{"edition":"new-york-city","organization":"Sanctuary for Families","organizationId":"ein:13-3193119","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-05","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":20710666.58429261,"canonicalPriceUSDPerTenEquivalentYears":207106665.84292608,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":20710666.58429261,"canonicalPriceUSDPerTenEquivalentYears":207106665.84292608,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"nyc-sanctuary-signed-welfare-beta-v2","costScope":"Full consolidated non-donated gross accrual cost C=$33,936,024. D=1 is arithmetic normalization, not a gift suggestion. b maps annual-recipient output to conditional marginal output; actual gift expansion unknown. Existing pro bono labor remains baseline. The reference is cash-like non-donated accrual, not cash flow. Full-resource sensitivity uses $102,625,589 including donated-resource valuation with identical annual outcomes and capacity assumptions.","geographicAttribution":".95 NYC MSA share based on local operations is a judgment, not measured residence. Half-share scenario tests leakage; policy benefits unpriced.","formula":"Health=D/C*b*N*r*u*exp(-k*lag)*(1-exp(-k*T))/k; k=ln(1+d)-ln(1-m). Income=.5*people*discounted receipt-years*ln(1+net gain/baseline consumption)*causalShare*editionShare*independentShare; people=D/C*b*N. Income effective discount=(1+.03)/(1-.005)-1 includes common-alive attrition. .5 is the repository $50k/$100k welfare conversion. Health fields are health-only. Price10=10*D/(editionHealth+signedIncomeEquivalent) if total positive and known.","counterfactual":"Existing public services, other workforce/clinical providers, legal aid, benefits and self-found jobs continue. Positive causalShare is an additional-resource fraction, not placement success. b is donor expansion separately. Negative scenarios charge exposed cohort costs with causalShare1.","attribution":"Legal/benefits adults exclude workforce adults; no child or household multiplier. Positive financial independentShare.5 removes possible mental-health overlap; negative burdens retain1. No new shelter-injury or legal-to-health credit.","uncertainty":"Explicit conditional judgment reference, not empirical expected value. Effects, consumption baseline, resource control, donor capacity and geography lack calibrated data; signed adverse, unknown and null cases remain.","nativeOutcomes":"Reported annual people, additional clinical responders and distinct adults with retained consumption changes; gross wages, visits, jobs and case wins are not automatic QALYs.","inputs":[{"name":"C","value":33936024,"unit":"USD/year","basis":"observed","sourceIds":["sff-audit"],"rationale":"Consolidated full non-donated gross accrual expense."},{"name":"D","value":1,"unit":"USD","basis":"judgment","sourceIds":[],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"b","value":0.5,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"g","value":0.95,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"d","value":0.03,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"clinicalN","value":2600,"unit":"people","basis":"observed","sourceIds":["sff-annual"],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"clinicalR","value":0.05,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Half alpha response; additional exposure/completion/causal response unresolved."},{"name":"clinicalU","value":0.04,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Half alpha utility; PATH symptoms do not map directly to utility."},{"name":"clinicalT","value":0.5,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Half-year finite benefit; persistence uncalibrated."},{"name":"clinicalLag","value":0.25,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"clinicalMortality","value":0.005,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"financialMortality","value":0.005,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Common-alive receipt attrition, no extra survival/income benefit."},{"name":"workforceN","value":67.5,"unit":"people","basis":"judgment","sourceIds":["sff-eep","sff-impact"],"rationale":"450 broad-service people *15% judged adults with resource improvement; not placement rate."},{"name":"workforceConsumption","value":20000,"unit":"USD/adult/year","basis":"judgment","sourceIds":["sff-eep","sff-impact"],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"workforceNetGain","value":1500,"unit":"USD/adult/year","basis":"judgment","sourceIds":["sff-eep","sff-impact"],"rationale":"9000 resources -1000 taxes -3500 benefit withdrawal -3000 costs =1500 hypothetical net."},{"name":"workforceCausal","value":0.25,"unit":"model parameter","basis":"judgment","sourceIds":["sff-eep","sff-impact"],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"workforceYears","value":1,"unit":"model parameter","basis":"judgment","sourceIds":["sff-eep","sff-impact"],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"workforceDelay","value":1,"unit":"model parameter","basis":"judgment","sourceIds":["sff-eep","sff-impact"],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"legalN","value":200,"unit":"people","basis":"judgment","sourceIds":["sff-legal"],"rationale":"200 judged distinct adult resource recipients excluding workforce group."},{"name":"legalConsumption","value":20000,"unit":"USD/adult/year","basis":"judgment","sourceIds":["sff-legal"],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"legalNetGain","value":1000,"unit":"USD/adult/year","basis":"judgment","sourceIds":["sff-legal"],"rationale":"2000 recovered resources -250 access costs -750 lost partner support =1000 hypothetical net."},{"name":"legalCausal","value":0.25,"unit":"model parameter","basis":"judgment","sourceIds":["sff-legal"],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"legalYears","value":1,"unit":"model parameter","basis":"judgment","sourceIds":["sff-legal"],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"legalDelay","value":0.5,"unit":"model parameter","basis":"judgment","sourceIds":["sff-legal"],"rationale":"Explicit unmeasured reference assumption; inspect executable parameters and scenario overrides."},{"name":"independentShare","value":0.5,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Half positive welfare retained beyond health; negative losses receive full weight."}],"scenarios":[{"id":"central","label":"Conditional judgment reference","assumptions":"Unmeasured reference: half annual output expands; 5% additional clinical response, .04 utility for half a year; 67.5 workforce adults and 200 disjoint legal/benefits adults, net consumption changes +1500/+1000, one year, .25 causal share and .5 welfare-overlap residual. Not empirical expected value.","costUSD":1,"allPopulationQalys":3.7651365284294556e-8,"editionQalys":3.576879702007983e-8,"incomePathways":[{"id":"workforce","people":9.94518391429709e-7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1500,"years":1,"delayYears":1,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":0.0000029467211597917305,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1000,"years":1,"delayYears":0.5,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":false,"additionalClinicalResponders":0.000001915368753864625,"parameters":{"D":1,"b":0.5,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0.05,"clinicalU":0.04,"clinicalT":0.5,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":67.5,"workforceConsumption":20000,"workforceNetGain":1500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":1,"legalN":200,"legalConsumption":20000,"legalNetGain":1000,"legalCausal":0.25,"legalYears":1,"legalDelay":0.5,"independentShare":0.5},"incomeEquivalentYears":1.2515501118272727e-8,"pricePer10Qalys":207106665.84292608},{"id":"hypothetical-neutral-income","label":"Hypothetical neutral income, explicitly unmeasured","assumptions":"Income is assumed net zero for illustration only; not evidence that financial effects are absent.","costUSD":1,"allPopulationQalys":3.7651365284294556e-8,"editionQalys":3.576879702007983e-8,"incomePathways":[],"incomeUnknown":false,"additionalClinicalResponders":0.000001915368753864625,"parameters":{"D":1,"b":0.5,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0.05,"clinicalU":0.04,"clinicalT":0.5,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":67.5,"workforceConsumption":20000,"workforceNetGain":1500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":1,"legalN":200,"legalConsumption":20000,"legalNetGain":1000,"legalCausal":0.25,"legalYears":1,"legalDelay":0.5,"independentShare":0.5,"neutralIncome":true},"incomeEquivalentYears":0,"pricePer10Qalys":279573282.6683049},{"id":"clinical-null-positive-income","label":"Clinical null with positive financial welfare","assumptions":"No additional clinical effect; signed financial components remain positive under reference assumptions.","costUSD":1,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"workforce","people":9.94518391429709e-7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1500,"years":1,"delayYears":1,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":0.0000029467211597917305,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1000,"years":1,"delayYears":0.5,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":false,"additionalClinicalResponders":0,"parameters":{"D":1,"b":0.5,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0,"clinicalU":0.04,"clinicalT":0.5,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":67.5,"workforceConsumption":20000,"workforceNetGain":1500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":1,"legalN":200,"legalConsumption":20000,"legalNetGain":1000,"legalCausal":0.25,"legalYears":1,"legalDelay":0.5,"independentShare":0.5},"incomeEquivalentYears":1.2515501118272727e-8,"pricePer10Qalys":799009157.1643044},{"id":"clinical-null-negative-income","label":"Clinical null with financial burden","assumptions":"Benefit withdrawal, costs or lost resources outweigh gains; financial burdens persist when clinical effect is zero.","costUSD":1,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"workforce","people":0.000006630122609531393,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1500,"years":1,"delayYears":1,"discountRate":0.035175879396984966,"causalShare":1,"editionShare":0.95,"independentShare":1,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":0.0000029467211597917305,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":0.5,"discountRate":0.035175879396984966,"causalShare":1,"editionShare":0.95,"independentShare":1,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":false,"additionalClinicalResponders":0,"parameters":{"D":1,"b":0.5,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0,"clinicalU":0.04,"clinicalT":0.5,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":450,"workforceConsumption":20000,"workforceNetGain":-1500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":1,"legalN":200,"legalConsumption":20000,"legalNetGain":-1000,"legalCausal":0.25,"legalYears":1,"legalDelay":0.5,"independentShare":0.5},"incomeEquivalentYears":-3.0774632933062275e-7,"pricePer10Qalys":null},{"id":"positive-expansion","label":"Stronger positive conditional expansion","assumptions":"All stronger parameters are judgments, not measured forecasts.","costUSD":1,"allPopulationQalys":5.972599532418269e-7,"editionQalys":5.673969555797355e-7,"incomePathways":[{"id":"workforce","people":0.000003978073565718836,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":3000,"years":2,"delayYears":1,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":0.000011786884639166922,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":2000,"years":2,"delayYears":0.5,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":false,"additionalClinicalResponders":0.0000076614750154585,"parameters":{"D":1,"b":1,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0.1,"clinicalU":0.08,"clinicalT":1,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":135,"workforceConsumption":20000,"workforceNetGain":3000,"workforceCausal":0.25,"workforceYears":2,"workforceDelay":1,"legalN":400,"legalConsumption":20000,"legalNetGain":2000,"legalCausal":0.25,"legalYears":2,"legalDelay":0.5,"independentShare":0.5},"incomeEquivalentYears":1.9158690683493976e-7,"pricePer10Qalys":13175510.699510025},{"id":"low-expansion","label":"Low expansion and short benefits","assumptions":"Small effects and capacity with fixed whole-recipient cost.","costUSD":1,"allPopulationQalys":7.562814311887702e-10,"editionQalys":7.184673596293316e-10,"incomePathways":[{"id":"workforce","people":1.9890367828594182e-7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":500,"years":1,"delayYears":1,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":5.893442319583462e-7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":250,"years":1,"delayYears":0.5,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":false,"additionalClinicalResponders":1.5322950030917e-7,"parameters":{"D":1,"b":0.1,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0.02,"clinicalU":0.02,"clinicalT":0.25,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":67.5,"workforceConsumption":20000,"workforceNetGain":500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":1,"legalN":200,"legalConsumption":20000,"legalNetGain":250,"legalCausal":0.25,"legalYears":1,"legalDelay":0.5,"independentShare":0.5},"incomeEquivalentYears":7.08951432085385e-10,"pricePer10Qalys":7005652481.278666},{"id":"zero-expansion","label":"No donor additionality","assumptions":"Gift entirely substitutes for other funding; no new services or financial effect.","costUSD":1,"allPopulationQalys":0,"editionQalys":0,"incomePathways":[{"id":"workforce","people":5e-324,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1500,"years":1,"delayYears":1,"discountRate":0.035175879396984966,"causalShare":0,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":5e-324,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1000,"years":1,"delayYears":0.5,"discountRate":0.035175879396984966,"causalShare":0,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":false,"additionalClinicalResponders":0,"parameters":{"D":1,"b":0,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0.05,"clinicalU":0.04,"clinicalT":0.5,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":67.5,"workforceConsumption":20000,"workforceNetGain":1500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":1,"legalN":200,"legalConsumption":20000,"legalNetGain":1000,"legalCausal":0.25,"legalYears":1,"legalDelay":0.5,"independentShare":0.5},"incomeEquivalentYears":0,"pricePer10Qalys":null},{"id":"adverse","label":"Adverse health and financial effects","assumptions":"Stress/retaliation/retraumatization modeled as .001 QALY per annual clinical client plus net financial burdens; magnitude entirely hypothetical.","costUSD":1,"allPopulationQalys":-3.83073750772925e-8,"editionQalys":-3.639200632342787e-8,"incomePathways":[{"id":"workforce","people":0.000006630122609531393,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1500,"years":1,"delayYears":1,"discountRate":0.035175879396984966,"causalShare":1,"editionShare":0.95,"independentShare":1,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":0.0000029467211597917305,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":0.5,"discountRate":0.035175879396984966,"causalShare":1,"editionShare":0.95,"independentShare":1,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":false,"additionalClinicalResponders":0,"parameters":{"D":1,"b":0.5,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0,"clinicalU":0.04,"clinicalT":0.5,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":450,"workforceConsumption":20000,"workforceNetGain":-1500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":1,"legalN":200,"legalConsumption":20000,"legalNetGain":-1000,"legalCausal":0.25,"legalYears":1,"legalDelay":0.5,"independentShare":0.5,"healthHarm":0.001},"incomeEquivalentYears":-3.0774632933062275e-7,"pricePer10Qalys":null},{"id":"unknown-total","label":"Health and income remain unknown","assumptions":"No calibrated recipient causal-health utility, net resources or marginal expansion data: combined price is not identified.","costUSD":1,"allPopulationQalys":null,"editionQalys":null,"incomeUnknown":true,"pricePer10Qalys":null},{"id":"income-unknown","label":"Reference health, unknown signed income","assumptions":"Conditional health retained; unknown financial welfare blocks combined price.","costUSD":1,"allPopulationQalys":3.7651365284294556e-8,"editionQalys":3.576879702007983e-8,"incomePathways":[{"id":"workforce","people":9.94518391429709e-7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1500,"years":1,"delayYears":1,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":0.0000029467211597917305,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1000,"years":1,"delayYears":0.5,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":true,"additionalClinicalResponders":0.000001915368753864625,"parameters":{"D":1,"b":0.5,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0.05,"clinicalU":0.04,"clinicalT":0.5,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":67.5,"workforceConsumption":20000,"workforceNetGain":1500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":1,"legalN":200,"legalConsumption":20000,"legalNetGain":1000,"legalCausal":0.25,"legalYears":1,"legalDelay":0.5,"independentShare":0.5,"incomeUnknown":true},"incomeEquivalentYears":null,"pricePer10Qalys":null},{"id":"geographic-half","label":"Half benefits within NYC MSA","assumptions":"Residence allocation is not measured.","costUSD":1,"allPopulationQalys":3.7651365284294556e-8,"editionQalys":1.8825682642147278e-8,"incomePathways":[{"id":"workforce","people":9.94518391429709e-7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1500,"years":1,"delayYears":1,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.5,"independentShare":0.5,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":0.0000029467211597917305,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1000,"years":1,"delayYears":0.5,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.5,"independentShare":0.5,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":false,"additionalClinicalResponders":0.000001915368753864625,"parameters":{"D":1,"b":0.5,"g":0.5,"d":0.03,"clinicalN":2600,"clinicalR":0.05,"clinicalU":0.04,"clinicalT":0.5,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":67.5,"workforceConsumption":20000,"workforceNetGain":1500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":1,"legalN":200,"legalConsumption":20000,"legalNetGain":1000,"legalCausal":0.25,"legalYears":1,"legalDelay":0.5,"independentShare":0.5},"incomeEquivalentYears":6.587105851722487e-9,"pricePer10Qalys":393502665.1015595},{"id":"delay-two-years","label":"Two-year financial delay","assumptions":"Reference effects arrive later.","costUSD":1,"allPopulationQalys":3.7651365284294556e-8,"editionQalys":3.576879702007983e-8,"incomePathways":[{"id":"workforce","people":9.94518391429709e-7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1500,"years":1,"delayYears":2,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":0.0000029467211597917305,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1000,"years":1,"delayYears":2,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":false,"additionalClinicalResponders":0.000001915368753864625,"parameters":{"D":1,"b":0.5,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0.05,"clinicalU":0.04,"clinicalT":0.5,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":67.5,"workforceConsumption":20000,"workforceNetGain":1500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":2,"legalN":200,"legalConsumption":20000,"legalNetGain":1000,"legalCausal":0.25,"legalYears":1,"legalDelay":2,"independentShare":0.5},"incomeEquivalentYears":1.1951320418948667e-8,"pricePer10Qalys":209555226.11143818},{"id":"income-overlap-zero","label":"All financial welfare overlaps health","assumptions":"No independent income-equivalent credit; health remains.","costUSD":1,"allPopulationQalys":3.7651365284294556e-8,"editionQalys":3.576879702007983e-8,"incomePathways":[{"id":"workforce","people":9.94518391429709e-7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1500,"years":1,"delayYears":1,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":0.0000029467211597917305,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1000,"years":1,"delayYears":0.5,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":false,"additionalClinicalResponders":0.000001915368753864625,"parameters":{"D":1,"b":0.5,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0.05,"clinicalU":0.04,"clinicalT":0.5,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":67.5,"workforceConsumption":20000,"workforceNetGain":1500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":1,"legalN":200,"legalConsumption":20000,"legalNetGain":1000,"legalCausal":0.25,"legalYears":1,"legalDelay":0.5,"independentShare":0},"incomeEquivalentYears":0,"pricePer10Qalys":279573282.6683049},{"id":"net-income-negative-health-positive","label":"Positive health, negative net consumption","assumptions":"Independent signed financial burdens reduce total despite positive clinical benefit.","costUSD":1,"allPopulationQalys":3.7651365284294556e-8,"editionQalys":3.576879702007983e-8,"incomePathways":[{"id":"workforce","people":0.000006630122609531393,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1500,"years":1,"delayYears":1,"discountRate":0.035175879396984966,"causalShare":1,"editionShare":0.95,"independentShare":1,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":0.0000029467211597917305,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":-1000,"years":1,"delayYears":0.5,"discountRate":0.035175879396984966,"causalShare":1,"editionShare":0.95,"independentShare":1,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":false,"additionalClinicalResponders":0.000001915368753864625,"parameters":{"D":1,"b":0.5,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0.05,"clinicalU":0.04,"clinicalT":0.5,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":450,"workforceConsumption":20000,"workforceNetGain":-1500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":1,"legalN":200,"legalConsumption":20000,"legalNetGain":-1000,"legalCausal":0.25,"legalYears":1,"legalDelay":0.5,"independentShare":0.5},"incomeEquivalentYears":-3.0774632933062275e-7,"pricePer10Qalys":null},{"id":"historical-alpha-central","label":"Original alpha health-only diagnostic","overrides":{},"assumptions":"All original serialized inputs retained exactly; not current welfare reference.","costUSD":1000,"allPopulationQalys":0.0003038371943821546,"editionQalys":0.00028864533466304687,"pricePer10Qalys":34644592.51237719,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}],"incomePathways":[]},{"id":"full-resource-cost","label":"Full donated-resource burden","assumptions":"Same annual outcomes, causal/resource assumptions and capacity b as reference; cost denominator includes donated legal labor and goods, plus event benefits. Total-resource burden sensitivity, not actual marginal cash requirement.","costUSD":1,"allPopulationQalys":1.245047797894331e-8,"editionQalys":1.1827954079996143e-8,"incomePathways":[{"id":"workforce","people":3.2886534760838254e-7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1500,"years":1,"delayYears":1,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-eep","sff-impact"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."},{"id":"legal-benefits-housing","people":9.74415844765578e-7,"annualIncomeBeforeUSD":20000,"annualIncomeGainUSD":1000,"years":1,"delayYears":0.5,"discountRate":0.035175879396984966,"causalShare":0.25,"editionShare":0.95,"independentShare":0.5,"sourceIds":["sff-legal"],"rationale":"Hypothetical annual disposable consumption per adult, including retained earnings/transfers less taxes, benefit withdrawal, childcare, commuting, training opportunity cost and lost partner-controlled resources. No gross-wage credit; population and amounts are judgments. The .5 positive independent share discounts welfare already reflected in mental health; negative financial burdens receive full independent and causal weight across the exposed cohort. Discount includes common-alive receipt attrition at .005, not mortality prevention.","counterfactual":"Other workforce providers, legal aid, public benefits, housing support and self-found employment continue; positive causalShare is additional retained resources beyond those alternatives, separate from donor capacity b. Negative costs apply to all exposed adults with no employment-success multiplier."}],"incomeUnknown":false,"additionalClinicalResponders":6.333702990976257e-7,"parameters":{"C":102625589,"D":1,"b":0.5,"g":0.95,"d":0.03,"clinicalN":2600,"clinicalR":0.05,"clinicalU":0.04,"clinicalT":0.5,"clinicalLag":0.25,"clinicalMortality":0.005,"financialMortality":0.005,"workforceN":67.5,"workforceConsumption":20000,"workforceNetGain":1500,"workforceCausal":0.25,"workforceYears":1,"workforceDelay":1,"legalN":200,"legalConsumption":20000,"legalNetGain":1000,"legalCausal":0.25,"legalYears":1,"legalDelay":0.5,"independentShare":0.5},"incomeEquivalentYears":4.1386008154528605e-9,"pricePer10Qalys":626309186.0129658}],"sensitivity":[{"label":"Hypothetical neutral income, explicitly unmeasured","pricePer10Qalys":279573282.6683049,"assumptions":"Income is assumed net zero for illustration only; not evidence that financial effects are absent."},{"label":"Clinical null with positive financial welfare","pricePer10Qalys":799009157.1643044,"assumptions":"No additional clinical effect; signed financial components remain positive under reference assumptions."},{"label":"Clinical null with financial burden","pricePer10Qalys":null,"assumptions":"Benefit withdrawal, costs or lost resources outweigh gains; financial burdens persist when clinical effect is zero."},{"label":"Stronger positive conditional expansion","pricePer10Qalys":13175510.699510025,"assumptions":"All stronger parameters are judgments, not measured forecasts."},{"label":"Low expansion and short benefits","pricePer10Qalys":7005652481.278666,"assumptions":"Small effects and capacity with fixed whole-recipient cost."},{"label":"No donor additionality","pricePer10Qalys":null,"assumptions":"Gift entirely substitutes for other funding; no new services or financial effect."},{"label":"Adverse health and financial effects","pricePer10Qalys":null,"assumptions":"Stress/retaliation/retraumatization modeled as .001 QALY per annual clinical client plus net financial burdens; magnitude entirely hypothetical."},{"label":"Health and income remain unknown","pricePer10Qalys":null,"assumptions":"No calibrated recipient causal-health utility, net resources or marginal expansion data: combined price is not identified."},{"label":"Reference health, unknown signed income","pricePer10Qalys":null,"assumptions":"Conditional health retained; unknown financial welfare blocks combined price."},{"label":"Half benefits within NYC MSA","pricePer10Qalys":393502665.1015595,"assumptions":"Residence allocation is not measured."},{"label":"Two-year financial delay","pricePer10Qalys":209555226.11143818,"assumptions":"Reference effects arrive later."},{"label":"All financial welfare overlaps health","pricePer10Qalys":279573282.6683049,"assumptions":"No independent income-equivalent credit; health remains."},{"label":"Positive health, negative net consumption","pricePer10Qalys":null,"assumptions":"Independent signed financial burdens reduce total despite positive clinical benefit."},{"label":"Full donated-resource burden","pricePer10Qalys":626309186.0129658,"assumptions":"Same annual outcomes, causal/resource assumptions and capacity b as reference; cost denominator includes donated legal labor and goods, plus event benefits. Total-resource burden sensitivity, not actual marginal cash requirement."}],"missingInputs":["Actual marginal expansion from unrestricted gifts","Deduplicated clinical exposure/completion, causal utility/duration and adverse events","Current workforce cohort net resources including taxes/benefits/work costs/control","Distinct legal/benefits adults, controlled consumption baseline and alternative-provider effects","Overlap, household allocation, residence and finite retention"],"incomeDecomposition":{"basis":"Hypothetical judgment; not measured wage arithmetic","workforce":{"grossIncrementalResourcesUSD":9000,"taxesUSD":1000,"withdrawnBenefitsUSD":3500,"workTrainingAndControlledResourceCostsUSD":3000,"netUSD":1500},"legal":{"recoveredResourcesUSD":2000,"accessCostsUSD":250,"lostPartnerResourcesUSD":750,"netUSD":1000},"negative":"All450 broad-support adults are exposed in workforce-cost stress tests; no placement/causal-success dilution. Net losses -1500/-1000 at full causal/independent weight. Positive .25 resource attribution remains separate from assumed number exposed.","baseline":"$20k adult controlled annual consumption includes earnings, transfers and in-kind support; not zero earnings. No redistribution credited merely because survivor status changes."},"historicalAlphaModel":{"version":"nyc-sanctuary-marginal-v1","costScope":"$1000 unrestricted gift scaled by all-recipient non-donated accrual cost including all support/event costs; current donated legal labor is baseline. Not social cost-effectiveness.","geographicAttribution":"g=.95 prior for service beneficiaries within NYC MSA, not measured residence allocation. National precedent benefits unpriced; sensitivity .5–1.","formula":"For pathway j: k=ln(1+d)-ln(1-m_j); F_j=exp(-k*lag_j)*(1-exp(-k*T_j))/k (T if k=0). Qall=(D/C)*b*sum(N_j*r_j*u_j*F_j*o_j)-h; Qedition=(D/C)*b*sum(N_j*r_j*u_j*F_j*o_j*g_j)-h*gH. Price10=10*D/Qedition if positive. For uniformly timed injury events over W years multiply F by (1-exp(-k*W))/(k*W). The full episode T follows each event, so horizon is lag+W+T.","counterfactual":"Public survivor services, existing clinicians and pro-bono support continue. r counts extra response or absolute injury probability reduction. No full volunteer network credit.","attribution":"b=.5 marginal output elasticity is a prior. Physical injury excludes mental-health sequelae and uses .75 residual-overlap factor. No restricted clinical allocation assumed.","uncertainty":"Very weak. Clinical transfer, gift additionality and injury effects dominate. Zero or negative net health remains plausible.","nativeOutcomes":"Additional clinical responders and physical injury episodes prevented; not summed service contacts or legal wins.","inputs":[{"name":"D","value":1000,"unit":"USD gift","rationale":"Unrestricted gift unit.","basis":"judgment","sourceIds":[]},{"name":"C","value":33936024,"unit":"USD/year","rationale":"102625589-68528009-161556; entire consolidated non-donated accrual expense.","basis":"observed","sourceIds":["sff-audit"]},{"name":"b","value":0.5,"unit":"capacity elasticity","rationale":"Half average output per dollar is marginal; unmeasured substitution.","basis":"judgment","sourceIds":[]},{"name":"d","value":0.03,"unit":"annual discount","rationale":"Sensitivity 0–5%.","basis":"judgment","sourceIds":[]},{"name":"h","value":0,"unit":"QALYs harm per gift","rationale":"Other net health zero provisionally; adverse scenario explicit.","basis":"judgment","sourceIds":[]},{"name":"gH","value":0.95,"unit":"MSA harm share","rationale":"Local-service prior.","basis":"judgment","sourceIds":[]}],"paths":[{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."},{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}],"scenarioOverrides":[{"id":"central","label":"Central conditional prior","overrides":{}},{"id":"low","label":"Low benefit","overrides":{"b":0.1,"pathScale":{"r":0.5,"u":0.5,"T":0.5}}},{"id":"high","label":"High benefit","overrides":{"b":1,"pathScale":{"r":2,"u":2,"T":2}}},{"id":"zero","label":"Complete funding substitution","overrides":{"b":0}},{"id":"adverse","label":"No benefit plus displacement harm","overrides":{"b":0,"h":0.001}},{"id":"gross-resource-cost","label":"Full donated-resource denominator","overrides":{"C":102625589}}],"scenarios":[{"id":"central","label":"Central conditional prior","overrides":{},"assumptions":"All serialized central inputs and paths.","costUSD":1000,"allPopulationQalys":0.0003038371943821546,"editionQalys":0.00028864533466304687,"pricePer10Qalys":34644592.51237719,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"low","label":"Low benefit","overrides":{"b":0.1,"pathScale":{"r":0.5,"u":0.5,"T":0.5}},"assumptions":"{\"b\":0.1,\"pathScale\":{\"r\":0.5,\"u\":0.5,\"T\":0.5}}","costUSD":1000,"allPopulationQalys":0.000007660734782509776,"editionQalys":0.000007277698043384287,"pricePer10Qalys":1374060855.5600066,"components":[{"id":"clinical","additionalNativeUnits":0.000383073750772925,"discountedHealthYears":0.4914375522771488,"allPopulationQalys":0.000007530273056858912,"editionQalys":0.000007153759404015966,"inputs":{"id":"clinical","N":2600,"r":0.05,"u":0.04,"T":0.5,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.000014188462384397183,"discountedHealthYears":0.12259888550416442,"allPopulationQalys":1.3046172565086406e-7,"editionQalys":1.2393863936832086e-7,"inputs":{"id":"injury","N":428,"r":0.015,"u":0.075,"T":0.125,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"high","label":"High benefit","overrides":{"b":1,"pathScale":{"r":2,"u":2,"T":2}},"assumptions":"{\"b\":1,\"pathScale\":{\"r\":2,\"u\":2,\"T\":2}}","costUSD":1000,"allPopulationQalys":0.004779855655977522,"editionQalys":0.004540862873178646,"pricePer10Qalys":2202224.6166178337,"components":[{"id":"clinical","additionalNativeUnits":0.015322950030917,"discountedHealthYears":1.9157940588869193,"allPopulationQalys":0.004696898661416308,"editionQalys":0.004462053728345492,"inputs":{"id":"clinical","N":2600,"r":0.2,"u":0.16,"T":2,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.0005675384953758873,"discountedHealthYears":0.4872327030801739,"allPopulationQalys":0.0000829569945612145,"editionQalys":0.00007880914483315377,"inputs":{"id":"injury","N":428,"r":0.06,"u":0.3,"T":0.5,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"zero","label":"Complete funding substitution","overrides":{"b":0},"assumptions":"{\"b\":0}","costUSD":1000,"allPopulationQalys":0,"editionQalys":0,"pricePer10Qalys":null,"components":[{"id":"clinical","additionalNativeUnits":0,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0,"editionQalys":0,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0,"editionQalys":0,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"adverse","label":"No benefit plus displacement harm","overrides":{"b":0,"h":0.001},"assumptions":"{\"b\":0,\"h\":0.001}","costUSD":1000,"allPopulationQalys":-0.001,"editionQalys":-0.00095,"pricePer10Qalys":null,"components":[{"id":"clinical","additionalNativeUnits":0,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0,"editionQalys":0,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0,"editionQalys":0,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"gross-resource-cost","label":"Full donated-resource denominator","overrides":{"C":102625589},"assumptions":"{\"C\":102625589}","costUSD":1000,"allPopulationQalys":0.00010047227422631857,"editionQalys":0.00009544866051500264,"pricePer10Qalys":104768363.9146324,"components":[{"id":"clinical","additionalNativeUnits":0.0012667405981952513,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00009875036189781826,"editionQalys":0.00009381284380292734,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00004691812292546257,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000001721912328500313,"editionQalys":0.0000016358167120752971,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]}],"sensitivity":[{"id":"capacity-low","label":"capacity-low","assumptions":"{\"b\":0.1}","overrides":{"b":0.1},"costUSD":1000,"allPopulationQalys":0.00006076743887643092,"editionQalys":0.000057729066932609367,"pricePer10Qalys":173222962.56188595,"components":[{"id":"clinical","additionalNativeUnits":0.00076614750154585,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00005972599532418269,"editionQalys":0.00005673969555797355,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.000028376924768794366,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.0000010414435522482314,"editionQalys":9.893713746358197e-7,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"capacity-high","label":"capacity-high","assumptions":"{\"b\":1}","overrides":{"b":1},"costUSD":1000,"allPopulationQalys":0.0006076743887643092,"editionQalys":0.0005772906693260937,"pricePer10Qalys":17322296.256188594,"components":[{"id":"clinical","additionalNativeUnits":0.0076614750154585,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.0005972599532418269,"editionQalys":0.0005673969555797355,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00028376924768794363,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000010414435522482311,"editionQalys":0.000009893713746358194,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"discount-zero","label":"discount-zero","assumptions":"{\"d\":0}","overrides":{"d":0},"costUSD":1000,"allPopulationQalys":0.00031061341579586665,"editionQalys":0.0002950827450060733,"pricePer10Qalys":33888799.56296389,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9962486943243879,"allPopulationQalys":0.000305309379229978,"editionQalys":0.0002900439102684791,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2492182931074749,"allPopulationQalys":0.000005304036565888618,"editionQalys":0.000005038834737594187,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"discount-five-percent","label":"discount-five-percent","assumptions":"{\"d\":0.05}","overrides":{"d":0.05},"costUSD":1000,"allPopulationQalys":0.0002995198305606627,"editionQalys":0.0002845438390326295,"pricePer10Qalys":35143969.49867985,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.96056712032568,"allPopulationQalys":0.0002943744397218446,"editionQalys":0.00027965571773575236,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.241764080298387,"allPopulationQalys":0.000005145390838818065,"editionQalys":0.000004888121296877162,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"cost-minus25","label":"cost-minus25","assumptions":"{\"C\":25452018}","overrides":{"C":25452018},"costUSD":1000,"allPopulationQalys":0.0004051162591762062,"editionQalys":0.0003848604462173958,"pricePer10Qalys":25983444.384282887,"components":[{"id":"clinical","additionalNativeUnits":0.005107650010305667,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00039817330216121796,"editionQalys":0.00037826463705315703,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.0001891794984586291,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.0000069429570149882075,"editionQalys":0.000006595809164238797,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"cost-plus25","label":"cost-plus25","assumptions":"{\"C\":42420030}","overrides":{"C":42420030},"costUSD":1000,"allPopulationQalys":0.00024306975550572368,"editionQalys":0.00023091626773043747,"pricePer10Qalys":43305740.64047149,"components":[{"id":"clinical","additionalNativeUnits":0.0030645900061834,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00023890398129673075,"editionQalys":0.0002269587822318942,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00011350769907517746,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.0000041657742089929255,"editionQalys":0.000003957485498543279,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-N-0.25","label":"clinical-N-0.25","assumptions":"{\"paths\":{\"clinical\":{\"N\":650}}}","overrides":{"paths":{"clinical":{"N":650}}},"costUSD":1000,"allPopulationQalys":0.00007986471191646952,"editionQalys":0.00007587147632064604,"pricePer10Qalys":131801837.59359397,"components":[{"id":"clinical","additionalNativeUnits":0.0009576843769323125,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00007465749415522836,"editionQalys":0.00007092461944746694,"inputs":{"id":"clinical","N":650,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-N-2","label":"clinical-N-2","assumptions":"{\"paths\":{\"clinical\":{\"N\":5200}}}","overrides":{"paths":{"clinical":{"N":5200}}},"costUSD":1000,"allPopulationQalys":0.000602467171003068,"editionQalys":0.0005723438124529146,"pricePer10Qalys":17472015.565508846,"components":[{"id":"clinical","additionalNativeUnits":0.0076614750154585,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.0005972599532418269,"editionQalys":0.0005673969555797355,"inputs":{"id":"clinical","N":5200,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-r-0.25","label":"clinical-r-0.25","assumptions":"{\"paths\":{\"clinical\":{\"r\":0.025}}}","overrides":{"paths":{"clinical":{"r":0.025}}},"costUSD":1000,"allPopulationQalys":0.00007986471191646952,"editionQalys":0.00007587147632064604,"pricePer10Qalys":131801837.59359397,"components":[{"id":"clinical","additionalNativeUnits":0.0009576843769323125,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00007465749415522836,"editionQalys":0.00007092461944746694,"inputs":{"id":"clinical","N":2600,"r":0.025,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-r-2","label":"clinical-r-2","assumptions":"{\"paths\":{\"clinical\":{\"r\":0.2}}}","overrides":{"paths":{"clinical":{"r":0.2}}},"costUSD":1000,"allPopulationQalys":0.000602467171003068,"editionQalys":0.0005723438124529146,"pricePer10Qalys":17472015.565508846,"components":[{"id":"clinical","additionalNativeUnits":0.0076614750154585,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.0005972599532418269,"editionQalys":0.0005673969555797355,"inputs":{"id":"clinical","N":2600,"r":0.2,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-u-0.25","label":"clinical-u-0.25","assumptions":"{\"paths\":{\"clinical\":{\"u\":0.02}}}","overrides":{"paths":{"clinical":{"u":0.02}}},"costUSD":1000,"allPopulationQalys":0.00007986471191646952,"editionQalys":0.00007587147632064604,"pricePer10Qalys":131801837.59359397,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00007465749415522836,"editionQalys":0.00007092461944746694,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.02,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-u-2","label":"clinical-u-2","assumptions":"{\"paths\":{\"clinical\":{\"u\":0.16}}}","overrides":{"paths":{"clinical":{"u":0.16}}},"costUSD":1000,"allPopulationQalys":0.000602467171003068,"editionQalys":0.0005723438124529146,"pricePer10Qalys":17472015.565508846,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.0005972599532418269,"editionQalys":0.0005673969555797355,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.16,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-T-0.25","label":"clinical-T-0.25","assumptions":"{\"paths\":{\"clinical\":{\"T\":0.25}}}","overrides":{"paths":{"clinical":{"T":0.25}}},"costUSD":1000,"allPopulationQalys":0.00008083536088011817,"editionQalys":0.00007679359283611225,"pricePer10Qalys":130219197.07990913,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.24678062307285048,"allPopulationQalys":0.00007562814311887701,"editionQalys":0.00007184673596293315,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":0.25,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-T-2","label":"clinical-T-2","assumptions":"{\"paths\":{\"clinical\":{\"T\":2}}}","overrides":{"paths":{"clinical":{"T":2}}},"costUSD":1000,"allPopulationQalys":0.0005923195504382796,"editionQalys":0.0005627035729163656,"pricePer10Qalys":17771346.19595937,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":1.9157940588869193,"allPopulationQalys":0.0005871123326770385,"editionQalys":0.0005577567160431865,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":2,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-o-0.25","label":"clinical-o-0.25","assumptions":"{\"paths\":{\"clinical\":{\"o\":0.25}}}","overrides":{"paths":{"clinical":{"o":0.25}}},"costUSD":1000,"allPopulationQalys":0.00007986471191646952,"editionQalys":0.00007587147632064604,"pricePer10Qalys":131801837.59359397,"components":[{"id":"clinical","additionalNativeUnits":0.0009576843769323125,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00007465749415522836,"editionQalys":0.00007092461944746694,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":0.25,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-o-2","label":"clinical-o-2","assumptions":"{\"paths\":{\"clinical\":{\"o\":1}}}","overrides":{"paths":{"clinical":{"o":1}}},"costUSD":1000,"allPopulationQalys":0.0003038371943821546,"editionQalys":0.00028864533466304687,"pricePer10Qalys":34644592.51237719,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-zero-effect","label":"clinical-zero-effect","assumptions":"{\"paths\":{\"clinical\":{\"r\":0}}}","overrides":{"paths":{"clinical":{"r":0}}},"costUSD":1000,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"pricePer10Qalys":2021485613.2624474,"components":[{"id":"clinical","additionalNativeUnits":0,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0,"editionQalys":0,"inputs":{"id":"clinical","N":2600,"r":0,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-high-mortality","label":"clinical-high-mortality","assumptions":"{\"paths\":{\"clinical\":{\"m\":0.1}}}","overrides":{"paths":{"clinical":{"m":0.1}}},"costUSD":1000,"allPopulationQalys":0.00028238326232133337,"editionQalys":0.0002682640992052667,"pricePer10Qalys":37276698.707076475,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9044473942708038,"allPopulationQalys":0.00027717604456009223,"editionQalys":0.0002633172423320876,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.1,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"clinical-half-local","label":"clinical-half-local","assumptions":"{\"paths\":{\"clinical\":{\"g\":0.5}}}","overrides":{"paths":{"clinical":{"g":0.5}}},"costUSD":1000,"allPopulationQalys":0.0003038371943821546,"editionQalys":0.00015426184518363583,"pricePer10Qalys":64824843.681182705,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00014931498831045672,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.5,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000004946856873179097,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-N-0.25","label":"injury-N-0.25","assumptions":"{\"paths\":{\"injury\":{\"N\":107}}}","overrides":{"paths":{"injury":{"N":107}}},"costUSD":1000,"allPopulationQalys":0.00029993178106122375,"editionQalys":0.0002849351920081625,"pricePer10Qalys":35095699.93626316,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.000035471155960992953,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000001301804440310289,"editionQalys":0.0000012367142182947743,"inputs":{"id":"injury","N":107,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-N-2","label":"injury-N-2","assumptions":"{\"paths\":{\"injury\":{\"N\":856}}}","overrides":{"paths":{"injury":{"N":856}}},"costUSD":1000,"allPopulationQalys":0.00030904441214339576,"editionQalys":0.00029359219153622597,"pricePer10Qalys":34060851.37235713,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00028376924768794363,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000010414435522482311,"editionQalys":0.000009893713746358194,"inputs":{"id":"injury","N":856,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-r-0.25","label":"injury-r-0.25","assumptions":"{\"paths\":{\"injury\":{\"r\":0.0075}}}","overrides":{"paths":{"injury":{"r":0.0075}}},"costUSD":1000,"allPopulationQalys":0.00029993178106122375,"editionQalys":0.0002849351920081625,"pricePer10Qalys":35095699.93626316,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.000035471155960992953,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000001301804440310289,"editionQalys":0.0000012367142182947743,"inputs":{"id":"injury","N":428,"r":0.0075,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-r-2","label":"injury-r-2","assumptions":"{\"paths\":{\"injury\":{\"r\":0.06}}}","overrides":{"paths":{"injury":{"r":0.06}}},"costUSD":1000,"allPopulationQalys":0.00030904441214339576,"editionQalys":0.00029359219153622597,"pricePer10Qalys":34060851.37235713,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00028376924768794363,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000010414435522482311,"editionQalys":0.000009893713746358194,"inputs":{"id":"injury","N":428,"r":0.06,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-u-0.25","label":"injury-u-0.25","assumptions":"{\"paths\":{\"injury\":{\"u\":0.0375}}}","overrides":{"paths":{"injury":{"u":0.0375}}},"costUSD":1000,"allPopulationQalys":0.00029993178106122375,"editionQalys":0.0002849351920081625,"pricePer10Qalys":35095699.93626316,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000001301804440310289,"editionQalys":0.0000012367142182947743,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.0375,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-u-2","label":"injury-u-2","assumptions":"{\"paths\":{\"injury\":{\"u\":0.3}}}","overrides":{"paths":{"injury":{"u":0.3}}},"costUSD":1000,"allPopulationQalys":0.00030904441214339576,"editionQalys":0.00029359219153622597,"pricePer10Qalys":34060851.37235713,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000010414435522482311,"editionQalys":0.000009893713746358194,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.3,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-T-0.25","label":"injury-T-0.25","assumptions":"{\"paths\":{\"injury\":{\"T\":0.0625}}}","overrides":{"paths":{"injury":{"T":0.0625}}},"costUSD":1000,"allPopulationQalys":0.0002999360033260002,"editionQalys":0.0002849392031597002,"pricePer10Qalys":35095205.88641251,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.061365667855266384,"allPopulationQalys":0.0000013060267050867875,"editionQalys":0.0000012407253698324482,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.0625,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-T-2","label":"injury-T-2","assumptions":"{\"paths\":{\"injury\":{\"T\":0.5}}}","overrides":{"paths":{"injury":{"T":0.5}}},"costUSD":1000,"allPopulationQalys":0.00030899960094106526,"editionQalys":0.000293549620894012,"pricePer10Qalys":34065790.88586377,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.4872327030801739,"allPopulationQalys":0.000010369624320151812,"editionQalys":0.000009851143104144221,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.5,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-o-0.25","label":"injury-o-0.25","assumptions":"{\"paths\":{\"injury\":{\"o\":0.1875}}}","overrides":{"paths":{"injury":{"o":0.1875}}},"costUSD":1000,"allPopulationQalys":0.00029993178106122375,"editionQalys":0.0002849351920081625,"pricePer10Qalys":35095699.93626316,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.000035471155960992953,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000001301804440310289,"editionQalys":0.0000012367142182947743,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.1875,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-o-2","label":"injury-o-2","assumptions":"{\"paths\":{\"injury\":{\"o\":1}}}","overrides":{"paths":{"injury":{"o":1}}},"costUSD":1000,"allPopulationQalys":0.00030557293363590166,"editionQalys":0.00029029428695410655,"pricePer10Qalys":34447801.591014184,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.0001891794984586291,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.0000069429570149882075,"editionQalys":0.000006595809164238797,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-zero-effect","label":"injury-zero-effect","assumptions":"{\"paths\":{\"injury\":{\"r\":0}}}","overrides":{"paths":{"injury":{"r":0}}},"costUSD":1000,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"pricePer10Qalys":35248691.06772891,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0,"editionQalys":0,"inputs":{"id":"injury","N":428,"r":0,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-high-mortality","label":"injury-high-mortality","assumptions":"{\"paths\":{\"injury\":{\"m\":0.1}}}","overrides":{"paths":{"injury":{"m":0.1}}},"costUSD":1000,"allPopulationQalys":0.0003035243245518264,"editionQalys":0.00028834810832423506,"pricePer10Qalys":34680303.810959734,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2299684442337321,"allPopulationQalys":0.0000048943479309129735,"editionQalys":0.000004649630534367325,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.1,"lag":0,"o":0.75,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]},{"id":"injury-half-local","label":"injury-half-local","assumptions":"{\"paths\":{\"injury\":{\"g\":0.5}}}","overrides":{"paths":{"injury":{"g":0.5}}},"costUSD":1000,"allPopulationQalys":0.0003038371943821546,"editionQalys":0.00028630208667048833,"pricePer10Qalys":34928142.21612443,"components":[{"id":"clinical","additionalNativeUnits":0.00383073750772925,"discountedHealthYears":0.9744532743968035,"allPopulationQalys":0.00029862997662091344,"editionQalys":0.00028369847778986776,"inputs":{"id":"clinical","N":2600,"r":0.1,"u":0.08,"T":1,"m":0.005,"lag":0.25,"o":1,"g":0.95,"sourceIds":["sff-annual"],"rationale":"N lower-bound clinical/crisis count; r=.1 allows nontherapy contacts, noncompletion and alternatives. Utility .08 and one year are judgment, not trial estimates. Mortality .005 assumed age mixture; no mortality benefit."}},{"id":"injury","additionalNativeUnits":0.00014188462384397181,"discountedHealthYears":0.2446691130753979,"allPopulationQalys":0.000005207217761241156,"editionQalys":0.000002603608880620578,"inputs":{"id":"injury","N":428,"r":0.03,"u":0.15,"T":0.25,"W":1,"m":0.005,"lag":0,"o":0.75,"g":0.5,"sourceIds":["sff-annual"],"rationale":"N shelter count. r=.03 absolute annual physical injury risk reduction, unmeasured prior; .15 utility for three months excludes psychiatric gain already counted. W=1 uniform event timing. o=.75 residual overlap judgment; g=.95 geographic prior."}}]}],"missingInputs":["Marginal funded staffing responsiveness","Deduplicated clinical exposure and response","Absolute physical injury effects","Third original financial year and annual-summary reconciliation"],"inputLegend":{"N":"Observed service count when sourced; ICC modeled exposed population is judgment.","r":"Net clinical response or absolute injury-risk difference; ICC policy probability increment.","u":"Annual incremental health utility conditional on causal success, all judgment.","T":"Finite health duration in years; no lifelong extrapolation.","m":"Annual mortality probability, assumed; survival affects duration only.","lag":"Years to health onset.","o":"Residual overlap factor; ICC coalition attribution instead.","g":"MSA fraction of modeled pathway.","W":"Injury risk window; event times uniform and entire episode counted after each event."}}},"sources":[{"id":"sff-audit","title":"FY25/24 consolidated original audit","url":"https://sanctuaryforfamilies.org/wp-content/uploads/2026/06/Sanctuary-for-Families-FY25-Audit.pdf","publisher":"Sanctuary for Families","published":null,"retrieved":"2026-10-05"},{"id":"sff-99025","title":"FY25 original return Part I and Schedule D","url":"https://sanctuaryforfamilies.org/wp-content/uploads/2026/06/Sanctuary-for-Families-990-FY25.pdf","publisher":"Sanctuary for Families","published":null,"retrieved":"2026-10-05"},{"id":"sff-annual","title":"FY24-25 annual report","url":"https://sanctuaryforfamilies.org/wp-content/uploads/2026/01/Sanctuary-for-Families-Annual-Report-FY24-25.pdf","publisher":"Sanctuary for Families","published":null,"retrieved":"2026-10-05"},{"id":"sff-evaluation","title":"Evaluation","url":"https://sanctuaryforfamilies.org/impact/evaluation/","publisher":"Sanctuary for Families","published":null,"retrieved":"2026-10-05"},{"id":"path","title":"PATH randomized trial","url":"https://journals.plos.org/plosone/article?id=10.1371/journal.pone.0205485","publisher":"Ferrari et al. / PLOS One","published":"2018-11-27","retrieved":"2026-10-05"},{"id":"sff-financials","title":"Original financial index","url":"https://sanctuaryforfamilies.org/financials/","publisher":"Sanctuary for Families","published":null,"retrieved":"2026-10-05"},{"id":"sff-eep","title":"Economic Empowerment Programs","url":"https://sanctuaryforfamilies.org/our-approach/client-services/economic-empowerment-services/","publisher":"Sanctuary for Families","published":null,"retrieved":"2026-10-05"},{"id":"sff-impact","title":"Impact and Results","url":"https://sanctuaryforfamilies.org/impact/impact-and-results/","publisher":"Sanctuary for Families","published":null,"retrieved":"2026-10-05"},{"id":"sff-legal","title":"Legal Services","url":"https://sanctuaryforfamilies.org/our-approach/client-services/legal-services/","publisher":"Sanctuary for Families","published":null,"retrieved":"2026-10-05"},{"id":"sff-donate","title":"Ways to Donate","url":"https://sanctuaryforfamilies.org/support-us/ways-to-donate/","publisher":"Sanctuary for Families","published":null,"retrieved":"2026-10-05"},{"id":"sff-eep-historical","title":"EEP 2011–2015 original report","url":"https://sanctuaryforfamilies.org/wp-content/uploads/2016/03/EEP_Report_FINAL_FEB-29_NON-PRINT-for-web.pdf","publisher":"Sanctuary for Families","published":null,"retrieved":"2026-10-05"}]}