,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.3452742009942389,"incomeUnknown":false,"totalEquivalent":3.18686238064677,"price10":6086613.629065262,"costPer10Qalys":6086613.629065262,"incomeEquivalentYears":0.3452742009942389,"combinedEquivalentYears":3.18686238064677,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"half-geography","label":"half geography","overrides":{"g":0.5},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.1216795445996837,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.5,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.5,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.08151754160616569,"incomeUnknown":false,"totalEquivalent":1.2031970862058494,"price10":16121382.126320595,"costPer10Qalys":16121382.126320595,"incomeEquivalentYears":0.08151754160616569,"combinedEquivalentYears":1.2031970862058494,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"no-local-share","label":"no local share","overrides":{"g":0},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"no-positive-overlap","label":"no positive overlap","overrides":{"overlap":0},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.14963210113944125,"incomeUnknown":false,"totalEquivalent":1.196383352380179,"price10":16213197.852853509,"costPer10Qalys":16213197.852853509,"incomeEquivalentYears":-0.14963210113944125,"combinedEquivalentYears":1.196383352380179,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"full-positive-overlap","label":"full positive overlap","overrides":{"overlap":1},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":970,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.3412464638923831,"incomeUnknown":false,"totalEquivalent":1.6872619174120034,"price10":11496258.997981938,"costPer10Qalys":11496258.997981938,"incomeEquivalentYears":0.3412464638923831,"combinedEquivalentYears":1.6872619174120034,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"negative-overlap-zero","label":"negative overlap zero","overrides":{"workGain":-500,"overlap":0},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-530,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.401248521524027,"incomeUnknown":false,"totalEquivalent":0.9447669319955933,"price10":20531201.233967908,"costPer10Qalys":20531201.233967908,"incomeEquivalentYears":-0.401248521524027,"combinedEquivalentYears":0.9447669319955933,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"negative-overlap-one","label":"negative overlap one","overrides":{"workGain":-500,"overlap":1},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-530,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.401248521524027,"incomeUnknown":false,"totalEquivalent":0.9447669319955933,"price10":20531201.233967908,"costPer10Qalys":20531201.233967908,"incomeEquivalentYears":-0.401248521524027,"combinedEquivalentYears":0.9447669319955933,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"mixed-resources","label":"mixed resources","overrides":{"medicalGain":300,"workGain":-300},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-180,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.22467353936557022,"incomeUnknown":false,"totalEquivalent":1.12134191415405,"price10":17298202.943420175,"costPer10Qalys":17298202.943420175,"incomeEquivalentYears":-0.22467353936557022,"combinedEquivalentYears":1.12134191415405,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"no-access-cost","label":"no access cost","overrides":{"cost":0},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":500,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.24720773180246036,"incomeUnknown":false,"totalEquivalent":1.5932231853220806,"price10":12174816.547173664,"costPer10Qalys":12174816.547173664,"incomeEquivalentYears":0.24720773180246036,"combinedEquivalentYears":1.5932231853220806,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"high-access-cost","label":"high access cost","overrides":{"cost":200},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":300,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-200,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.7515337075382164,"incomeUnknown":false,"totalEquivalent":0.5944817459814039,"price10":32628756.275733937,"costPer10Qalys":32628756.275733937,"incomeEquivalentYears":-0.7515337075382164,"combinedEquivalentYears":0.5944817459814039,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"payer-transfer-loss","label":"payer transfer loss","overrides":{"payerLoss":1000},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-3,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.2013024690944939,"incomeUnknown":false,"totalEquivalent":1.1447129844251265,"price10":16945033.61446647,"costPer10Qalys":16945033.61446647,"incomeEquivalentYears":-0.2013024690944939,"combinedEquivalentYears":1.1447129844251265,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"external-care-cost","label":"external care cost","overrides":{"externalCost":100},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-3,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.2013024690944939,"incomeUnknown":false,"totalEquivalent":1.1447129844251265,"price10":16945033.61446647,"costPer10Qalys":16945033.61446647,"incomeEquivalentYears":-0.2013024690944939,"combinedEquivalentYears":1.1447129844251265,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"double-cost","label":"double cost","overrides":{"C":3879440},"costUSD":3879440,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09782104992739882,"incomeUnknown":false,"totalEquivalent":1.443836503447019,"price10":26868970.210534327,"costPer10Qalys":26868970.210534327,"incomeEquivalentYears":0.09782104992739882,"combinedEquivalentYears":1.443836503447019,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"program-recognized-cost","label":"program recognized cost","overrides":{"C":1490719},"costUSD":1490719,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.09782104992739882,"incomeUnknown":false,"totalEquivalent":1.443836503447019,"price10":10324707.793722168,"costPer10Qalys":10324707.793722168,"incomeEquivalentYears":0.09782104992739882,"combinedEquivalentYears":1.443836503447019,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"annual-cohort-250","label":"annual cohort 250","overrides":{"N":250},"costUSD":1939720,"exposed":250,"union":125,"clinicalPeople":50,"editionQalys":0.6730077267598101,"allPopulationQalys":1.1216795445996837,"incomePathways":[{"id":"changed-households","people":25,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":225,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.04891052496369941,"incomeUnknown":false,"totalEquivalent":0.7219182517235095,"price10":26868970.210534327,"costPer10Qalys":26868970.210534327,"incomeEquivalentYears":0.04891052496369941,"combinedEquivalentYears":0.7219182517235095,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"annual-cohort-1000","label":"annual cohort 1000","overrides":{"N":1000},"costUSD":1939720,"exposed":1000,"union":500,"clinicalPeople":200,"editionQalys":2.6920309070392405,"allPopulationQalys":4.486718178398735,"incomePathways":[{"id":"changed-households","people":100,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":900,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.19564209985479764,"incomeUnknown":false,"totalEquivalent":2.887673006894038,"price10":6717242.552633582,"costPer10Qalys":6717242.552633582,"incomeEquivalentYears":0.19564209985479764,"combinedEquivalentYears":2.887673006894038,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"household-deduplication","label":"household deduplication","overrides":{"unique":0.7},"costUSD":1939720,"exposed":350,"union":175,"clinicalPeople":70,"editionQalys":0.9422108174637343,"allPopulationQalys":1.570351362439557,"incomePathways":[{"id":"changed-households","people":35,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":470,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":315,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.06847473494917912,"incomeUnknown":false,"totalEquivalent":1.0106855524129135,"price10":19192121.578953087,"costPer10Qalys":19192121.578953087,"incomeEquivalentYears":0.06847473494917912,"combinedEquivalentYears":1.0106855524129135,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"lower-net-work-gain","label":"lower net work gain","overrides":{"workGain":250},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":95,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.0873839164565257,"incomeUnknown":false,"totalEquivalent":1.2586315370630945,"price10":15411341.150136482,"costPer10Qalys":15411341.150136482,"incomeEquivalentYears":-0.0873839164565257,"combinedEquivalentYears":1.2586315370630945,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"id":"higher-net-work-gain","label":"higher net work gain","overrides":{"workGain":2000},"costUSD":1939720,"exposed":500,"union":250,"clinicalPeople":100,"editionQalys":1.3460154535196203,"allPopulationQalys":2.2433590891993673,"incomePathways":[{"id":"changed-households","people":50,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":970,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":450,"annualIncomeBeforeUSD":30000,"annualIncomeGainUSD":-30,"years":1,"editionShare":0.6,"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":"Insurance, Medicaid, public free therapy, other charities and household support without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.3412464638923831,"incomeUnknown":false,"totalEquivalent":1.6872619174120034,"price10":11496258.997981938,"costPer10Qalys":11496258.997981938,"incomeEquivalentYears":0.3412464638923831,"combinedEquivalentYears":1.6872619174120034,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."}],"sensitivity":[{"label":"clinical null","pricePer10Qalys":null,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"financial only","pricePer10Qalys":198292698.9067924,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"zero benefit full burdens","pricePer10Qalys":null,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"no exposure","pricePer10Qalys":null,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"no gift no exposure","pricePer10Qalys":null,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"unknown","pricePer10Qalys":null,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"no resources","pricePer10Qalys":16213197.852853509,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"clinical response null","pricePer10Qalys":null,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"short health","pricePer10Qalys":27867532.63119039,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"one year health","pricePer10Qalys":6599013.095829479,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"low additionality","pricePer10Qalys":392530310.9069535,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"all additionality","pricePer10Qalys":6086613.629065262,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"half geography","pricePer10Qalys":16121382.126320595,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"no local share","pricePer10Qalys":null,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"no positive overlap","pricePer10Qalys":16213197.852853509,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"full positive overlap","pricePer10Qalys":11496258.997981938,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"negative overlap zero","pricePer10Qalys":20531201.233967908,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"negative overlap one","pricePer10Qalys":20531201.233967908,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"mixed resources","pricePer10Qalys":17298202.943420175,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"no access cost","pricePer10Qalys":12174816.547173664,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"high access cost","pricePer10Qalys":32628756.275733937,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"payer transfer loss","pricePer10Qalys":16945033.61446647,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"external care cost","pricePer10Qalys":16945033.61446647,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"double cost","pricePer10Qalys":26868970.210534327,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"program recognized cost","pricePer10Qalys":10324707.793722168,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"annual cohort 250","pricePer10Qalys":26868970.210534327,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"annual cohort 1000","pricePer10Qalys":6717242.552633582,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"household deduplication","pricePer10Qalys":19192121.578953087,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"lower net work gain","pricePer10Qalys":15411341.150136482,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."},{"label":"higher net work gain","pricePer10Qalys":11496258.997981938,"assumptions":"Conditional finite annual therapy-access reference; utility, uptake, net resources and donor response not measured."}],"missingInputs":["Annual completed unique youth and household deduplication","County residence and treatment dose","Causal symptom utility and persistence versus alternatives","Net caregiver resources and payer/provider opportunity cost","Restricted next-gift expansion and volunteer costs"]},"sources":[{"id":"services","title":"Current family services and public alternatives","url":"https://www.thesecondwindfund.org/for-families","publisher":"Second Wind Fund","published":null,"retrieved":"2026-10-06"},{"id":"identity","title":"Recipient and direct donation route","url":"https://www.thesecondwindfund.org/donate","publisher":"Second Wind Fund","published":null,"retrieved":"2026-10-06"},{"id":"finance","title":"Original FY2025 IRS return","url":"https://projects.propublica.org/nonprofits/full_text/202641349349303484/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance2024","title":"Original FY2024 IRS return","url":"https://projects.propublica.org/nonprofits/full_text/202510429349301506/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance2023","title":"Original FY2023 IRS return","url":"https://projects.propublica.org/nonprofits/full_text/202401309349302410/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"cg-cost","title":"Health and logarithmic income comparison methodology","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-06"}]}