{"modelVersion":"mtc-whole-org-v2","interpretation":"Conditional judgmental ordinary-gift model, not a verified marginal funding offer. SF residence share and marginal gross resources are unknown.","evaluated":{"inputs":{"gift":100000,"matchedFy2024Expense":3191947,"latestFy2025Expense":3892610,"observedCountyContractOtpClients":257,"methadoneMortalityRateDifferencePerPersonYear":0.0249,"buprenorphineMortalityRateDifferencePerPersonYear":0.0052,"sfShare":null},"giftShare":0.031328840986394824,"impliedGrossCostPerObservedCountyContractClient":12420.027237354085,"pathwayLedger":[{"pathway":"OAT mortality during retained treatment","quantified":true,"treatment":"mortality-rate difference with causal-transfer discount"},{"pathway":"OAT morbidity and quality of life","quantified":true,"treatment":"small judgmental QALY per retained treatment-year"},{"pathway":"Counseling and mental-health care","quantified":false,"treatment":"zero additional credit; no current MTC outcome/volume bridge"},{"pathway":"Primary care and care coordination","quantified":false,"treatment":"zero additional credit; no disjoint current outcome denominator"},{"pathway":"HIV/HCV testing and linkage","quantified":false,"treatment":"zero additional credit; current completions and counterfactual treatment unknown"},{"pathway":"Withdrawal management and post-cessation risk","quantified":false,"treatment":"no positive credit; risk represented by retention and mortality-transfer discounts"},{"pathway":"Jail medication continuity","quantified":false,"treatment":"zero additional credit; only historical volume located"},{"pathway":"Outreach and education","quantified":false,"treatment":"zero QALY credit; reach is not treatment"}],"scenarios":[{"name":"null","weight":0.25,"retainedTreatmentYears":0.4,"assumedMethadoneShare":0,"mortalityCausalTransfer":0,"organizationalAccessAdditionality":0.1,"survivalHorizonYears":10,"annualSubsequentSurvival":0.85,"healthUtility":0.65,"healthDiscountRate":0.03,"eventDelayYears":0.5,"morbidityQalyPerTreatmentYear":0,"fundingAdditionality":0.1,"bayShare":0.75,"evidenceMortalityRateDifferencePerPersonYear":0.0052,"finiteHealthAdjustedYearsPerDeath":2.8415635821924603,"mortalityQalyPerClient":0,"morbidityQalyPerClient":0,"qalyPerClient":0,"syntheticTreatmentPersonYears":102.80000000000001,"annualClinicalQalyBeforeAccessCounterfactual":0,"annualOrganizationAttributedQaly":0,"accountingAttributedQaly":0,"giftQaly":0,"modeledOrdinaryGiftCostPer10Qaly":null,"verifiedMarginalGiftCostPer10Qaly":null,"retrospectiveGrossCostPer10Qaly":null,"marginalGrossResources":null,"marginalGrossCostPer10Qaly":null,"externalResources":["patient time and travel","outside medical care","public or insurance payments unlocked by a marginal gift"],"bayQaly":0,"sfQaly":null},{"name":"central","weight":0.6,"retainedTreatmentYears":0.7,"assumedMethadoneShare":0.5,"mortalityCausalTransfer":0.45,"organizationalAccessAdditionality":0.3,"survivalHorizonYears":20,"annualSubsequentSurvival":0.93,"healthUtility":0.7,"healthDiscountRate":0.03,"eventDelayYears":0.5,"morbidityQalyPerTreatmentYear":0.03,"fundingAdditionality":0.35,"bayShare":0.9,"evidenceMortalityRateDifferencePerPersonYear":0.01505,"finiteHealthAdjustedYearsPerDeath":5.875059885349353,"mortalityQalyPerClient":0.027852190151469947,"morbidityQalyPerClient":0.020999999999999998,"qalyPerClient":0.048852190151469944,"syntheticTreatmentPersonYears":179.89999999999998,"annualClinicalQalyBeforeAccessCounterfactual":12.555012868927776,"annualOrganizationAttributedQaly":3.7665038606783323,"accountingAttributedQaly":0.11800020052583368,"giftQaly":0.04130007018404178,"modeledOrdinaryGiftCostPer10Qaly":24213033.91359361,"verifiedMarginalGiftCostPer10Qaly":null,"retrospectiveGrossCostPer10Qaly":8474561.869757762,"marginalGrossResources":null,"marginalGrossCostPer10Qaly":null,"externalResources":["patient time and travel","outside medical care","public or insurance payments unlocked by a marginal gift"],"bayQaly":0.037170063165637604,"sfQaly":null},{"name":"upside","weight":0.15,"retainedTreatmentYears":0.9,"assumedMethadoneShare":1,"mortalityCausalTransfer":0.7,"organizationalAccessAdditionality":0.6,"survivalHorizonYears":30,"annualSubsequentSurvival":0.96,"healthUtility":0.8,"healthDiscountRate":0.03,"eventDelayYears":0.25,"morbidityQalyPerTreatmentYear":0.08,"fundingAdditionality":0.7,"bayShare":1,"evidenceMortalityRateDifferencePerPersonYear":0.0249,"finiteHealthAdjustedYearsPerDeath":9.915015605651769,"mortalityQalyPerClient":0.1555368498058593,"morbidityQalyPerClient":0.07200000000000001,"qalyPerClient":0.2275368498058593,"syntheticTreatmentPersonYears":231.3,"annualClinicalQalyBeforeAccessCounterfactual":58.47697040010584,"annualOrganizationAttributedQaly":35.0861822400635,"accountingAttributedQaly":1.0992094242186194,"giftQaly":0.7694465969530335,"modeledOrdinaryGiftCostPer10Qaly":1299635.353460455,"verifiedMarginalGiftCostPer10Qaly":null,"retrospectiveGrossCostPer10Qaly":909744.7474223183,"marginalGrossResources":null,"marginalGrossCostPer10Qaly":null,"externalResources":["patient time and travel","outside medical care","public or insurance payments unlocked by a marginal gift"],"bayQaly":0.7694465969530335,"sfQaly":null}],"weighted":{"giftQaly":0.1401970316533801,"accountingAttributedQaly":0.2356815339482931,"annualOrganizationAttributedQaly":7.522829652416524,"bayQaly":0.13771902744233758,"sfQaly":null,"modeledOrdinaryGiftCostPer10Qaly":7132818.635364384,"verifiedMarginalGiftCostPer10Qaly":null,"retrospectiveGrossCostPer10Qaly":4243013.795978572,"marginalGrossResources":null,"marginalGrossCostPer10Qaly":null,"bayImpactShare":0.9823248453849645,"sfImpactShare":null,"positiveOnlyExpectedGiftQaly":0.18692937553784014,"positiveOnlyModeledOrdinaryGiftCostPer10Qaly":5349613.976523288,"signedExpectedGiftQaly":0.1401970316533801}}}