{"edition":"denver","organization":"Struggle of Love Foundation","organizationId":"org:struggle-love","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-07","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":18223905.387167655,"canonicalPriceUSDPerTenEquivalentYears":182239053.87167653,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":18223905.387167655,"canonicalPriceUSDPerTenEquivalentYears":182239053.87167653,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"struggle-love-initial-20261006","costScope":"Full FY2024 organizational expenses, not allocated injury-response or job-placement costs.","geographicAttribution":"Northeast Denver and North Aurora service area is within pinned ten-county Denver CBSA19740; .98 recipient-benefit share is a judgment allowing outside residents.","formula":"Health = incident envelope × patient-per-incident hypothesis × additionality × injury-risk response × finite QALY burden, less full incident-exposure harms. Separate workforce household joint logs include full costs and positive-only overlap; price = 10 × annual cost / (health + signed resource equivalent). A separate 30-person therapy clinical hypothesis adds finite benefit with positive clinical overlap reduction and full client harms; therapy/job household costs jointly logged if overlapping.","counterfactual":"Other community, hospital and public violence response; publicly supported youth placements, ordinary jobs and other family resources.","attribution":"Recipient contribution .2 for injury prevention and job additionality .3 are separate hypotheses; they are not inferred from partner STAR totals.","uncertainty":"Primary pilot trial does not establish injury reduction; recipient injury severity, unique people, net wages, donor capacity and portfolio cost allocation remain unknown.","nativeOutcomes":"105 incident responses; 25 concession-employed youth; ten public placements; 30 therapy completions/discharges; 3,720 volunteer hours in the 2024 report.","inputs":[{"name":"C","value":3006875,"unit":"USD annual","basis":"observed","rationale":"Observed full FY2024 original IRS organizational expenses, no netted event/gaming/inventory additions identified.","sourceIds":["finance"]},{"name":"N","value":105,"unit":"annual shooting incidents responded to, not observed unique patients","basis":"observed","rationale":"Observed 105 shooting incident responses in the 2024 annual report. One exposed patient per incident is a separate explicit hypothesis.","sourceIds":["annual"]},{"name":"patientsPerIncident","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":"therapyN","value":30,"unit":"model parameter","basis":"observed","rationale":"Observed 30 full therapy completions or successful discharges in 2024; completion is not clinical response.","sourceIds":["annual"]},{"name":"therapyB","value":0.2,"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":"therapyQ","value":0.03,"unit":"model parameter","basis":"judgment","rationale":"Judgment 0.03 QALY over one year, 10.95 healthy-day equivalents; original trauma trial measured symptoms, not utilities, and SOL case mix/fidelity is unknown.","sourceIds":["services","cg-cost"]},{"name":"therapyOverlap","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":"therapyCost","value":20,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"therapyJobOverlap","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":"resourceN","value":25,"unit":"model parameter","basis":"observed","rationale":"Observed 25 concession-employed youth; unique household conversion and incremental job probability are judgments.","sourceIds":["annual"]},{"name":"unique","value":0.9,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"b","value":0.2,"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":0.05,"unit":"model parameter","basis":"judgment","rationale":"Judgment 5% risk reduction; original pilot 10.4-point difference had p=.15 and is not transferred as proven efficacy.","sourceIds":["services","cg-cost"]},{"name":"q","value":0.1,"unit":"model parameter","basis":"judgment","rationale":"Judgment 0.1 finite QALY per avoided nonfatal violent injury, not a measured trial utility or mortality benefit.","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":0.98,"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,"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":"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":0.3,"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":500,"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":"medicalGain","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"overlap","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"cost","value":50,"unit":"model parameter","basis":"judgment","rationale":"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":1000,"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":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.16499619242521354,"price10":182239053.87167653,"costPer10Qalys":182239053.87167653,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.16499619242521354,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"negative-therapy-overlap-zero","label":"negative therapy overlap zero","overrides":{"therapyQ":-0.03,"therapyOverlap":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":-0.18,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":-0.09995999999999998,"allPopulationQalys":-0.10199999999999998,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":-0.09960380757478644,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":-0.09960380757478644,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"negative-therapy-overlap-one","label":"negative therapy overlap one","overrides":{"therapyQ":-0.03,"therapyOverlap":1},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":-0.18,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":-0.09995999999999998,"allPopulationQalys":-0.10199999999999998,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":-0.09960380757478644,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":-0.09960380757478644,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"no-therapy-health","label":"no therapy health","overrides":{"therapyQ":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.07644000000000001,"allPopulationQalys":0.07800000000000001,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.07679619242521354,"price10":391539593.96205556,"costPer10Qalys":391539593.96205556,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.07679619242521354,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"therapy-null-alternative","label":"therapy null alternative","overrides":{"therapyB":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.07644000000000001,"allPopulationQalys":0.07800000000000001,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.07679619242521354,"price10":391539593.96205556,"costPer10Qalys":391539593.96205556,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.07679619242521354,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"full-clinical-positive-overlap","label":"full clinical positive overlap","overrides":{"therapyOverlap":1},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.18,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.25284,"allPopulationQalys":0.258,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.2531961924252135,"price10":118756722.65048535,"costPer10Qalys":118756722.65048535,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.2531961924252135,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"all-therapy-job-households-overlap","label":"all therapy job households overlap","overrides":{"therapyJobOverlap":1},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-therapy-overlap-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":180,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-therapy-overlap-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-70,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":4.5,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00036961107681425043,"incomeUnknown":false,"totalEquivalent":0.16500961107681425,"price10":182224234.11447582,"costPer10Qalys":182224234.11447582,"incomeEquivalentYears":0.00036961107681425043,"combinedEquivalentYears":0.16500961107681425,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"zero-therapy-cost","label":"zero therapy cost","overrides":{"therapyCost":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.01359281183852368,"incomeUnknown":false,"totalEquivalent":0.17823281183852369,"price10":168704907.30540594,"costPer10Qalys":168704907.30540594,"incomeEquivalentYears":0.01359281183852368,"combinedEquivalentYears":0.17823281183852369,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0,"therapyQ":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":-0.02646,"allPopulationQalys":-0.027,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":-0.026103807574786468,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":-0.026103807574786468,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"financial-only","label":"financial only","overrides":{"q":0,"therapyQ":0,"harm":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.00035619242521353275,"price10":84417151717.85075,"costPer10Qalys":84417151717.85075,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.00035619242521353275,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"failed-violence-and-job-benefits-full-burdens","label":"failed violence and job benefits full burdens","overrides":{"b":0,"therapyB":0,"success":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":0,"clinicalPeople":0,"editionQalys":-0.02646,"allPopulationQalys":-0.027,"incomePathways":[{"id":"job-only-unchanged","people":22.5,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":-0.040833630068066944,"incomeUnknown":false,"totalEquivalent":-0.06729363006806695,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.040833630068066944,"combinedEquivalentYears":-0.06729363006806695,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0,"resourceN":0,"therapyN":0},"costUSD":3006875,"clinicalExposed":0,"therapyClinical":0,"therapyHouseholds":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 injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"no-gift-no-exposure","label":"no gift no exposure","overrides":{"N":0,"resourceN":0,"therapyN":0,"C":0},"costUSD":0,"clinicalExposed":0,"therapyClinical":0,"therapyHouseholds":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 injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"adverse","label":"adverse","overrides":{"q":-0.1,"workGain":-500},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":-0.04116000000000001,"allPopulationQalys":-0.04200000000000001,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-550,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":-0.1247848374132792,"incomeUnknown":false,"totalEquivalent":-0.1659448374132792,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.1247848374132792,"combinedEquivalentYears":-0.1659448374132792,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"unknown","label":"unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":null,"allPopulationQalys":null,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":null,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"no-injury-risk-reduction","label":"no injury risk reduction","overrides":{"response":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":0,"editionQalys":0.061739999999999996,"allPopulationQalys":0.063,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.062096192425213526,"price10":484228562.5839901,"costPer10Qalys":484228562.5839901,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.062096192425213526,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"pilot-absolute-risk-difference-not-established","label":"pilot absolute risk difference not established","overrides":{"response":0.104},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":2.1839999999999997,"editionQalys":0.27577199999999996,"allPopulationQalys":0.2814,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.27612819242521347,"price10":108894168.81307335,"costPer10Qalys":108894168.81307335,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.27612819242521347,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"half-injury-burden","label":"half injury burden","overrides":{"q":0.05},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.11319000000000001,"allPopulationQalys":0.11550000000000002,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.11354619242521355,"price10":264815132.5708661,"costPer10Qalys":264815132.5708661,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.11354619242521355,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"no-net-job-gain","label":"no net job gain","overrides":{"workGain":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":-0.040833630068066944,"incomeUnknown":false,"totalEquivalent":0.12380636993193306,"price10":242869167.52773997,"costPer10Qalys":242869167.52773997,"incomeEquivalentYears":-0.040833630068066944,"combinedEquivalentYears":0.12380636993193306,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"higher-after-cost-job-gain","label":"higher after cost job gain","overrides":{"workGain":1000},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":450,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.041039362180276436,"incomeUnknown":false,"totalEquivalent":0.20567936218027644,"price10":146192353.38567883,"costPer10Qalys":146192353.38567883,"incomeEquivalentYears":0.041039362180276436,"combinedEquivalentYears":0.20567936218027644,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"no-additional-job","label":"no additional job","overrides":{"success":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":0,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-unchanged","people":22.5,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":-0.040833630068066944,"incomeUnknown":false,"totalEquivalent":0.12380636993193306,"price10":242869167.52773997,"costPer10Qalys":242869167.52773997,"incomeEquivalentYears":-0.040833630068066944,"combinedEquivalentYears":0.12380636993193306,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"no-counterfactual-violence-contribution","label":"no counterfactual violence contribution","overrides":{"b":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":0,"editionQalys":0.061739999999999996,"allPopulationQalys":0.063,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.062096192425213526,"price10":484228562.5839901,"costPer10Qalys":484228562.5839901,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.062096192425213526,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"quarter-attribution","label":"quarter attribution","overrides":{"b":0.25},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.3125,"editionQalys":0.190365,"allPopulationQalys":0.19425,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.19072119242521354,"price10":157658148.09379768,"costPer10Qalys":157658148.09379768,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.19072119242521354,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"longer-health","label":"longer health","overrides":{"T":2},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.17737864077669901,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.35017398058252425,"allPopulationQalys":0.3573203883495145,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.35053017300773776,"price10":85780775.28103764,"costPer10Qalys":85780775.28103764,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.35053017300773776,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"half-geography","label":"half geography","overrides":{"g":0.5},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.084,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.5,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.5,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.5,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00018173082919057618,"incomeUnknown":false,"totalEquivalent":0.08418173082919059,"price10":357188545.588486,"costPer10Qalys":357188545.588486,"incomeEquivalentYears":0.00018173082919057618,"combinedEquivalentYears":0.08418173082919059,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"no-local-share","label":"no local share","overrides":{"g":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"negative-overlap-zero","label":"negative overlap zero","overrides":{"workGain":-100,"overlap":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-150,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":-0.05745426805840804,"incomeUnknown":false,"totalEquivalent":0.10718573194159198,"price10":280529408.6752626,"costPer10Qalys":280529408.6752626,"incomeEquivalentYears":-0.05745426805840804,"combinedEquivalentYears":0.10718573194159198,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"negative-overlap-one","label":"negative overlap one","overrides":{"workGain":-100,"overlap":1},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-150,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":-0.05745426805840804,"incomeUnknown":false,"totalEquivalent":0.10718573194159198,"price10":280529408.6752626,"costPer10Qalys":280529408.6752626,"incomeEquivalentYears":-0.05745426805840804,"combinedEquivalentYears":0.10718573194159198,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"no-positive-overlap","label":"no positive overlap","overrides":{"overlap":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":-0.040833630068066944,"incomeUnknown":false,"totalEquivalent":0.12380636993193306,"price10":242869167.52773997,"costPer10Qalys":242869167.52773997,"incomeEquivalentYears":-0.040833630068066944,"combinedEquivalentYears":0.12380636993193306,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"full-positive-overlap","label":"full positive overlap","overrides":{"overlap":1},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":450,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.041039362180276436,"incomeUnknown":false,"totalEquivalent":0.20567936218027644,"price10":146192353.38567883,"costPer10Qalys":146192353.38567883,"incomeEquivalentYears":0.041039362180276436,"combinedEquivalentYears":0.20567936218027644,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"full-time-burden","label":"full time burden","overrides":{"cost":200},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":-0.08254165510588035,"incomeUnknown":false,"totalEquivalent":0.08209834489411966,"price10":366252815.92191625,"costPer10Qalys":366252815.92191625,"incomeEquivalentYears":-0.08254165510588035,"combinedEquivalentYears":0.08209834489411966,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"no-access-burden","label":"no access burden","overrides":{"cost":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":250,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.02785086548191764,"incomeUnknown":false,"totalEquivalent":0.19249086548191766,"price10":156208711.12361756,"costPer10Qalys":156208711.12361756,"incomeEquivalentYears":0.02785086548191764,"combinedEquivalentYears":0.19249086548191766,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"distinct-employer-displacement","label":"distinct employer displacement","overrides":{"payerLoss":500},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"distinct-employer-provider-households","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-3.3075,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":-0.03271990157865731,"incomeUnknown":false,"totalEquivalent":0.1319200984213427,"price10":227931530.9784163,"costPer10Qalys":227931530.9784163,"incomeEquivalentYears":-0.03271990157865731,"combinedEquivalentYears":0.1319200984213427,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"volunteer-shadow-cost","label":"volunteer shadow cost","overrides":{"C":3118475},"costUSD":3118475,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.16499619242521354,"price10":189002846.3180134,"costPer10Qalys":189002846.3180134,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.16499619242521354,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"full-payer-resource-incidence","label":"full payer resource incidence","overrides":{"externalCost":100},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"distinct-employer-provider-households","people":1000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-2.205,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":-0.021694293791581293,"incomeUnknown":false,"totalEquivalent":0.1429457062084187,"price10":210350844.36995226,"costPer10Qalys":210350844.36995226,"incomeEquivalentYears":-0.021694293791581293,"combinedEquivalentYears":0.1429457062084187,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"household-deduplication","label":"household deduplication","overrides":{"unique":0.5},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":15,"resourceExposed":12.5,"exposed":12.5,"union":3.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":3.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":8.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":15,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00019788468067418602,"incomeUnknown":false,"totalEquivalent":0.1648378846806742,"price10":182414073.42886934,"costPer10Qalys":182414073.42886934,"incomeEquivalentYears":0.00019788468067418602,"combinedEquivalentYears":0.1648378846806742,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"three-full-year-mean-cost","label":"three full year mean cost","overrides":{"C":1842907.6666666667},"costUSD":1842907.6666666667,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.16499619242521354,"price10":111693951.21053998,"costPer10Qalys":111693951.21053998,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.16499619242521354,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"two-year-delay","label":"two year delay","overrides":{"delay":2},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.08483363182203789,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.1551889904797813,"allPopulationQalys":0.15835611273447073,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":2,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":2,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":2,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00033574552287070347,"incomeUnknown":false,"totalEquivalent":0.155524736002652,"price10":193337412.2524617,"costPer10Qalys":193337412.2524617,"incomeEquivalentYears":0.00033574552287070347,"combinedEquivalentYears":0.155524736002652,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"fewer-incident-patients","label":"fewer incident patients","overrides":{"patientsPerIncident":0.5},"costUSD":3006875,"clinicalExposed":52.5,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":0.525,"editionQalys":0.12347999999999999,"allPopulationQalys":0.126,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.12383619242521353,"price10":242810679.26211438,"costPer10Qalys":242810679.26211438,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.12383619242521353,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"higher-process-harm","label":"higher process harm","overrides":{"harm":0.001},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":22.5,"exposed":22.5,"union":6.75,"clinicalPeople":1.05,"editionQalys":0.0588,"allPopulationQalys":0.06,"incomePathways":[{"id":"job-only-changed","people":6.75,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":200,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"job-only-unchanged","people":15.749999999999998,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-50,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]},{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":0.00035619242521353275,"incomeUnknown":false,"totalEquivalent":0.05915619242521353,"price10":508294208.38762623,"costPer10Qalys":508294208.38762623,"incomeEquivalentYears":0.00035619242521353275,"combinedEquivalentYears":0.05915619242521353,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"id":"zero-resource-exposure","label":"zero resource exposure","overrides":{"resourceN":0},"costUSD":3006875,"clinicalExposed":105,"therapyClinical":0.09,"therapyHouseholds":27,"resourceExposed":0,"exposed":0,"union":0,"clinicalPeople":1.05,"editionQalys":0.16464,"allPopulationQalys":0.168,"incomePathways":[{"id":"therapy-only-households","people":27,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-20,"years":1,"editionShare":0.98,"delayYears":0,"discountRate":0.03,"rationale":"Separate employed-youth household resources, after ordinary taxes and benefits; full opportunity costs on all workers. Positive gains alone overlap-adjusted.","counterfactual":"Other youth jobs and family resources without SOL; public placements excluded from central.","sourceIds":["annual","services","cg-cost"]}],"incomeEquivalent":-0.013236619413310148,"incomeUnknown":false,"totalEquivalent":0.15140338058668987,"price10":198600255.050338,"costPer10Qalys":198600255.050338,"incomeEquivalentYears":-0.013236619413310148,"combinedEquivalentYears":0.15140338058668987,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."}],"sensitivity":[{"label":"negative therapy overlap zero","pricePer10Qalys":null,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"negative therapy overlap one","pricePer10Qalys":null,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"no therapy health","pricePer10Qalys":391539593.96205556,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"therapy null alternative","pricePer10Qalys":391539593.96205556,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"full clinical positive overlap","pricePer10Qalys":118756722.65048535,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"all therapy job households overlap","pricePer10Qalys":182224234.11447582,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"zero therapy cost","pricePer10Qalys":168704907.30540594,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"clinical null","pricePer10Qalys":null,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"financial only","pricePer10Qalys":84417151717.85075,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"failed violence and job benefits full burdens","pricePer10Qalys":null,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"no exposure","pricePer10Qalys":null,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"no gift no exposure","pricePer10Qalys":0,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"unknown","pricePer10Qalys":null,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"no injury risk reduction","pricePer10Qalys":484228562.5839901,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"pilot absolute risk difference not established","pricePer10Qalys":108894168.81307335,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"half injury burden","pricePer10Qalys":264815132.5708661,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"no net job gain","pricePer10Qalys":242869167.52773997,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"higher after cost job gain","pricePer10Qalys":146192353.38567883,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"no additional job","pricePer10Qalys":242869167.52773997,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"no counterfactual violence contribution","pricePer10Qalys":484228562.5839901,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"quarter attribution","pricePer10Qalys":157658148.09379768,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"longer health","pricePer10Qalys":85780775.28103764,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"half geography","pricePer10Qalys":357188545.588486,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"no local share","pricePer10Qalys":null,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"negative overlap zero","pricePer10Qalys":280529408.6752626,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"negative overlap one","pricePer10Qalys":280529408.6752626,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"no positive overlap","pricePer10Qalys":242869167.52773997,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"full positive overlap","pricePer10Qalys":146192353.38567883,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"full time burden","pricePer10Qalys":366252815.92191625,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"no access burden","pricePer10Qalys":156208711.12361756,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"distinct employer displacement","pricePer10Qalys":227931530.9784163,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"volunteer shadow cost","pricePer10Qalys":189002846.3180134,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"full payer resource incidence","pricePer10Qalys":210350844.36995226,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"household deduplication","pricePer10Qalys":182414073.42886934,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"three full year mean cost","pricePer10Qalys":111693951.21053998,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"two year delay","pricePer10Qalys":193337412.2524617,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"fewer incident patients","pricePer10Qalys":242810679.26211438,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"higher process harm","pricePer10Qalys":508294208.38762623,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."},{"label":"zero resource exposure","pricePer10Qalys":198600255.050338,"assumptions":"Conditional injury-response and concession-workforce channels, plus a separate completed-therapy hypothesis, not whole SOL portfolio. Injury risk, one exposed person per incident, QALY magnitude and job additionality/net resources are judgments. Pilot hospital RCT did not establish a significant effect; all exposures retain negative costs and harms."}],"missingInputs":["Unique injured people and measured clinical burden per incident.","Counterfactual net earnings after taxes, public benefits and displacement.","Therapy, food and wider coalition causal effects and cost allocations.","Current donor-funded additional service capacity.","Direct utility and active-provider comparative effect of completed SOL counseling."]},"sources":[{"id":"finance","title":"FY2024 original IRS return","url":"https://projects.propublica.org/nonprofits/full_text/202512959349302271/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-07"},{"id":"finance23","title":"FY2023 original IRS return","url":"https://projects.propublica.org/nonprofits/full_text/202403169349306655/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-07"},{"id":"finance22","title":"FY2022 original IRS return","url":"https://projects.propublica.org/nonprofits/full_text/202341299349301614/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-07"},{"id":"annual","title":"2024 original annual report","url":"https://www.struggleoflovefoundation.org/_files/ugd/808b5a_912bdbd6086f4c5ea401c53fe9c8fb02.pdf","publisher":"Struggle of Love Foundation","published":null,"retrieved":"2026-10-07"},{"id":"services","title":"Current recipient and giving route","url":"https://www.struggleoflovefoundation.org/","publisher":"Struggle of Love Foundation","published":null,"retrieved":"2026-10-07"},{"id":"trial","title":"Original youth injury pilot randomized trial","url":"https://pubmed.ncbi.nlm.nih.gov/31645229/","publisher":"Snider et al., CJEM","published":null,"retrieved":"2026-10-07"},{"id":"cg-cost","title":"Coefficient Giving cost-effectiveness framework","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-07"},{"id":"therapy-trial","title":"Original trauma psychotherapy randomized trial","url":"https://pubmed.ncbi.nlm.nih.gov/12182270/","publisher":"Resick et al., Journal of Consulting and Clinical Psychology","published":null,"retrieved":"2026-10-07"}]}