{"version":"huckleberry-conditional-course-health-signed-income-20261004","reference":{"inputs":{"id":"conditionalCourseReference","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"conditionalCourseReference","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.005690540384158399,"usdPerBetterLife":4217525.644280174},"bay":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.005690540384158399,"usdPerBetterLife":4217525.644280174},"healthOnlyPrice":3726042.466735609,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.005690540384158399}},"ordinaryDonation":{"expectedValue":null,"reason":"Ordinary gift allocation, local transfer, costs and additional capacity unidentified."},"cases":[{"inputs":{"id":"conditionalCourseReference","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"conditionalCourseReference","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.005690540384158399,"usdPerBetterLife":4217525.644280174},"bay":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.005690540384158399,"usdPerBetterLife":4217525.644280174},"healthOnlyPrice":3726042.466735609,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.005690540384158399}},{"inputs":{"id":"healthOnlyUndiscountedDiagnostic","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"healthOnlyUndiscountedDiagnostic","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.013,"incomePerCausedCourse":0,"householdResults":[],"sf":{"healthQaly":0.0065,"incomeEquivalentYears":0,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.0065,"usdPerBetterLife":3692307.6923076925},"bay":{"healthQaly":0.0065,"incomeEquivalentYears":0,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.0065,"usdPerBetterLife":3692307.6923076925},"healthOnlyPrice":3692307.6923076925,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.0065}},{"inputs":{"id":"noAdditionalCourses","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"noAdditionalCourses","offeredCourses":1,"causedCourses":0,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0,"incomeEquivalentYears":0,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0,"usdPerBetterLife":null},"bay":{"healthQaly":0,"incomeEquivalentYears":0,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0,"usdPerBetterLife":null},"healthOnlyPrice":null,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0}},{"inputs":{"id":"independentGiftHarmWithoutCourses","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0.001,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"independentGiftHarmWithoutCourses","offeredCourses":1,"causedCourses":0,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0,"incomeEquivalentYears":0,"independentHarmEquivalentYears":0.001,"combinedEquivalentYears":-0.001,"usdPerBetterLife":null},"bay":{"healthQaly":0,"incomeEquivalentYears":0,"independentHarmEquivalentYears":0.001,"combinedEquivalentYears":-0.001,"usdPerBetterLife":null},"healthOnlyPrice":null,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":-0.001}},{"inputs":{"id":"noClinicalTransfer","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"noClinicalTransfer","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":-0.0007506100359618628,"usdPerBetterLife":null},"bay":{"healthQaly":0,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":-0.0007506100359618628,"usdPerBetterLife":null},"healthOnlyPrice":null,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":-0.0007506100359618628}},{"inputs":{"id":"negativeClinicalFullPerCausedCourse","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":-0.01,"positiveClinicalTransfer":0,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"negativeClinicalFullPerCausedCourse","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":-0.009909462184800403,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":-0.004954731092400202,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":-0.005705341128362064,"usdPerBetterLife":null},"bay":{"healthQaly":-0.004954731092400202,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":-0.005705341128362064,"usdPerBetterLife":null},"healthOnlyPrice":null,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":-0.005705341128362064}},{"inputs":{"id":"noPositiveCashCreditNegativeTravelFull","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":0},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"noPositiveCashCreditNegativeTravelFull","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.005690540384158399,"usdPerBetterLife":4217525.644280174},"bay":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.005690540384158399,"usdPerBetterLife":4217525.644280174},"healthOnlyPrice":3726042.466735609,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.005690540384158399}},{"inputs":{"id":"zeroBudget","budgetUsd":0,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0.001,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"zeroBudget","offeredCourses":0,"causedCourses":0,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0,"incomeEquivalentYears":0,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0,"usdPerBetterLife":null},"bay":{"healthQaly":0,"incomeEquivalentYears":0,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0,"usdPerBetterLife":null},"healthOnlyPrice":null,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0}},{"inputs":{"id":"positiveCaregiverPayHypothesis","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":300,"positiveIndependentCredit":0.5},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"positiveCaregiverPayHypothesis","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":0.005980584090193036,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":270,"overlapAdjustedNetResourceUsd":120,"incomeEquivalentPerCausedCourse":0.005980584090193036}],"sf":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":0.002990292045096518,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.00943144246521678,"usdPerBetterLife":2544679.6806015787},"bay":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":0.002990292045096518,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.00943144246521678,"usdPerBetterLife":2544679.6806015787},"healthOnlyPrice":3726042.466735609,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.00943144246521678}},{"inputs":{"id":"equalCashRows","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"gain","amountUsd":100,"positiveIndependentCredit":1},{"id":"loss","amountUsd":-100,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"equalCashRows","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":0,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":0,"overlapAdjustedNetResourceUsd":0,"incomeEquivalentPerCausedCourse":0}],"sf":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":0,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.006441150420120261,"usdPerBetterLife":3726042.466735609},"bay":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":0,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.006441150420120261,"usdPerBetterLife":3726042.466735609},"healthOnlyPrice":3726042.466735609,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.006441150420120261}},{"inputs":{"id":"equalCashPartialPositiveCredit","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"gain","amountUsd":100,"positiveIndependentCredit":0.5},{"id":"loss","amountUsd":-100,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"equalCashPartialPositiveCredit","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":-0.0025033915416676333,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":0,"overlapAdjustedNetResourceUsd":-50,"incomeEquivalentPerCausedCourse":-0.0025033915416676333}],"sf":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":-0.0012516957708338166,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.0051894546492864445,"usdPerBetterLife":4624763.413878186},"bay":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":-0.0012516957708338166,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.0051894546492864445,"usdPerBetterLife":4624763.413878186},"healthOnlyPrice":3726042.466735609,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.0051894546492864445}},{"inputs":{"id":"highTravelBurden","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-300,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"highTravelBurden","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":-0.015123211615868373,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-300,"overlapAdjustedNetResourceUsd":-300,"incomeEquivalentPerCausedCourse":-0.015123211615868373}],"sf":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":-0.0075616058079341865,"independentHarmEquivalentYears":0,"combinedEquivalentYears":-0.0011204553878139253,"usdPerBetterLife":null},"bay":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":-0.0075616058079341865,"independentHarmEquivalentYears":0,"combinedEquivalentYears":-0.0011204553878139253,"usdPerBetterLife":null},"healthOnlyPrice":3726042.466735609,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":-0.0011204553878139253}},{"inputs":{"id":"zeroIncrementalTravelHypothesis","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":0,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"zeroIncrementalTravelHypothesis","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":0,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":0,"overlapAdjustedNetResourceUsd":0,"incomeEquivalentPerCausedCourse":0}],"sf":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":0,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.006441150420120261,"usdPerBetterLife":3726042.466735609},"bay":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":0,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.006441150420120261,"usdPerBetterLife":3726042.466735609},"healthOnlyPrice":3726042.466735609,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.006441150420120261}},{"inputs":{"id":"sourceLowQaly","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.009,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"sourceLowQaly","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.00445925798316018,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0.00222962899158009,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.0014790189556182273,"usdPerBetterLife":16226972.554228045},"bay":{"healthQaly":0.00222962899158009,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.0014790189556182273,"usdPerBetterLife":16226972.554228045},"healthOnlyPrice":10764122.681680648,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.0014790189556182273}},{"inputs":{"id":"sourceHighQaly","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.046,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"sourceHighQaly","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.022791763025040924,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0.011395881512520462,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.0106452714765586,"usdPerBetterLife":2254522.118374262},"bay":{"healthQaly":0.011395881512520462,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.0106452714765586,"usdPerBetterLife":2254522.118374262},"healthOnlyPrice":2106024.002937518,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.0106452714765586}},{"inputs":{"id":"higherCourseCost","budgetUsd":2400,"courseCostUsd":4000,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"higherCourseCost","offeredCourses":0.6,"causedCourses":0.3,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0.0038646902520721566,"incomeEquivalentYears":-0.00045036602157711765,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.003414324230495039,"usdPerBetterLife":7029209.407133624},"bay":{"healthQaly":0.0038646902520721566,"incomeEquivalentYears":-0.00045036602157711765,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.003414324230495039,"usdPerBetterLife":7029209.407133624},"healthOnlyPrice":6210070.777892681,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.003414324230495039}},{"inputs":{"id":"lowerCourseCost","budgetUsd":2400,"courseCostUsd":1600,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"lowerCourseCost","offeredCourses":1.5,"causedCourses":0.75,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0.009661725630180392,"incomeEquivalentYears":-0.0011259150539427941,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.008535810576237597,"usdPerBetterLife":2811683.7628534497},"bay":{"healthQaly":0.009661725630180392,"incomeEquivalentYears":-0.0011259150539427941,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.008535810576237597,"usdPerBetterLife":2811683.7628534497},"healthOnlyPrice":2484028.3111570724,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.008535810576237597}},{"inputs":{"id":"oneYearDelay","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":1,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"oneYearDelay","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.012507088194408274,"incomePerCausedCourse":-0.0014574952154599277,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0014574952154599277}],"sf":{"healthQaly":0.006253544097204137,"incomeEquivalentYears":-0.0007287476077299639,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.005524796489474173,"usdPerBetterLife":4344051.41360858},"bay":{"healthQaly":0.006253544097204137,"incomeEquivalentYears":-0.0007287476077299639,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.005524796489474173,"usdPerBetterLife":4344051.41360858},"healthOnlyPrice":3837823.740737677,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.005524796489474173}},{"inputs":{"id":"SFWithinBay","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":0.4,"bayResidentShare":0.8,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":null},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"SFWithinBay","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0.0025764601680481045,"incomeEquivalentYears":-0.00030024401438474515,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.0022762161536633596,"usdPerBetterLife":10543814.110700434},"bay":{"healthQaly":0.005152920336096209,"incomeEquivalentYears":-0.0006004880287694903,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.004552432307326719,"usdPerBetterLife":5271907.055350217},"healthOnlyPrice":4657553.083419511,"specifiedResourceStressPrice":null,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.005690540384158399}},{"inputs":{"id":"externalResourceStress","budgetUsd":2400,"courseCostUsd":2400,"integratedTrialQaly":0.026,"positiveClinicalTransfer":0.5,"serviceAdditionality":0.5,"delayYears":0,"clinicalMidpointYears":0.3076923076923077,"discountRate":0.03,"sfResidentShare":1,"bayResidentShare":1,"households":[{"id":"recipient-and-caregiver","members":3,"annualResourcesUsd":30000,"years":0.6153846153846154,"delayYears":0,"rows":[{"id":"travel","amountUsd":-30,"positiveIndependentCredit":1},{"id":"fees","amountUsd":0,"positiveIndependentCredit":0},{"id":"caregiver-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"adolescent-net-pay","amountUsd":0,"positiveIndependentCredit":0},{"id":"household-oop-savings","amountUsd":0,"positiveIndependentCredit":0},{"id":"cash-assistance","amountUsd":0,"positiveIndependentCredit":0}]}],"independentGiftHarms":{"sf":0,"restBay":0,"outsideBay":0},"externalResourcesUsd":2400},"result":{"version":"huckleberry-conditional-course-health-signed-income-20261004","id":"externalResourceStress","offeredCourses":1,"causedCourses":0.5,"clinicalPerCausedCourse":0.012882300840240522,"incomePerCausedCourse":-0.0015012200719237256,"householdResults":[{"id":"recipient-and-caregiver","rawNetCashUsd":-30,"overlapAdjustedNetResourceUsd":-30,"incomeEquivalentPerCausedCourse":-0.0015012200719237256}],"sf":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.005690540384158399,"usdPerBetterLife":4217525.644280174},"bay":{"healthQaly":0.006441150420120261,"incomeEquivalentYears":-0.0007506100359618628,"independentHarmEquivalentYears":0,"combinedEquivalentYears":0.005690540384158399,"usdPerBetterLife":4217525.644280174},"healthOnlyPrice":3726042.466735609,"specifiedResourceStressPrice":8435051.288560348,"fullSocialCost":null,"ordinaryGiftExpectedValue":null,"verifiedFundingRoom":null,"allResidenceCombinedEquivalentYears":0.005690540384158399}}],"historical":{"capturedAt":"2026-10-04T22:50:20.390Z","model":{"version":"sf-huckleberry-counseling-cea-v1","reviewedAt":"2026-09-07","organization":"Huckleberry Youth Programs","program":"Modeled adolescent anxiety counseling","confidence":"very-low","denominator":"10 incremental QALYs","formula":"10 * costPerOfferedCourse / (trialQalys * transferRetention * additionality)","scope":"A proposed brief behavioral course for adolescents with anxiety, not all Huckleberry services or a claim that the exact trial protocol is delivered","scenarios":[{"name":"Optimistic positive","costPerOfferedCourse":1600,"trialQalys":0.046,"transferRetention":0.75,"additionality":0.75},{"name":"Central analyst estimate","costPerOfferedCourse":2400,"trialQalys":0.026,"transferRetention":0.5,"additionality":0.5},{"name":"Pessimistic positive","costPerOfferedCourse":4000,"trialQalys":0.009,"transferRetention":0.25,"additionality":0.25}],"judgments":[{"key":"costPerOfferedCourse","label":"Cost per offered course","basis":"Analyst nominal USD budget: twelve 45-minute sessions plus three hours of engagement/supervision = twelve hours at an assumed $200 all-in rate. Not an observed Huckleberry cost, inflation adjustment, or price quote. Includes noncompletion effort."},{"key":"trialQalys","label":"External incremental QALYs","basis":"Lynch 2021 Table 3: adjusted HUI2 difference .026 over 32 weeks, 95% CI .009–.046, brief behavioral therapy versus assisted referral. Endpoint already integrates follow-up and assignment/noncompletion; no extra duration or completion factor."},{"key":"transferRetention","label":"Local program/population transfer","basis":"50% judgment for older local recipients, protocol and setting differences. Restricted to a plausible adolescent anxiety slice; not extrapolated to acute crises, substance dependence or all trauma counseling."},{"key":"additionality","label":"Donor additionality","basis":"50% judgment for alternative access and funding substitution. Medi-Cal and state-supported care exist; no claim that half of any actual gift is additional."}],"nullBoundary":"No additional effective care means no finite positive price. Positive scenarios combine trial endpoints with subjective inputs; they are not confidence intervals for Huckleberry. Harm and long-term effects are unmodeled.","fundingRoom":{"verifiedUsd":null,"status":"unverified","nextEvidence":"Local protocol, age/diagnosis cohort, staff time, reimbursement, waiting list and priced additional course capacity."},"excluded":["Long-term health beyond 32 weeks","Family, education and justice outcomes","Societal healthcare savings","Shelter, sexual-health and other Huckleberry programs"],"sources":[{"publisher":"Huckleberry Youth Programs","title":"Counseling Programs","url":"https://www.huckleberryyouth.org/counseling-programs/","published":"Undated; relative-year language not treated as current contract date","retrieved":"2026-09-07","sourceType":"SF service identity, sliding scale and Medi-Cal provision; not marginal costs"},{"publisher":"Lynch et al., JAMA Network Open","title":"Cost-effectiveness of Brief Behavioral Therapy for Pediatric Anxiety and Depression in Primary Care","url":"https://jamanetwork.com/journals/jamanetworkopen/fullarticle/2777443","published":"2021-03-15","retrieved":"2026-09-07","sourceType":"External randomized trial economic analysis; direct HUI2 outcome, not local causal evidence"},{"publisher":"Huckleberry Youth Programs","title":"Our Mission in Action","url":"https://www.huckleberryyouth.org/our-mission-in-action/","published":"2025 year-end; exact date unavailable","retrieved":"2026-09-07","sourceType":"Aggregate self-reported outcome context; not model effect input"}]},"evaluated":[{"inputs":{"name":"Optimistic positive","costPerOfferedCourse":1600,"trialQalys":0.046,"transferRetention":0.75,"additionality":0.75},"result":{"qalysPerOfferedCourse":0.025875000000000002,"costPerTenQalys":618357.4879227052,"additionalQalys":1.6171875000000002}},{"inputs":{"name":"Central analyst estimate","costPerOfferedCourse":2400,"trialQalys":0.026,"transferRetention":0.5,"additionality":0.5},"result":{"qalysPerOfferedCourse":0.0065,"costPerTenQalys":3692307.6923076925,"additionalQalys":0.2708333333333333}},{"inputs":{"name":"Pessimistic positive","costPerOfferedCourse":4000,"trialQalys":0.009,"transferRetention":0.25,"additionality":0.25},"result":{"qalysPerOfferedCourse":0.0005625,"costPerTenQalys":71111111.11111112,"additionalQalys":0.014062499999999999}}],"hashes":{"data/san-francisco/huckleberry-counseling-cea-v1.json":"464bd2f6c47b08cf57c469cf0da8c8e7865ada8997cd55839a455c046129a015","lib/direct-qaly-model.mjs":"cdc39b31426448aa8f1d100a5df3c047a8aec12e18a93385c83e71d74bdab926","app/charities/huckleberry-youth-programs/page.tsx":"272406360c0e5f869e91d9cc12f396c1a0122fd7ec5b9a409f59f03b8ed66ba3","app/api/sf-huckleberry-model/route.ts":"e62369482b9c26e5e3bd832b694384d47829d98faf7bfb78d579d72fc257e68d"},"boundary":"Three whole original health-only course worlds, not current ordinary donation EV; preserve original data/shared engine."},"comparisonDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"canonicalSourceUnit":"ten modeled equivalent years","priceUSDByCanonicalField":{"reference.result.sf.usdPerBetterLife":421752.56442801736,"reference.result.bay.usdPerBetterLife":421752.56442801736,"cases.0.result.sf.usdPerBetterLife":421752.56442801736,"cases.0.result.bay.usdPerBetterLife":421752.56442801736,"cases.1.result.sf.usdPerBetterLife":369230.76923076925,"cases.1.result.bay.usdPerBetterLife":369230.76923076925,"cases.2.result.sf.usdPerBetterLife":null,"cases.2.result.bay.usdPerBetterLife":null,"cases.3.result.sf.usdPerBetterLife":null,"cases.3.result.bay.usdPerBetterLife":null,"cases.4.result.sf.usdPerBetterLife":null,"cases.4.result.bay.usdPerBetterLife":null,"cases.5.result.sf.usdPerBetterLife":null,"cases.5.result.bay.usdPerBetterLife":null,"cases.6.result.sf.usdPerBetterLife":421752.56442801736,"cases.6.result.bay.usdPerBetterLife":421752.56442801736,"cases.7.result.sf.usdPerBetterLife":null,"cases.7.result.bay.usdPerBetterLife":null,"cases.8.result.sf.usdPerBetterLife":254467.96806015787,"cases.8.result.bay.usdPerBetterLife":254467.96806015787,"cases.9.result.sf.usdPerBetterLife":372604.2466735609,"cases.9.result.bay.usdPerBetterLife":372604.2466735609,"cases.10.result.sf.usdPerBetterLife":462476.34138781857,"cases.10.result.bay.usdPerBetterLife":462476.34138781857,"cases.11.result.sf.usdPerBetterLife":null,"cases.11.result.bay.usdPerBetterLife":null,"cases.12.result.sf.usdPerBetterLife":372604.2466735609,"cases.12.result.bay.usdPerBetterLife":372604.2466735609,"cases.13.result.sf.usdPerBetterLife":1622697.2554228045,"cases.13.result.bay.usdPerBetterLife":1622697.2554228045,"cases.14.result.sf.usdPerBetterLife":225452.2118374262,"cases.14.result.bay.usdPerBetterLife":225452.2118374262,"cases.15.result.sf.usdPerBetterLife":702920.9407133624,"cases.15.result.bay.usdPerBetterLife":702920.9407133624,"cases.16.result.sf.usdPerBetterLife":281168.37628534494,"cases.16.result.bay.usdPerBetterLife":281168.37628534494,"cases.17.result.sf.usdPerBetterLife":434405.141360858,"cases.17.result.bay.usdPerBetterLife":434405.141360858,"cases.18.result.sf.usdPerBetterLife":1054381.4110700435,"cases.18.result.bay.usdPerBetterLife":527190.7055350217,"cases.19.result.sf.usdPerBetterLife":421752.56442801736,"cases.19.result.bay.usdPerBetterLife":421752.56442801736,"historical.evaluated.0.result.costPerTenQalys":61835.748792270526,"historical.evaluated.1.result.costPerTenQalys":369230.76923076925,"historical.evaluated.2.result.costPerTenQalys":7111111.111111112},"explanation":"DALY is our one-year comparison unit. QALY-based health gains and income-welfare equivalents retain their original assumptions; they are not measured clinical DALYs."}}