{"edition":"denver","organization":"Tennyson Center for Children","organizationId":"ein:61-1458290","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-07","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":70615463.84163615,"canonicalPriceUSDPerTenEquivalentYears":706154638.4163616,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":70615463.84163615,"canonicalPriceUSDPerTenEquivalentYears":706154638.4163616,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"tennyson-center-initial-20261006","costScope":"Full latest FY2025 recipient expenses plus netted fundraising costs; partial school benefit reference and observed school-only recognized-cost sensitivity.","geographicAttribution":"Denver school benefits use judged .9resident share within ten-county CBSA19740, not headquarters or all statewide community clients.","formula":"Health=(Npatients × compatible clinical subgroup × dose × provider contribution × finite expected clinical utility − full patient harms) × local share. Household resources use N × household grouping with gated caregiver gains; same-year full costs and gains jointly logged, distinct payer costs localized once. Price=10C/(health+signed resource equivalent).","counterfactual":"Publicly funded special-education placements, other trauma/family therapists and covered services without Tennyson integration.","attribution":"Judged .2incremental recipient contribution versus active alternatives, independent of clinical-compatible subgroup and dose; no automatic next-gift expansion.","uncertainty":"Local utility, fidelity, completed dose, parent net earnings, household duplication, geographic share and omitted portfolio channels remain unknown.","nativeOutcomes":"FY2025 school/day-treatment served63children,17community-school transitions; nearly1000children and families overall is mixed units and not summed.","inputs":[{"name":"C","value":11829871,"unit":"USD annual","basis":"observed","rationale":"Observed original FY2025 full functional expense11,658,674 plus171,197 netted event expenses.","sourceIds":["finance"]},{"name":"N","value":63,"unit":"annual school-served student envelope, not completed clinical dose","basis":"observed","rationale":"Observed FY2025 report school-served envelope63children; no claim63unique completed clinical treatments.","sourceIds":["annual"]},{"name":"unique","value":0.9,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"eligible","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Judged .5clinical-compatible trauma subgroup; mixed autism/IDD program and no measured PTSD case share.","sourceIds":["services","cg-cost"]},{"name":"completion","value":1,"unit":"model parameter","basis":"judgment","rationale":"One as a conditional delivered school-therapy envelope; no measured completed specialist dose, with zero/low-dose sensitivity.","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":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":"q","value":0.03,"unit":"model parameter","basis":"judgment","rationale":"Judged .03one-year QALY per additional compatible clinical beneficiary,10.95healthy-day equivalents. Original child-trauma trial measures symptoms, not utilities; not universal .04therapy.","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":0.9,"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":"delay","value":0,"unit":"model parameter","basis":"judgment","rationale":"Current-year therapy/household access period, shared health/resources start; no delay-capitalized immediate cost.","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":0.0001,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"success","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"workGain","value":500,"unit":"model parameter","basis":"judgment","rationale":"Judged500net caregiver household resources after taxes/benefit withdrawals/work and childcare costs; no child wages.","sourceIds":["services","cg-cost"]},{"name":"medicalGain","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"overlap","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"cost","value":10,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"baseline","value":20000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerLoss","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"externalCost","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerPeople","value":10000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerBaseline","value":50000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.003095218364775415,"incomeUnknown":false,"totalEquivalent":0.1675252183647754,"price10":706154638.4163616,"costPer10Qalys":706154638.4163616,"incomeEquivalentYears":0.003095218364775415,"combinedEquivalentYears":0.1675252183647754,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":-0.0056700000000000006,"allPopulationQalys":-0.0063,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.003095218364775415,"incomeUnknown":false,"totalEquivalent":-0.0025747816352245856,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.003095218364775415,"combinedEquivalentYears":-0.0025747816352245856,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"financial-only","label":"financial only","overrides":{"q":0,"harm":0},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.003095218364775415,"incomeUnknown":false,"totalEquivalent":0.003095218364775415,"price10":38219826861.41874,"costPer10Qalys":38219826861.41874,"incomeEquivalentYears":0.003095218364775415,"combinedEquivalentYears":0.003095218364775415,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"active-alternative-null","label":"active alternative null","overrides":{"q":0,"workGain":0},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":-0.0056700000000000006,"allPopulationQalys":-0.0063,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.012760690438523833,"incomeUnknown":false,"totalEquivalent":-0.018430690438523835,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.012760690438523833,"combinedEquivalentYears":-0.018430690438523835,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"failed-benefit-full-burdens","label":"failed benefit full burdens","overrides":{"b":0},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":0,"clinicalPeople":0,"editionQalys":-0.0056700000000000006,"allPopulationQalys":-0.0063,"incomePathways":[{"id":"other-exposed-households","people":56.7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.012760690438523833,"incomeUnknown":false,"totalEquivalent":-0.018430690438523835,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.012760690438523833,"combinedEquivalentYears":-0.018430690438523835,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0},"costUSD":11829871,"clinicalExposed":0,"resourceExposed":0,"exposed":0,"union":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"no-gift-no-exposure","label":"no gift no exposure","overrides":{"N":0,"C":0},"costUSD":0,"clinicalExposed":0,"resourceExposed":0,"exposed":0,"union":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"adverse","label":"adverse","overrides":{"q":-0.03,"workGain":-500},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":-0.17577,"allPopulationQalys":-0.1953,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-510,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.04507624803063852,"incomeUnknown":false,"totalEquivalent":-0.22084624803063851,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.04507624803063852,"combinedEquivalentYears":-0.22084624803063851,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"unknown","label":"unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":null,"allPopulationQalys":null,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.003095218364775415,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0.003095218364775415,"combinedEquivalentYears":null,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"no-eligible-subgroup","label":"no eligible subgroup","overrides":{"eligible":0},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":0,"editionQalys":-0.0056700000000000006,"allPopulationQalys":-0.0063,"incomePathways":[{"id":"other-exposed-households","people":56.7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.012760690438523833,"incomeUnknown":false,"totalEquivalent":-0.018430690438523835,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.012760690438523833,"combinedEquivalentYears":-0.018430690438523835,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"no-completed-dose","label":"no completed dose","overrides":{"completion":0},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":0,"editionQalys":-0.0056700000000000006,"allPopulationQalys":-0.0063,"incomePathways":[{"id":"other-exposed-households","people":56.7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.012760690438523833,"incomeUnknown":false,"totalEquivalent":-0.018430690438523835,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.012760690438523833,"combinedEquivalentYears":-0.018430690438523835,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"clinical-response-null","label":"clinical response null","overrides":{"response":0},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":0,"editionQalys":-0.0056700000000000006,"allPopulationQalys":-0.0063,"incomePathways":[{"id":"other-exposed-households","people":56.7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.012760690438523833,"incomeUnknown":false,"totalEquivalent":-0.018430690438523835,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.012760690438523833,"combinedEquivalentYears":-0.018430690438523835,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"lower-utility","label":"lower utility","overrides":{"q":0.01},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.05103000000000001,"allPopulationQalys":0.056700000000000014,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.003095218364775415,"incomeUnknown":false,"totalEquivalent":0.05412521836477543,"price10":2185648641.6873016,"costPer10Qalys":2185648641.6873016,"incomeEquivalentYears":0.003095218364775415,"combinedEquivalentYears":0.05412521836477543,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"higher-utility","label":"higher utility","overrides":{"q":0.06},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.33453000000000005,"allPopulationQalys":0.37170000000000003,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.003095218364775415,"incomeUnknown":false,"totalEquivalent":0.33762521836477544,"price10":350384697.4848551,"costPer10Qalys":350384697.4848551,"incomeEquivalentYears":0.003095218364775415,"combinedEquivalentYears":0.33762521836477544,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"short-duration","label":"short duration","overrides":{"T":0.25},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.036855,"allPopulationQalys":0.04095,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.003095218364775415,"incomeUnknown":false,"totalEquivalent":0.039950218364775414,"price10":2961153025.994606,"costPer10Qalys":2961153025.994606,"incomeEquivalentYears":0.003095218364775415,"combinedEquivalentYears":0.039950218364775414,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"two-year-duration","label":"two year duration","overrides":{"T":2},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.3295756310679611,"allPopulationQalys":0.3661951456310679,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.003095218364775415,"incomeUnknown":false,"totalEquivalent":0.3326708494327365,"price10":355602873.5361711,"costPer10Qalys":355602873.5361711,"incomeEquivalentYears":0.003095218364775415,"combinedEquivalentYears":0.3326708494327365,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"lower-provider-contribution","label":"lower provider contribution","overrides":{"b":0.05},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":2.8350000000000004,"clinicalPeople":1.5750000000000002,"editionQalys":0.036855,"allPopulationQalys":0.04095,"incomePathways":[{"id":"changed-households","people":0.7087500000000001,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":55.99125,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.00879671323769902,"incomeUnknown":false,"totalEquivalent":0.02805828676230098,"price10":4216177238.552774,"costPer10Qalys":4216177238.552774,"incomeEquivalentYears":-0.00879671323769902,"combinedEquivalentYears":0.02805828676230098,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"higher-provider-contribution","label":"higher provider contribution","overrides":{"b":0.5},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":28.35,"clinicalPeople":15.75,"editionQalys":0.41957999999999995,"allPopulationQalys":0.46619999999999995,"incomePathways":[{"id":"changed-households","people":7.0875,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":49.612500000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.02687908156972428,"incomeUnknown":false,"totalEquivalent":0.44645908156972425,"price10":264971001.5620437,"costPer10Qalys":264971001.5620437,"incomeEquivalentYears":0.02687908156972428,"combinedEquivalentYears":0.44645908156972425,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"no-resource-gain","label":"no resource gain","overrides":{"workGain":0},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.012760690438523833,"incomeUnknown":false,"totalEquivalent":0.15166930956147617,"price10":779977902.8601032,"costPer10Qalys":779977902.8601032,"incomeEquivalentYears":-0.012760690438523833,"combinedEquivalentYears":0.15166930956147617,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"higher-caregiver-net-resources","label":"higher caregiver net resources","overrides":{"workGain":1000},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01875647568836716,"incomeUnknown":false,"totalEquivalent":0.18318647568836716,"price10":645782990.0131229,"costPer10Qalys":645782990.0131229,"incomeEquivalentYears":0.01875647568836716,"combinedEquivalentYears":0.18318647568836716,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"negative-overlap-zero","label":"negative overlap zero","overrides":{"workGain":-100,"overlap":0},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-110,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.01915864767945418,"incomeUnknown":false,"totalEquivalent":0.1452713523205458,"price10":814329240.4890001,"costPer10Qalys":814329240.4890001,"incomeEquivalentYears":-0.01915864767945418,"combinedEquivalentYears":0.1452713523205458,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"negative-overlap-one","label":"negative overlap one","overrides":{"workGain":-100,"overlap":1},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-110,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.01915864767945418,"incomeUnknown":false,"totalEquivalent":0.1452713523205458,"price10":814329240.4890001,"costPer10Qalys":814329240.4890001,"incomeEquivalentYears":-0.01915864767945418,"combinedEquivalentYears":0.1452713523205458,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"no-positive-overlap","label":"no positive overlap","overrides":{"overlap":0},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.012760690438523833,"incomeUnknown":false,"totalEquivalent":0.15166930956147617,"price10":779977902.8601032,"costPer10Qalys":779977902.8601032,"incomeEquivalentYears":-0.012760690438523833,"combinedEquivalentYears":0.15166930956147617,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"full-positive-overlap","label":"full positive overlap","overrides":{"overlap":1},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":490,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.01875647568836716,"incomeUnknown":false,"totalEquivalent":0.18318647568836716,"price10":645782990.0131229,"costPer10Qalys":645782990.0131229,"incomeEquivalentYears":0.01875647568836716,"combinedEquivalentYears":0.18318647568836716,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"higher-family-time-cost","label":"higher family time cost","overrides":{"cost":100},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":150,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.11196783146587294,"incomeUnknown":false,"totalEquivalent":0.05246216853412705,"price10":2254933665.638426,"costPer10Qalys":2254933665.638426,"incomeEquivalentYears":-0.11196783146587294,"combinedEquivalentYears":0.05246216853412705,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"no-incremental-access-cost","label":"no incremental access cost","overrides":{"cost":0},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":250,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.015848029888159292,"incomeUnknown":false,"totalEquivalent":0.18027802988815927,"price10":656201479.866349,"costPer10Qalys":656201479.866349,"incomeEquivalentYears":0.015848029888159292,"combinedEquivalentYears":0.18027802988815927,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"distinct-public-provider-loss","label":"distinct public provider loss","overrides":{"payerLoss":500},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-0.12757500000000002,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.0096622979106329,"incomeUnknown":false,"totalEquivalent":0.1547677020893671,"price10":764363031.8403971,"costPer10Qalys":764363031.8403971,"incomeEquivalentYears":-0.0096622979106329,"combinedEquivalentYears":0.1547677020893671,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"external-unrecognized-resources","label":"external unrecognized resources","overrides":{"externalCost":100},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-0.25515,"years":1,"editionShare":1,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.02241984673696856,"incomeUnknown":false,"totalEquivalent":0.14201015326303143,"price10":833029943.858218,"costPer10Qalys":833029943.858218,"incomeEquivalentYears":-0.02241984673696856,"combinedEquivalentYears":0.14201015326303143,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"patient-unit-household-dedup","label":"patient unit household dedup","overrides":{"unique":0.5},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":31.5,"exposed":31.5,"union":6.300000000000001,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":1.5750000000000002,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":29.925,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.001719565758208563,"incomeUnknown":false,"totalEquivalent":0.16614956575820855,"price10":712001319.1738089,"costPer10Qalys":712001319.1738089,"incomeEquivalentYears":0.001719565758208563,"combinedEquivalentYears":0.16614956575820855,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"half-local-share","label":"half local share","overrides":{"g":0.5},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.09135,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.5,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.5,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.001719565758208563,"incomeUnknown":false,"totalEquivalent":0.09306956575820856,"price10":1271078349.149451,"costPer10Qalys":1271078349.149451,"incomeEquivalentYears":0.001719565758208563,"combinedEquivalentYears":0.09306956575820856,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"no-local-share","label":"no local share","overrides":{"g":0},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"one-year-delay","label":"one year delay","overrides":{"delay":1},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.15964077669902915,"allPopulationQalys":0.17737864077669904,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.0030050663735683627,"incomeUnknown":false,"totalEquivalent":0.16264584307259752,"price10":727339277.5688523,"costPer10Qalys":727339277.5688523,"incomeEquivalentYears":0.0030050663735683627,"combinedEquivalentYears":0.16264584307259752,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"three-full-year-mean-cost","label":"three full year mean cost","overrides":{"C":12174673},"costUSD":12174673,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.003095218364775415,"incomeUnknown":false,"totalEquivalent":0.1675252183647754,"price10":726736733.6594322,"costPer10Qalys":726736733.6594322,"incomeEquivalentYears":0.003095218364775415,"combinedEquivalentYears":0.1675252183647754,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"school-recognized-program-cost-only","label":"school recognized program cost only","overrides":{"C":5825981},"costUSD":5825981,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.16443,"allPopulationQalys":0.1827,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.003095218364775415,"incomeUnknown":false,"totalEquivalent":0.1675252183647754,"price10":347767402.2375724,"costPer10Qalys":347767402.2375724,"incomeEquivalentYears":0.003095218364775415,"combinedEquivalentYears":0.1675252183647754,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"id":"higher-patient-process-harm","label":"higher patient process harm","overrides":{"harm":0.001},"costUSD":11829871,"clinicalExposed":63,"resourceExposed":56.7,"exposed":56.7,"union":11.340000000000002,"clinicalPeople":6.300000000000001,"editionQalys":0.1134,"allPopulationQalys":0.126,"incomePathways":[{"id":"changed-households","people":2.8350000000000004,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":240,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":53.865,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.9,"delayYears":0,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public special-education placements, other trauma therapists and Medicaid-covered family support without Tennyson school integration.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0.003095218364775415,"incomeUnknown":false,"totalEquivalent":0.11649521836477542,"price10":1015481250.3082951,"costPer10Qalys":1015481250.3082951,"incomeEquivalentYears":0.003095218364775415,"combinedEquivalentYears":0.11649521836477542,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."}],"sensitivity":[{"label":"clinical null","pricePer10Qalys":null,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"financial only","pricePer10Qalys":38219826861.41874,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"active alternative null","pricePer10Qalys":null,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"failed benefit full burdens","pricePer10Qalys":null,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"no exposure","pricePer10Qalys":null,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"no gift no exposure","pricePer10Qalys":null,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"unknown","pricePer10Qalys":null,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"no eligible subgroup","pricePer10Qalys":null,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"no completed dose","pricePer10Qalys":null,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"clinical response null","pricePer10Qalys":null,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"lower utility","pricePer10Qalys":2185648641.6873016,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"higher utility","pricePer10Qalys":350384697.4848551,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"short duration","pricePer10Qalys":2961153025.994606,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"two year duration","pricePer10Qalys":355602873.5361711,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"lower provider contribution","pricePer10Qalys":4216177238.552774,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"higher provider contribution","pricePer10Qalys":264971001.5620437,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"no resource gain","pricePer10Qalys":779977902.8601032,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"higher caregiver net resources","pricePer10Qalys":645782990.0131229,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"negative overlap zero","pricePer10Qalys":814329240.4890001,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"negative overlap one","pricePer10Qalys":814329240.4890001,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"no positive overlap","pricePer10Qalys":779977902.8601032,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"full positive overlap","pricePer10Qalys":645782990.0131229,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"higher family time cost","pricePer10Qalys":2254933665.638426,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"no incremental access cost","pricePer10Qalys":656201479.866349,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"distinct public provider loss","pricePer10Qalys":764363031.8403971,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"external unrecognized resources","pricePer10Qalys":833029943.858218,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"patient unit household dedup","pricePer10Qalys":712001319.1738089,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"half local share","pricePer10Qalys":1271078349.149451,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"no local share","pricePer10Qalys":null,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"one year delay","pricePer10Qalys":727339277.5688523,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"three full year mean cost","pricePer10Qalys":726736733.6594322,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"school recognized program cost only","pricePer10Qalys":347767402.2375724,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."},{"label":"higher patient process harm","pricePer10Qalys":1015481250.3082951,"assumptions":"FY2025 school-served student envelope, not all statewide families or therapy completers. Clinical subgroup, utility, effect transfer, caregiver net resources and local share are explicit judgments. Controlled child-trauma trial is a mechanism anchor, not observed Tennyson efficacy. Full annual expenses against school subset are a partial reference; other channels remain unknown."}],"missingInputs":["Completed clinical dose and measured local utilities.","Clinical case mix and active-provider comparative outcomes.","Caregiver net resources and deduplicated households.","School cost overhead allocation and donor-funded capacity.","Other community/residential/TREE benefits."]},"sources":[{"id":"services","title":"Current therapeutic school and day treatment","url":"https://www.tennysoncenter.org/programs/day-treatment/","publisher":"Tennyson Center for Children","published":null,"retrieved":"2026-10-07"},{"id":"outpatient","title":"Current outpatient and PCIT services","url":"https://www.tennysoncenter.org/programs/community-programs/outpatient/","publisher":"Tennyson Center for Children","published":null,"retrieved":"2026-10-07"},{"id":"annual","title":"Original FY2025 annual report","url":"https://www.tennysoncenter.org/wp-content/uploads/2026/06/TCC-Annual-Report-2025_FullDonorList.pdf","publisher":"Tennyson Center for Children","published":null,"retrieved":"2026-10-07"},{"id":"finance","title":"Original FY2025 IRS return","url":"https://projects.propublica.org/nonprofits/full_text/202610569349300931/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-07"},{"id":"finance24","title":"Original FY2024 IRS return","url":"https://projects.propublica.org/nonprofits/full_text/202500429349300445/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-07"},{"id":"finance23","title":"Original FY2023 IRS return","url":"https://projects.propublica.org/nonprofits/full_text/202442159349300429/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-07"},{"id":"donor","title":"Current recipient donation route","url":"https://www.tennysoncenter.org/donate/","publisher":"Tennyson Center for Children","published":null,"retrieved":"2026-10-07"},{"id":"trial","title":"Original randomized child-trauma treatment trial","url":"https://pubmed.ncbi.nlm.nih.gov/15187799/","publisher":"Cohen et al., Journal of the American Academy of Child and Adolescent Psychiatry","published":null,"retrieved":"2026-10-07"},{"id":"cg-cost","title":"Health and income cost-effectiveness comparison","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-07"}]}