{"version":"ymca-finite-health-disjoint-household-net-resources-20261004","defaults":{"gift":100000,"discount":0.03,"disjointHouseholdRoutes":[],"distinctClinicalRoutes":["fitness","dpp"],"independentClinicalHarmSF":0,"independentClinicalHarmRestBay":0,"inducedHouseholds":0,"inducedNetResources":0,"inducedSfShare":0.65,"routes":{"fitness":{"cost":600,"unit":"one supported exercise-referral course","additionality":0.4,"resourceAdditionality":0.4,"healthPerUnit":0.0054,"healthYears":1,"healthDelay":0.75,"positiveHealthIndependentShare":1,"clinicalHarm":0,"healthSfShare":0.65,"householdSfShare":0.65,"householdsPerUnit":1,"resourceShare":1,"baseline":50000,"resourceYears":1,"resourceDelay":0,"positiveResourceIndependentShare":1,"accessSaving":0,"realizedTakeHomePay":0,"netTransfer":0,"medicalSaving":0,"fees":0,"travel":0,"care":0,"lostActualPay":0,"displacedResources":0,"externalPerUnit":null},"mental":{"cost":1500,"unit":"one individual finite therapy course/year allowance","additionality":0.4,"resourceAdditionality":0.4,"healthPerUnit":0,"healthYears":1,"healthDelay":0,"positiveHealthIndependentShare":1,"clinicalHarm":0,"healthSfShare":0.65,"householdSfShare":0.65,"householdsPerUnit":1,"resourceShare":1,"baseline":50000,"resourceYears":1,"resourceDelay":0,"positiveResourceIndependentShare":1,"accessSaving":0,"realizedTakeHomePay":0,"netTransfer":0,"medicalSaving":0,"fees":0,"travel":0,"care":0,"lostActualPay":0,"displacedResources":0,"externalPerUnit":null},"family":{"cost":500,"unit":"one unique household finite support episode allowance","additionality":0.4,"resourceAdditionality":0.4,"healthPerUnit":0,"healthYears":1,"healthDelay":0,"positiveHealthIndependentShare":1,"clinicalHarm":0,"healthSfShare":1,"householdSfShare":1,"householdsPerUnit":1,"resourceShare":1,"baseline":50000,"resourceYears":1,"resourceDelay":0,"positiveResourceIndependentShare":1,"accessSaving":0,"realizedTakeHomePay":0,"netTransfer":0,"medicalSaving":0,"fees":0,"travel":0,"care":0,"lostActualPay":0,"displacedResources":0,"externalPerUnit":null},"dpp":{"cost":600,"unit":"one adult one-year DPP course","additionality":0.4,"resourceAdditionality":0.4,"healthPerUnit":0.0012000000000000001,"healthYears":2,"healthDelay":3,"positiveHealthIndependentShare":1,"clinicalHarm":0,"healthSfShare":0.65,"householdSfShare":0.65,"householdsPerUnit":1,"resourceShare":1,"baseline":50000,"resourceYears":1,"resourceDelay":0,"positiveResourceIndependentShare":1,"accessSaving":0,"realizedTakeHomePay":0,"netTransfer":0,"medicalSaving":0,"fees":0,"travel":0,"care":0,"lostActualPay":0,"displacedResources":0,"externalPerUnit":null},"youth":{"cost":1500,"unit":"one child school-year support/childcare allowance","additionality":0.4,"resourceAdditionality":0.4,"healthPerUnit":0,"healthYears":1,"healthDelay":0,"positiveHealthIndependentShare":1,"clinicalHarm":0,"healthSfShare":0.65,"householdSfShare":0.65,"householdsPerUnit":1,"resourceShare":1,"baseline":50000,"resourceYears":1,"resourceDelay":0,"positiveResourceIndependentShare":1,"accessSaving":0,"realizedTakeHomePay":0,"netTransfer":0,"medicalSaving":0,"fees":0,"travel":0,"care":0,"lostActualPay":0,"displacedResources":0,"externalPerUnit":null},"aquatics":{"cost":250,"unit":"one participant 6–8-lesson course allowance","additionality":0.4,"resourceAdditionality":0.4,"healthPerUnit":0,"healthYears":1,"healthDelay":0,"positiveHealthIndependentShare":1,"clinicalHarm":0,"healthSfShare":0.65,"householdSfShare":0.65,"householdsPerUnit":1,"resourceShare":1,"baseline":50000,"resourceYears":1,"resourceDelay":0,"positiveResourceIndependentShare":1,"accessSaving":0,"realizedTakeHomePay":0,"netTransfer":0,"medicalSaving":0,"fees":0,"travel":0,"care":0,"lostActualPay":0,"displacedResources":0,"externalPerUnit":null},"campOther":{"cost":1000,"unit":"one participant-season allowance; capital/other allocation unresolved","additionality":0.4,"resourceAdditionality":0.4,"healthPerUnit":0,"healthYears":1,"healthDelay":0,"positiveHealthIndependentShare":1,"clinicalHarm":0,"healthSfShare":0.65,"householdSfShare":0.65,"householdsPerUnit":1,"resourceShare":1,"baseline":50000,"resourceYears":1,"resourceDelay":0,"positiveResourceIndependentShare":1,"accessSaving":0,"realizedTakeHomePay":0,"netTransfer":0,"medicalSaving":0,"fees":0,"travel":0,"care":0,"lostActualPay":0,"displacedResources":0,"externalPerUnit":null}}},"current":{"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0,"combinedEquivalentYears":0.05046333654103291,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":19816367.060606007},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0,"combinedEquivalentYears":0.027172565829786947,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":36801824.54112545},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0,"combinedEquivalentYears":0.07763590237081985,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":12880638.589393906}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},"evaluated":[{"id":"central","inputs":{},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0,"combinedEquivalentYears":0.05046333654103291,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":19816367.060606007},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0,"combinedEquivalentYears":0.027172565829786947,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":36801824.54112545},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0,"combinedEquivalentYears":0.07763590237081985,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":12880638.589393906}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"nullAdditionality","inputs":{"distinctClinicalRoutes":[],"routes":{"fitness":{"additionality":0},"mental":{"additionality":0},"family":{"additionality":0},"dpp":{"additionality":0},"youth":{"additionality":0},"aquatics":{"additionality":0},"campOther":{"additionality":0}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":[],"distinctClinicalRoutes":[],"status":"at most one positive clinical route"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null},"restBay":{"clinicalHealthyYears":0,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null},"bayIncludingSF":{"clinicalHealthyYears":0,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"nullClinical","inputs":{"distinctClinicalRoutes":[],"routes":{"fitness":{"healthPerUnit":0},"mental":{"healthPerUnit":0},"family":{"healthPerUnit":0},"dpp":{"healthPerUnit":0},"youth":{"healthPerUnit":0},"aquatics":{"healthPerUnit":0},"campOther":{"healthPerUnit":0}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":[],"distinctClinicalRoutes":[],"status":"at most one positive clinical route"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null},"restBay":{"clinicalHealthyYears":0,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null},"bayIncludingSF":{"clinicalHealthyYears":0,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"therapyConditional","inputs":{"distinctClinicalRoutes":["fitness","dpp","mental"],"routes":{"mental":{"healthPerUnit":0.020000000000000004,"healthYears":0.5}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","mental","dpp"],"distinctClinicalRoutes":["fitness","dpp","mental"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0.0666666666666667,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.09379666987436627,"incomeEquivalentYears":0,"combinedEquivalentYears":0.09379666987436627,"donorUSDPer10ClinicalHealthyYears":10661359.314135846,"donorUSDPer10CombinedEquivalentYears":10661359.314135846},"restBay":{"clinicalHealthyYears":0.05050589916312029,"incomeEquivalentYears":0,"combinedEquivalentYears":0.05050589916312029,"donorUSDPer10ClinicalHealthyYears":19799667.297680862,"donorUSDPer10CombinedEquivalentYears":19799667.297680862},"bayIncludingSF":{"clinicalHealthyYears":0.14430256903748656,"incomeEquivalentYears":0,"combinedEquivalentYears":0.14430256903748656,"donorUSDPer10ClinicalHealthyYears":6929883.554188301,"donorUSDPer10CombinedEquivalentYears":6929883.554188301}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"legacyFamilyUtilityConditional","inputs":{"distinctClinicalRoutes":["fitness","dpp","family"],"routes":{"family":{"healthPerUnit":0.004,"healthYears":0.25}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","family","dpp"],"distinctClinicalRoutes":["fitness","dpp","family"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0.016,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.06646333654103291,"incomeEquivalentYears":0,"combinedEquivalentYears":0.06646333654103291,"donorUSDPer10ClinicalHealthyYears":15045889.238236232,"donorUSDPer10CombinedEquivalentYears":15045889.238236232},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0,"combinedEquivalentYears":0.027172565829786947,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":36801824.54112545},"bayIncludingSF":{"clinicalHealthyYears":0.09363590237081985,"incomeEquivalentYears":0,"combinedEquivalentYears":0.09363590237081985,"donorUSDPer10ClinicalHealthyYears":10679664.259973364,"donorUSDPer10CombinedEquivalentYears":10679664.259973364}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"familyFoodAccessConditional","inputs":{"routes":{"family":{"accessSaving":100,"travel":20,"care":10}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":["family"],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":70,"households":16,"incomeEquivalentYears":0.011192167309658729,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0.011192167309658729,"combinedEquivalentYears":0.06165550385069164,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":16219152.18504507},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0,"combinedEquivalentYears":0.027172565829786947,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":36801824.54112545},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0.011192167309658729,"combinedEquivalentYears":0.08882806968047859,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":11257702.701376682}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"youthChildcareSubstitution","inputs":{"routes":{"youth":{"accessSaving":500,"fees":100,"travel":50,"care":25}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":["youth"],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":325,"households":4,"incomeEquivalentYears":0.012957932195418242,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0.008422655927021858,"combinedEquivalentYears":0.05888599246805477,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":16981967.325123932},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0.0045352762683963845,"combinedEquivalentYears":0.03170784209818333,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":31537939.31808731},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0.012957932195418242,"combinedEquivalentYears":0.0905938345662381,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":11038278.761330556}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"youthActualTakeHomePay","inputs":{"routes":{"youth":{"realizedTakeHomePay":500,"fees":100,"travel":50,"care":25}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":["youth"],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":325,"households":4,"incomeEquivalentYears":0.012957932195418242,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0.008422655927021858,"combinedEquivalentYears":0.05888599246805477,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":16981967.325123932},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0.0045352762683963845,"combinedEquivalentYears":0.03170784209818333,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":31537939.31808731},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0.012957932195418242,"combinedEquivalentYears":0.0905938345662381,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":11038278.761330556}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"feeReliefNoNewClinicalAccess","inputs":{"routes":{"aquatics":{"additionality":0,"resourceAdditionality":1,"accessSaving":51}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":["aquatics"],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":51,"households":20,"incomeEquivalentYears":0.010194801534656127,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0.006626620997526482,"combinedEquivalentYears":0.057089957538559395,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":17516215.515217107},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0.003568180537129644,"combinedEquivalentYears":0.03074074636691659,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":32530114.52826035},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0.010194801534656127,"combinedEquivalentYears":0.08783070390547598,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":11385540.084891122}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"swimPriceSubstitution","inputs":{"routes":{"aquatics":{"accessSaving":216,"fees":165,"travel":20,"care":10}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":["aquatics"],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":21,"households":8,"incomeEquivalentYears":0.0016796472987528936,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0.0010917707441893808,"combinedEquivalentYears":0.05155510728522229,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":19396720.376656827},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0.0005878765545635127,"combinedEquivalentYears":0.02776044238435046,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":36022480.69950554},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0.0016796472987528936,"combinedEquivalentYears":0.07931554966957274,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":12607868.244826939}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"medicalOutOfPocketConditional","inputs":{"routes":{"dpp":{"medicalSaving":100,"resourceDelay":3}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":["dpp"],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":100,"households":3.333333333333334,"incomeEquivalentYears":0.0030474257868510868,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0.0019808267614532067,"combinedEquivalentYears":0.052444163302486115,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":19067898.828554578},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0.0010665990253978803,"combinedEquivalentYears":0.028239164855184826,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":35411812.11017279},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0.003047425786851087,"combinedEquivalentYears":0.08068332815767094,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":12394134.238560475}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"familyNetTransferConditional","inputs":{"routes":{"family":{"netTransfer":100,"displacedResources":50,"travel":20}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":["family"],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":30,"households":16,"incomeEquivalentYears":0.004798560575740924,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0.004798560575740924,"combinedEquivalentYears":0.05526189711677383,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":18095650.930819504},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0,"combinedEquivalentYears":0.027172565829786947,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":36801824.54112545},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0.004798560575740924,"combinedEquivalentYears":0.08243446294656077,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":12130848.728258995}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"participationBurdens","inputs":{"disjointHouseholdRoutes":["fitness","mental","family","dpp","youth","aquatics","campOther"],"routes":{"fitness":{"travel":20,"care":20,"lostActualPay":20},"mental":{"travel":20,"care":20,"lostActualPay":20},"family":{"travel":20,"care":20,"lostActualPay":20},"dpp":{"travel":20,"care":20,"lostActualPay":20},"youth":{"travel":20,"care":20,"lostActualPay":20},"aquatics":{"travel":20,"care":20,"lostActualPay":20},"campOther":{"travel":20,"care":20,"lostActualPay":20}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":["fitness","mental","family","dpp","youth","aquatics","campOther"],"disjointHouseholdRoutes":["fitness","mental","family","dpp","youth","aquatics","campOther"],"status":"explicit unverified disjoint-household hypothesis"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":-60,"households":13.333333333333336,"incomeEquivalentYears":-0.008004803843459321,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":-60,"households":6.666666666666668,"incomeEquivalentYears":-0.0040024019217296605,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":-60,"households":16,"incomeEquivalentYears":-0.009605764612151185,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":-60,"households":3.333333333333334,"incomeEquivalentYears":-0.0020012009608648303,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":-60,"households":4,"incomeEquivalentYears":-0.0024014411530377962,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":-60,"households":8,"incomeEquivalentYears":-0.0048028823060755925,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":-60,"households":4,"incomeEquivalentYears":-0.0024014411530377962,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":-0.024954975981984436,"combinedEquivalentYears":0.025508360559048475,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":39202833.03527612},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":-0.008264959968371748,"combinedEquivalentYears":0.018907605861415197,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":52888769.06624665},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":-0.03321993595035618,"combinedEquivalentYears":0.04441596642046367,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":22514426.243335597}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"positiveOverlapZeroBurdenRetained","inputs":{"routes":{"family":{"accessSaving":100,"positiveResourceIndependentShare":0,"travel":20,"care":10}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":["family"],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":-30,"households":16,"incomeEquivalentYears":-0.004801440576259324,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":-0.004801440576259324,"combinedEquivalentYears":0.04566189596477359,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":21900098.076774165},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0,"combinedEquivalentYears":0.027172565829786947,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":36801824.54112545},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":-0.004801440576259324,"combinedEquivalentYears":0.07283446179456053,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":13729764.39121134}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"mixedPositiveGrossNegativeNet","inputs":{"routes":{"youth":{"realizedTakeHomePay":1,"fees":10,"resourceDelay":0}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":["youth"],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":-9,"households":4,"incomeEquivalentYears":-0.000360032403888525,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":-0.00023402106252754125,"combinedEquivalentYears":0.05022931547850537,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":19908692.57272538},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":-0.00012601134136098373,"combinedEquivalentYears":0.027046554488425963,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":36973286.20649},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":-0.000360032403888525,"combinedEquivalentYears":0.07727586996693132,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":12940650.172271501}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"negativeClinical","inputs":{"routes":{"mental":{"healthPerUnit":-0.01},"family":{"clinicalHarm":0.005}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":-0.06666666666666668,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":-0.08,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":-0.07286999679230044,"incomeEquivalentYears":0,"combinedEquivalentYears":-0.07286999679230044,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null},"restBay":{"clinicalHealthyYears":0.0038392324964536097,"incomeEquivalentYears":0,"combinedEquivalentYears":0.0038392324964536097,"donorUSDPer10ClinicalHealthyYears":260468726.7373684,"donorUSDPer10CombinedEquivalentYears":260468726.7373684},"bayIncludingSF":{"clinicalHealthyYears":-0.06903076429584683,"incomeEquivalentYears":0,"combinedEquivalentYears":-0.06903076429584683,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"healthOverlapHalf","inputs":{"routes":{"fitness":{"positiveHealthIndependentShare":0.5},"dpp":{"positiveHealthIndependentShare":0.5}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.03521069377087223,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.003607257414537698,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.025231668270516455,"incomeEquivalentYears":0,"combinedEquivalentYears":0.025231668270516455,"donorUSDPer10ClinicalHealthyYears":39632734.12121201,"donorUSDPer10CombinedEquivalentYears":39632734.12121201},"restBay":{"clinicalHealthyYears":0.013586282914893473,"incomeEquivalentYears":0,"combinedEquivalentYears":0.013586282914893473,"donorUSDPer10ClinicalHealthyYears":73603649.0822509,"donorUSDPer10CombinedEquivalentYears":73603649.0822509},"bayIncludingSF":{"clinicalHealthyYears":0.03881795118540993,"incomeEquivalentYears":0,"combinedEquivalentYears":0.03881795118540993,"donorUSDPer10ClinicalHealthyYears":25761277.178787813,"donorUSDPer10CombinedEquivalentYears":25761277.178787813}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"nullWithIndependentHarm","inputs":{"distinctClinicalRoutes":[],"routes":{"fitness":{"additionality":0},"mental":{"additionality":0},"family":{"additionality":0},"dpp":{"additionality":0},"youth":{"additionality":0},"aquatics":{"additionality":0},"campOther":{"additionality":0}},"independentClinicalHarmSF":0.1,"independentClinicalHarmRestBay":0.1,"inducedHouseholds":1,"inducedNetResources":-100},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":[],"distinctClinicalRoutes":[],"status":"at most one positive clinical route"},"householdIncidence":{"activeCashRoutes":["induced"],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":-0.0010010013353365388,"geography":{"sf":{"clinicalHealthyYears":-0.1,"incomeEquivalentYears":-0.0006506508679687503,"combinedEquivalentYears":-0.10065065086796876,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null},"restBay":{"clinicalHealthyYears":-0.1,"incomeEquivalentYears":-0.00035035046736778855,"combinedEquivalentYears":-0.10035035046736779,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null},"bayIncludingSF":{"clinicalHealthyYears":-0.2,"incomeEquivalentYears":-0.0010010013353365388,"combinedEquivalentYears":-0.20100100133533655,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"knownConditionalGross","inputs":{"routes":{"fitness":{"externalPerUnit":0},"mental":{"externalPerUnit":0},"family":{"externalPerUnit":0},"dpp":{"externalPerUnit":0},"youth":{"externalPerUnit":0},"aquatics":{"externalPerUnit":0},"campOther":{"externalPerUnit":0}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":100000,"completeGrossKnown":true,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"specified conditional allowance"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"specified conditional allowance"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"specified conditional allowance"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"specified conditional allowance"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"specified conditional allowance"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"specified conditional allowance"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"specified conditional allowance"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0,"combinedEquivalentYears":0.05046333654103291,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":19816367.060606007},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0,"combinedEquivalentYears":0.027172565829786947,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":36801824.54112545},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0,"combinedEquivalentYears":0.07763590237081985,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":12880638.589393906}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"partialKnownGross","inputs":{"routes":{"fitness":{"externalPerUnit":100}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":103333.33333333333,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"specified conditional allowance"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0,"combinedEquivalentYears":0.05046333654103291,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":19816367.060606007},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0,"combinedEquivalentYears":0.027172565829786947,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":36801824.54112545},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0,"combinedEquivalentYears":0.07763590237081985,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":12880638.589393906}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"distinctHouseholdGeography","inputs":{"disjointHouseholdRoutes":["family","youth"],"routes":{"family":{"accessSaving":100,"healthSfShare":0.5,"householdSfShare":1},"youth":{"accessSaving":100,"householdSfShare":0.4}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":["family","youth"],"disjointHouseholdRoutes":["family","youth"],"status":"explicit unverified disjoint-household hypothesis"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":100,"households":16,"incomeEquivalentYears":0.01598402130138445,"healthSfShare":0.5,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":100,"households":4,"incomeEquivalentYears":0.003996005325346112,"healthSfShare":0.65,"householdSfShare":0.4,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0.017582423431522894,"combinedEquivalentYears":0.0680457599725558,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":14695992.82017454},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0.002397603195207667,"combinedEquivalentYears":0.029570169024994614,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":33817865.53721541},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0.01998002662673056,"combinedEquivalentYears":0.09761592899755042,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":10244229.70993898}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"campFiniteAccessConditional","inputs":{"routes":{"campOther":{"accessSaving":100,"travel":30,"care":20}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":["campOther"],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":50,"households":4,"incomeEquivalentYears":0.0019990006661670663,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05046333654103291,"incomeEquivalentYears":0.001299350433008593,"combinedEquivalentYears":0.0517626869740415,"donorUSDPer10ClinicalHealthyYears":19816367.060606007,"donorUSDPer10CombinedEquivalentYears":19318935.28829928},"restBay":{"clinicalHealthyYears":0.027172565829786947,"incomeEquivalentYears":0.0006996502331584731,"combinedEquivalentYears":0.02787221606294542,"donorUSDPer10ClinicalHealthyYears":36801824.54112545,"donorUSDPer10CombinedEquivalentYears":35878022.6782701},"bayIncludingSF":{"clinicalHealthyYears":0.07763590237081985,"incomeEquivalentYears":0.0019990006661670663,"combinedEquivalentYears":0.07963490303698692,"donorUSDPer10ClinicalHealthyYears":12880638.589393906,"donorUSDPer10CombinedEquivalentYears":12557307.937394535}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"aquaticsFiniteClinicalConditional","inputs":{"distinctClinicalRoutes":["fitness","dpp","aquatics"],"routes":{"aquatics":{"healthPerUnit":0.001,"healthYears":0.25,"clinicalHarm":0.0001}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp","aquatics"],"distinctClinicalRoutes":["fitness","dpp","aquatics"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007214514829075396,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0.0012000000000000001,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.05124333654103291,"incomeEquivalentYears":0,"combinedEquivalentYears":0.05124333654103291,"donorUSDPer10ClinicalHealthyYears":19514732.40231447,"donorUSDPer10CombinedEquivalentYears":19514732.40231447},"restBay":{"clinicalHealthyYears":0.027592565829786947,"incomeEquivalentYears":0,"combinedEquivalentYears":0.027592565829786947,"donorUSDPer10ClinicalHealthyYears":36241645.89001259,"donorUSDPer10CombinedEquivalentYears":36241645.89001259},"bayIncludingSF":{"clinicalHealthyYears":0.07883590237081986,"incomeEquivalentYears":0,"combinedEquivalentYears":0.07883590237081986,"donorUSDPer10ClinicalHealthyYears":12684576.061504405,"donorUSDPer10CombinedEquivalentYears":12684576.061504405}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"zeroGift","inputs":{"gift":0,"distinctClinicalRoutes":[]},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":[],"distinctClinicalRoutes":[],"status":"at most one positive clinical route"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":0,"grossResourceFloorUSD":0,"grossResourceUSD":0,"completeGrossKnown":true,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":0,"fundedUnits":0,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":0,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":0,"fundedUnits":0,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":0,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":0,"fundedUnits":0,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":0,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":0,"fundedUnits":0,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":0,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":0,"fundedUnits":0,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":0,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":0,"fundedUnits":0,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":0,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":0,"fundedUnits":0,"additionalUnits":0,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":0,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null},"restBay":{"clinicalHealthyYears":0,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null},"bayIncludingSF":{"clinicalHealthyYears":0,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"donorUSDPer10ClinicalHealthyYears":null,"donorUSDPer10CombinedEquivalentYears":null}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"smallGift","inputs":{"gift":1000},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":1000,"grossResourceFloorUSD":1000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":200,"fundedUnits":0.3333333333333333,"additionalUnits":0.13333333333333333,"clinicalHealthyYears":0.0007042138754174443,"netHouseholdAnnualResourcesUSD":0,"households":0.13333333333333333,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":250,"fundedUnits":0.16666666666666666,"additionalUnits":0.06666666666666667,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":0.06666666666666667,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":200,"fundedUnits":0.4,"additionalUnits":0.16000000000000003,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":0.16000000000000003,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":50,"fundedUnits":0.08333333333333333,"additionalUnits":0.03333333333333333,"clinicalHealthyYears":0.00007214514829075394,"netHouseholdAnnualResourcesUSD":0,"households":0.03333333333333333,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":150,"fundedUnits":0.1,"additionalUnits":0.04000000000000001,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":0.04000000000000001,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":50,"fundedUnits":0.2,"additionalUnits":0.08000000000000002,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":0.08000000000000002,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":100,"fundedUnits":0.1,"additionalUnits":0.04000000000000001,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":0.04000000000000001,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.0005046333654103289,"incomeEquivalentYears":0,"combinedEquivalentYears":0.0005046333654103289,"donorUSDPer10ClinicalHealthyYears":19816367.060606014,"donorUSDPer10CombinedEquivalentYears":19816367.060606014},"restBay":{"clinicalHealthyYears":0.0002717256582978694,"incomeEquivalentYears":0,"combinedEquivalentYears":0.0002717256582978694,"donorUSDPer10ClinicalHealthyYears":36801824.541125454,"donorUSDPer10CombinedEquivalentYears":36801824.541125454},"bayIncludingSF":{"clinicalHealthyYears":0.0007763590237081983,"incomeEquivalentYears":0,"combinedEquivalentYears":0.0007763590237081983,"donorUSDPer10ClinicalHealthyYears":12880638.58939391,"donorUSDPer10CombinedEquivalentYears":12880638.58939391}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"dppNoEffect","inputs":{"distinctClinicalRoutes":["fitness"],"routes":{"dpp":{"healthPerUnit":0}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness"],"distinctClinicalRoutes":["fitness"],"status":"at most one positive clinical route"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.07042138754174446,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.0457739019021339,"incomeEquivalentYears":0,"combinedEquivalentYears":0.0457739019021339,"donorUSDPer10ClinicalHealthyYears":21846509.876698576,"donorUSDPer10CombinedEquivalentYears":21846509.876698576},"restBay":{"clinicalHealthyYears":0.02464748563961056,"incomeEquivalentYears":0,"combinedEquivalentYears":0.02464748563961056,"donorUSDPer10ClinicalHealthyYears":40572089.77101164,"donorUSDPer10CombinedEquivalentYears":40572089.77101164},"bayIncludingSF":{"clinicalHealthyYears":0.07042138754174446,"incomeEquivalentYears":0,"combinedEquivalentYears":0.07042138754174446,"donorUSDPer10ClinicalHealthyYears":14200231.419854075,"donorUSDPer10CombinedEquivalentYears":14200231.419854075}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]},{"id":"clinicalDelay","inputs":{"routes":{"fitness":{"healthDelay":1},"dpp":{"healthDelay":4}}},"version":"ymca-finite-health-disjoint-household-net-resources-20261004","clinicalIncidence":{"activePositiveRoutes":["fitness","dpp"],"distinctClinicalRoutes":["fitness","dpp"],"status":"explicit unverified distinct clinical-increment hypothesis"},"householdIncidence":{"activeCashRoutes":[],"disjointHouseholdRoutes":[],"status":"at most one active cash cohort; cross-route overlap unsupported"},"classification":"conditional finite portfolio sensitivity; not ordinary unrestricted-gift expected value","donorUSD":100000,"grossResourceFloorUSD":100000,"grossResourceUSD":null,"completeGrossKnown":false,"ordinaryGiftExpectedValue":null,"weightedExpectedValue":null,"routes":{"fitness":{"unit":"one supported exercise-referral course","donorUSD":20000,"fundedUnits":33.333333333333336,"additionalUnits":13.333333333333336,"clinicalHealthyYears":0.06990291262135924,"netHouseholdAnnualResourcesUSD":0,"households":13.333333333333336,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"mental":{"unit":"one individual finite therapy course/year allowance","donorUSD":25000,"fundedUnits":16.666666666666668,"additionalUnits":6.666666666666668,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":6.666666666666668,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"family":{"unit":"one unique household finite support episode allowance","donorUSD":20000,"fundedUnits":40,"additionalUnits":16,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":16,"incomeEquivalentYears":0,"healthSfShare":1,"householdSfShare":1,"externalResourceStatus":"unknown/unpriced"},"dpp":{"unit":"one adult one-year DPP course","donorUSD":5000,"fundedUnits":8.333333333333334,"additionalUnits":3.333333333333334,"clinicalHealthyYears":0.007004383329199413,"netHouseholdAnnualResourcesUSD":0,"households":3.333333333333334,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"youth":{"unit":"one child school-year support/childcare allowance","donorUSD":15000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"aquatics":{"unit":"one participant 6–8-lesson course allowance","donorUSD":5000,"fundedUnits":20,"additionalUnits":8,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":8,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"},"campOther":{"unit":"one participant-season allowance; capital/other allocation unresolved","donorUSD":10000,"fundedUnits":10,"additionalUnits":4,"clinicalHealthyYears":0,"netHouseholdAnnualResourcesUSD":0,"households":4,"incomeEquivalentYears":0,"healthSfShare":0.65,"householdSfShare":0.65,"externalResourceStatus":"unknown/unpriced"}},"inducedIncomeEquivalentYears":0,"geography":{"sf":{"clinicalHealthyYears":0.049989742367863126,"incomeEquivalentYears":0,"combinedEquivalentYears":0.049989742367863126,"donorUSDPer10ClinicalHealthyYears":20004103.894779608,"donorUSDPer10CombinedEquivalentYears":20004103.894779608},"restBay":{"clinicalHealthyYears":0.026917553582695528,"incomeEquivalentYears":0,"combinedEquivalentYears":0.026917553582695528,"donorUSDPer10ClinicalHealthyYears":37150478.66173356,"donorUSDPer10CombinedEquivalentYears":37150478.66173356},"bayIncludingSF":{"clinicalHealthyYears":0.07690729595055865,"incomeEquivalentYears":0,"combinedEquivalentYears":0.07690729595055865,"donorUSDPer10ClinicalHealthyYears":13002667.531606747,"donorUSDPer10CombinedEquivalentYears":13002667.531606747}},"unknownChannels":["ordinary gift allocation/capacity and financial additionality","actual full supported-course marginal costs","local causal clinical utility, retention, counterfactual access and overlap","net household earnings/transfers/access/medical savings and burdens","distinct child households and cross-program duplication","external school/government/provider/capital costs and rest-of-US displacement"]}],"historical":{"capturedAt":"2026-10-04T17:54:12.468Z","sources":[{"path":"lib/ymca-portfolio-model.mjs","sha256":"465389fbce7f12d68b722a5b111304c26ac87031dd7a4306eeb6530073da0767"},{"path":"data/san-francisco/ymca-portfolio-v1.json","sha256":"86ed366c550137229f4ffd3de742df592ebd875ce81cd4b90462f99620b20d71"},{"path":"data/san-francisco/ymca-portfolio-report.json","sha256":"564dfa519f2b03fd87a6ce37f6336e659c4a66ccda2a35c4ff39ab132eafb576"},{"path":"app/charities/ymca-greater-sf/page.tsx","sha256":"4d6ac51f1df1f51b3ac33702b6b80fb0275c83c38f1c9f00d4cc59b0f3afa41b"},{"path":"app/api/ymca-portfolio-model/route.ts","sha256":"f0ed524b3f119171e8096bdb87dea8c80deb1da756a45a0253ad07a38e3d227d"},{"path":"data/san-francisco/ymca-dpp-cea-v1.json","sha256":"d199a55d0cf52472724f7d1ff76b3f8aba349edb9b053d72cfe32cfc8a646eab"},{"path":"app/api/sf-ymca-model/route.ts","sha256":"aa94f4a2be71b066fc1968e7edaf16eaad5799eff446c9b9864008d3f11dcf37"}],"model":{"schemaVersion":"1.0.0","modelId":"ymca-greater-sf-unrestricted-portfolio-proposal-v1","reviewDate":"2026-09-08","status":"Constructed conditional partial-health portfolio; independently reviewed; not measured expected value or verified marginal offer","organization":"YMCA of Greater San Francisco / Young Men’s Christian Association of San Francisco","budget":{"giftUsd":100000,"allocations":{"fitness":20000,"mental":25000,"family":20000,"dpp":5000,"youthEnrichment":15000,"aquatics":5000,"campCapitalOther":10000},"allSharedCostsIncludedOnce":true,"unquantifiedBudgetUsd":30000,"allocationBasis":"Judgment; historical broad categories inform service scope, NOT observed marginal weights"},"geography":{"meaning":"SFshare .65/.75/.4 is unverified residence allocation prior for each quantifiable component; remainder Marin/SanMateo/other Bay participants. BayincludesSF, samegift. No inference from location.","bayIncludesSf":true},"costPerspective":{"donor":"The entire $100,000 gift remains spent in every scenario. Offered-course allowances include noncompletion and allocated shared costs, but are judgments, not provider quotes.","resourceStress":"The additional $100,000 field is a hypothetical extra-resource stress, not measured net societal cost or a claim those resources arise in the no-additionality case. Null scenarios retain no positive ratio regardless of this unpriced assumption.","unpriced":"Public reimbursements, displaced payments, volunteer and participant time, travel and downstream resource savings are not reconciled. Do not label donor cash or the stress a comprehensive resource CEA."},"causalDefinitions":{"additionality":"Share of funded provision that changes access relative to no-gift public, private and household financing. Not course completion.","response":"Incremental response conditional on changed provision versus usual care, including noncompletion. No second adherence factor.","geographicPrior":"Assumes all quantified beneficiaries are Bay residents; SF fraction is unverified. Exclude or separately allocate any non-Bay benefit before claiming local health.","familyOverlap":"Remove family credit if short hardship-related health cannot be distinguished from mental-health therapy or partner-food benefits already credited. Shared people can have genuinely distinct health gains."},"duration":{"fitness":"16-week offered coached activity access, source QALY AUC months6–12 only, no later tail; transfer already incorporates response and weaker fidelity.","mental":"Bounded course over firstyear; integrated exposure.5/1/.1years by scenario includes response timing and decay, not lifetime remission.","family":"Short family hardship-support course; integrated health exposure.25/.5/.1year; not ongoing housing health.","dpp":"One-year course; three-year incident-risk contrast; prevented cases conservatively placed at endyear3, then utility relief in endyears3 through3+delay−1, discounted3%; delay2/5/1years. No lifelong diabetes avoidance."},"formula":{"offeredCourses":"allocation/courseCost; fractional offers are expectation accounting not purchasable fractions","fitness":"offers*additionality*.027*transfer","mentalFamily":"offers*additionality*incrementalResponse*netConditionalUtility*integratedYears","dpp":"offers*additionality*baseline3yearRisk*RRR*utilityLoss*sum(t=3..3+delayYears−1)(1.03)^(-t)","portfolio":"sum(componentBayQ); SF=grossBay*sfShare−donorSFharm; restBay=grossBay*(1−share)−donorRestharm; Bay=SF+restBay; ratio10*100K/Q onlyifQpositive"},"boundaries":["All local response, incidence, risk-reduction, utility, delay, cost and funding priors are judgments except external NERS .027 anchor.","Net conditional utility priors already include shared burdens; donor-specific harms outside funding. Core0notproofnoharm.","No DPP exercise benefit added again through fitness; distinguish overlapping health states, not all shared people.","Family credit limited short health-related hardship response, excludes separately counted therapy and food-bank outcomes.","Fitness generic EQ5D includes mental health. Central and stress allocations assume distinct fitness versus therapy health increments: separate cohorts, or remove therapy-related distress improvement already captured by fitness for the same person and period. Do not add full generic utilities for overlapping care; this cohort separation is a judgment, not verified local linkage.","30K youth/aquatics/campcapital cost remains while health unquantified; these streams have welfare and possible harm, not assumed valueless.","No current marginal weight, clinic-course quote, capacity or live donoroffer verified.","Donor prices are full-course resource allowances, not just copays. Publicfunding replacement is modeled viaadditionality. Grosscashspend not netsocietalresources.","Do not add allBaytoSF or use DPPalone as wholeorganization estimate."],"scenarios":[{"id":"central","sfShare":0.65,"fitness":{"cost":600,"additionality":0.4,"trialQaly":0.027,"transfer":0.2},"mental":{"cost":1500,"additionality":0.4,"response":0.2,"utility":0.1,"effectiveYears":0.5},"family":{"cost":500,"additionality":0.4,"response":0.2,"utility":0.02,"effectiveYears":0.25},"dpp":{"cost":600,"additionality":0.4,"baselineThreeYearRisk":0.08,"relativeReduction":0.3,"diabetesDelayYears":2,"utilityLossPerYear":0.05},"donorHarm":{"sf":0,"restBay":0},"outputs":{"fitnessQaly":0.07200000000000001,"mentalQaly":0.0666666666666667,"familyQaly":0.016,"dppQaly":0.007214514829075395,"grossBayQaly":0.16188118149574213,"sfNetQaly":0.10522276797223239,"restBayNetQaly":0.05665841352350974,"bayIncludingSfNetQaly":0.16188118149574213,"donorCost":100000,"sfUsdPer10Qaly":9503646.58971805,"bayUsdPer10Qaly":6177370.283316733,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":19007293.1794361,"bayStressUsdPer10Qaly":12354740.566633467}},{"id":"favorable","sfShare":0.75,"fitness":{"cost":300,"additionality":0.8,"trialQaly":0.027,"transfer":0.75},"mental":{"cost":1000,"additionality":0.75,"response":0.4,"utility":0.15,"effectiveYears":1},"family":{"cost":250,"additionality":0.75,"response":0.4,"utility":0.04,"effectiveYears":0.5},"dpp":{"cost":350,"additionality":0.8,"baselineThreeYearRisk":0.15,"relativeReduction":0.5,"diabetesDelayYears":5,"utilityLossPerYear":0.08},"donorHarm":{"sf":0,"restBay":0},"outputs":{"fitnessQaly":1.08,"mentalQaly":1.125,"familyQaly":0.48,"dppQaly":0.2960100520923443,"grossBayQaly":2.981010052092344,"sfNetQaly":2.235757539069258,"restBayNetQaly":0.745252513023086,"bayIncludingSfNetQaly":2.981010052092344,"donorCost":100000,"sfUsdPer10Qaly":447275.6918070366,"bayUsdPer10Qaly":335456.76885527745,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":894551.3836140732,"bayStressUsdPer10Qaly":670913.5377105549}},{"id":"pessimisticPositive","sfShare":0.4,"fitness":{"cost":1000,"additionality":0.1,"trialQaly":0.027,"transfer":0.02},"mental":{"cost":2500,"additionality":0.1,"response":0.05,"utility":0.03,"effectiveYears":0.1},"family":{"cost":1000,"additionality":0.1,"response":0.05,"utility":0.005,"effectiveYears":0.1},"dpp":{"cost":1000,"additionality":0.1,"baselineThreeYearRisk":0.03,"relativeReduction":0.1,"diabetesDelayYears":1,"utilityLossPerYear":0.02},"donorHarm":{"sf":0,"restBay":0},"outputs":{"fitnessQaly":0.00108,"mentalQaly":0.00015000000000000001,"familyQaly":0.00005,"dppQaly":0.00002745424978059479,"grossBayQaly":0.0013074542497805946,"sfNetQaly":0.0005229816999122379,"restBayNetQaly":0.0007844725498683567,"bayIncludingSfNetQaly":0.0013074542497805946,"donorCost":100000,"sfUsdPer10Qaly":1912112795.0897918,"bayUsdPer10Qaly":764845118.0359168,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":3824225590.1795835,"bayStressUsdPer10Qaly":1529690236.0718336}},{"id":"nullAdditionality","sfShare":0.65,"fitness":{"cost":600,"additionality":0,"trialQaly":0.027,"transfer":0.2},"mental":{"cost":1500,"additionality":0,"response":0.2,"utility":0.1,"effectiveYears":0.5},"family":{"cost":500,"additionality":0,"response":0.2,"utility":0.02,"effectiveYears":0.25},"dpp":{"cost":600,"additionality":0,"baselineThreeYearRisk":0.08,"relativeReduction":0.3,"diabetesDelayYears":2,"utilityLossPerYear":0.05},"donorHarm":{"sf":0,"restBay":0},"outputs":{"fitnessQaly":0,"mentalQaly":0,"familyQaly":0,"dppQaly":0,"grossBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"donorCost":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":null,"bayStressUsdPer10Qaly":null}},{"id":"nullClinicalEffect","sfShare":0.65,"fitness":{"cost":600,"additionality":0.4,"trialQaly":0.027,"transfer":0},"mental":{"cost":1500,"additionality":0.4,"response":0,"utility":0.1,"effectiveYears":0.5},"family":{"cost":500,"additionality":0.4,"response":0,"utility":0.02,"effectiveYears":0.25},"dpp":{"cost":600,"additionality":0.4,"baselineThreeYearRisk":0.08,"relativeReduction":0,"diabetesDelayYears":2,"utilityLossPerYear":0.05},"donorHarm":{"sf":0,"restBay":0},"outputs":{"fitnessQaly":0,"mentalQaly":0,"familyQaly":0,"dppQaly":0,"grossBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"donorCost":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":null,"bayStressUsdPer10Qaly":null}},{"id":"centralDonorHarm","sfShare":0.65,"fitness":{"cost":600,"additionality":0.4,"trialQaly":0.027,"transfer":0.2},"mental":{"cost":1500,"additionality":0.4,"response":0.2,"utility":0.1,"effectiveYears":0.5},"family":{"cost":500,"additionality":0.4,"response":0.2,"utility":0.02,"effectiveYears":0.25},"dpp":{"cost":600,"additionality":0.4,"baselineThreeYearRisk":0.08,"relativeReduction":0.3,"diabetesDelayYears":2,"utilityLossPerYear":0.05},"donorHarm":{"sf":0.1,"restBay":0.1},"outputs":{"fitnessQaly":0.07200000000000001,"mentalQaly":0.0666666666666667,"familyQaly":0.016,"dppQaly":0.007214514829075395,"grossBayQaly":0.16188118149574213,"sfNetQaly":0.005222767972232381,"restBayNetQaly":-0.043341586476490265,"bayIncludingSfNetQaly":-0.038118818504257884,"donorCost":100000,"sfUsdPer10Qaly":191469352.136003,"bayUsdPer10Qaly":null,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":382938704.272006,"bayStressUsdPer10Qaly":null}},{"id":"nullAdditionalityDonorHarm","sfShare":0.65,"fitness":{"cost":600,"additionality":0,"trialQaly":0.027,"transfer":0.2},"mental":{"cost":1500,"additionality":0,"response":0.2,"utility":0.1,"effectiveYears":0.5},"family":{"cost":500,"additionality":0,"response":0.2,"utility":0.02,"effectiveYears":0.25},"dpp":{"cost":600,"additionality":0,"baselineThreeYearRisk":0.08,"relativeReduction":0.3,"diabetesDelayYears":2,"utilityLossPerYear":0.05},"donorHarm":{"sf":0.1,"restBay":0.1},"outputs":{"fitnessQaly":0,"mentalQaly":0,"familyQaly":0,"dppQaly":0,"grossBayQaly":0,"sfNetQaly":-0.1,"restBayNetQaly":-0.1,"bayIncludingSfNetQaly":-0.2,"donorCost":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":null,"bayStressUsdPer10Qaly":null}}],"sources":[{"title":"YMCA financial audit","url":"https://media.ymcasf.org/wp-content/uploads/2025/11/12144641/Young-Mens-Christian-Association-of-San-Francisco-2025-Audit-FS-Final.pdf","date":"Year ended June30,2025; October24,2025","meaning":"Functional allocations and existing public/fee financing, not marginal costs","retrieved":"September8,2026"},{"title":"YMCA annual report","url":"https://media.ymcasf.org/wp-content/uploads/2025/12/24152248/Annual-Report-YMCA-of-Greater-San-Francisco-2024-2025.pdf","date":"December2025, FY2024–25","meaning":"Reach, service breadth and funded projects; not causal health","retrieved":"September8,2026"},{"title":"YMCA DPP","url":"https://www.ymcasf.org/program/diabetes-prevention/","date":"Undated; accessed September8,2026","meaning":"Actual prevention eligibility and insurance alternatives; no measured local QALYs","retrieved":"September8,2026"},{"title":"YMCA mental health","url":"https://www.ymcasf.org/location/mental-health-services-ymca/","date":"Undated; accessed September8,2026","meaning":"Actual therapy and substantial DPH/school/Medi-Cal baseline","retrieved":"September8,2026"},{"title":"YMCA family resource centers","url":"https://www.ymcasf.org/program/family-resource-centers/","date":"Undated; accessed September8,2026","meaning":"Actual family service route, not incremental response","retrieved":"September8,2026"},{"title":"YMCA financial assistance","url":"https://www.ymcasf.org/membership/membership-benefits/financial-assistance/","date":"Undated; accessed September8,2026","meaning":"Income-verified assistance, not extra activity","retrieved":"September8,2026"},{"title":"YMCA annual campaign","url":"https://www.ymcasf.org/donate/annual-campaign/","date":"Undated; accessed September8,2026","meaning":"General access fundraising, not priced offer","retrieved":"September8,2026"},{"title":"Edwards et al., NERS economic RCT","url":"https://eprints.gla.ac.uk/89420/1/89420.pdf","date":"BMC Public Health2013,13:1021","meaning":"798 economic participants (55% trial),.027QALY AUC6–12months; no baseline EQ5D; selection/transfer uncertainty","retrieved":"September8,2026"},{"title":"RAPID YMCA trial","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC4605179/","date":"2015","meaning":"509 randomized low-income adults with elevated glucose; actual community adaptation, not localYMCAQALY. Indexed primary abstract only; directPMCchallenge.","retrieved":"September8,2026"},{"title":"DPP ten-year economic evaluation","url":"https://diabetesjournals.org/care/article/35/4/723/38335/The-10-Year-Cost-Effectiveness-of-Lifestyle","date":"April2012","meaning":"Longer intensive trial program not assigned numerically toYMCA; methodological context only","retrieved":"September8,2026"},{"title":"SF Rec/Park Bayview Safety Swim","url":"https://sfrecpark.org/1613/Bayview-Safety-Swim-Splash","date":"Undated; priorSeptember8,2026read","meaning":"Joint free program, no local drowning effect estimated","retrieved":"September8,2026"}]},"evaluated":[{"id":"central","inputs":{"id":"central","sfShare":0.65,"fitness":{"cost":600,"additionality":0.4,"trialQaly":0.027,"transfer":0.2},"mental":{"cost":1500,"additionality":0.4,"response":0.2,"utility":0.1,"effectiveYears":0.5},"family":{"cost":500,"additionality":0.4,"response":0.2,"utility":0.02,"effectiveYears":0.25},"dpp":{"cost":600,"additionality":0.4,"baselineThreeYearRisk":0.08,"relativeReduction":0.3,"diabetesDelayYears":2,"utilityLossPerYear":0.05},"donorHarm":{"sf":0,"restBay":0},"outputs":{"fitnessQaly":0.07200000000000001,"mentalQaly":0.0666666666666667,"familyQaly":0.016,"dppQaly":0.007214514829075395,"grossBayQaly":0.16188118149574213,"sfNetQaly":0.10522276797223239,"restBayNetQaly":0.05665841352350974,"bayIncludingSfNetQaly":0.16188118149574213,"donorCost":100000,"sfUsdPer10Qaly":9503646.58971805,"bayUsdPer10Qaly":6177370.283316733,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":19007293.1794361,"bayStressUsdPer10Qaly":12354740.566633467}},"output":{"fitnessQaly":0.07200000000000001,"mentalQaly":0.0666666666666667,"familyQaly":0.016,"dppQaly":0.007214514829075394,"grossBayQaly":0.16188118149574213,"sfNetQaly":0.10522276797223239,"restBayNetQaly":0.05665841352350974,"bayIncludingSfNetQaly":0.16188118149574213,"donorCost":100000,"sfUsdPer10Qaly":9503646.58971805,"bayUsdPer10Qaly":6177370.283316733}},{"id":"favorable","inputs":{"id":"favorable","sfShare":0.75,"fitness":{"cost":300,"additionality":0.8,"trialQaly":0.027,"transfer":0.75},"mental":{"cost":1000,"additionality":0.75,"response":0.4,"utility":0.15,"effectiveYears":1},"family":{"cost":250,"additionality":0.75,"response":0.4,"utility":0.04,"effectiveYears":0.5},"dpp":{"cost":350,"additionality":0.8,"baselineThreeYearRisk":0.15,"relativeReduction":0.5,"diabetesDelayYears":5,"utilityLossPerYear":0.08},"donorHarm":{"sf":0,"restBay":0},"outputs":{"fitnessQaly":1.08,"mentalQaly":1.125,"familyQaly":0.48,"dppQaly":0.2960100520923443,"grossBayQaly":2.981010052092344,"sfNetQaly":2.235757539069258,"restBayNetQaly":0.745252513023086,"bayIncludingSfNetQaly":2.981010052092344,"donorCost":100000,"sfUsdPer10Qaly":447275.6918070366,"bayUsdPer10Qaly":335456.76885527745,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":894551.3836140732,"bayStressUsdPer10Qaly":670913.5377105549}},"output":{"fitnessQaly":1.08,"mentalQaly":1.125,"familyQaly":0.48,"dppQaly":0.2960100520923443,"grossBayQaly":2.981010052092344,"sfNetQaly":2.235757539069258,"restBayNetQaly":0.745252513023086,"bayIncludingSfNetQaly":2.981010052092344,"donorCost":100000,"sfUsdPer10Qaly":447275.6918070366,"bayUsdPer10Qaly":335456.76885527745}},{"id":"pessimisticPositive","inputs":{"id":"pessimisticPositive","sfShare":0.4,"fitness":{"cost":1000,"additionality":0.1,"trialQaly":0.027,"transfer":0.02},"mental":{"cost":2500,"additionality":0.1,"response":0.05,"utility":0.03,"effectiveYears":0.1},"family":{"cost":1000,"additionality":0.1,"response":0.05,"utility":0.005,"effectiveYears":0.1},"dpp":{"cost":1000,"additionality":0.1,"baselineThreeYearRisk":0.03,"relativeReduction":0.1,"diabetesDelayYears":1,"utilityLossPerYear":0.02},"donorHarm":{"sf":0,"restBay":0},"outputs":{"fitnessQaly":0.00108,"mentalQaly":0.00015000000000000001,"familyQaly":0.00005,"dppQaly":0.00002745424978059479,"grossBayQaly":0.0013074542497805946,"sfNetQaly":0.0005229816999122379,"restBayNetQaly":0.0007844725498683567,"bayIncludingSfNetQaly":0.0013074542497805946,"donorCost":100000,"sfUsdPer10Qaly":1912112795.0897918,"bayUsdPer10Qaly":764845118.0359168,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":3824225590.1795835,"bayStressUsdPer10Qaly":1529690236.0718336}},"output":{"fitnessQaly":0.00108,"mentalQaly":0.00015000000000000001,"familyQaly":0.00005,"dppQaly":0.000027454249780594786,"grossBayQaly":0.0013074542497805946,"sfNetQaly":0.0005229816999122379,"restBayNetQaly":0.0007844725498683567,"bayIncludingSfNetQaly":0.0013074542497805946,"donorCost":100000,"sfUsdPer10Qaly":1912112795.0897918,"bayUsdPer10Qaly":764845118.0359168}},{"id":"nullAdditionality","inputs":{"id":"nullAdditionality","sfShare":0.65,"fitness":{"cost":600,"additionality":0,"trialQaly":0.027,"transfer":0.2},"mental":{"cost":1500,"additionality":0,"response":0.2,"utility":0.1,"effectiveYears":0.5},"family":{"cost":500,"additionality":0,"response":0.2,"utility":0.02,"effectiveYears":0.25},"dpp":{"cost":600,"additionality":0,"baselineThreeYearRisk":0.08,"relativeReduction":0.3,"diabetesDelayYears":2,"utilityLossPerYear":0.05},"donorHarm":{"sf":0,"restBay":0},"outputs":{"fitnessQaly":0,"mentalQaly":0,"familyQaly":0,"dppQaly":0,"grossBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"donorCost":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":null,"bayStressUsdPer10Qaly":null}},"output":{"fitnessQaly":0,"mentalQaly":0,"familyQaly":0,"dppQaly":0,"grossBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"donorCost":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null}},{"id":"nullClinicalEffect","inputs":{"id":"nullClinicalEffect","sfShare":0.65,"fitness":{"cost":600,"additionality":0.4,"trialQaly":0.027,"transfer":0},"mental":{"cost":1500,"additionality":0.4,"response":0,"utility":0.1,"effectiveYears":0.5},"family":{"cost":500,"additionality":0.4,"response":0,"utility":0.02,"effectiveYears":0.25},"dpp":{"cost":600,"additionality":0.4,"baselineThreeYearRisk":0.08,"relativeReduction":0,"diabetesDelayYears":2,"utilityLossPerYear":0.05},"donorHarm":{"sf":0,"restBay":0},"outputs":{"fitnessQaly":0,"mentalQaly":0,"familyQaly":0,"dppQaly":0,"grossBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"donorCost":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":null,"bayStressUsdPer10Qaly":null}},"output":{"fitnessQaly":0,"mentalQaly":0,"familyQaly":0,"dppQaly":0,"grossBayQaly":0,"sfNetQaly":0,"restBayNetQaly":0,"bayIncludingSfNetQaly":0,"donorCost":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null}},{"id":"centralDonorHarm","inputs":{"id":"centralDonorHarm","sfShare":0.65,"fitness":{"cost":600,"additionality":0.4,"trialQaly":0.027,"transfer":0.2},"mental":{"cost":1500,"additionality":0.4,"response":0.2,"utility":0.1,"effectiveYears":0.5},"family":{"cost":500,"additionality":0.4,"response":0.2,"utility":0.02,"effectiveYears":0.25},"dpp":{"cost":600,"additionality":0.4,"baselineThreeYearRisk":0.08,"relativeReduction":0.3,"diabetesDelayYears":2,"utilityLossPerYear":0.05},"donorHarm":{"sf":0.1,"restBay":0.1},"outputs":{"fitnessQaly":0.07200000000000001,"mentalQaly":0.0666666666666667,"familyQaly":0.016,"dppQaly":0.007214514829075395,"grossBayQaly":0.16188118149574213,"sfNetQaly":0.005222767972232381,"restBayNetQaly":-0.043341586476490265,"bayIncludingSfNetQaly":-0.038118818504257884,"donorCost":100000,"sfUsdPer10Qaly":191469352.136003,"bayUsdPer10Qaly":null,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":382938704.272006,"bayStressUsdPer10Qaly":null}},"output":{"fitnessQaly":0.07200000000000001,"mentalQaly":0.0666666666666667,"familyQaly":0.016,"dppQaly":0.007214514829075394,"grossBayQaly":0.16188118149574213,"sfNetQaly":0.005222767972232381,"restBayNetQaly":-0.043341586476490265,"bayIncludingSfNetQaly":-0.038118818504257884,"donorCost":100000,"sfUsdPer10Qaly":191469352.136003,"bayUsdPer10Qaly":null}},{"id":"nullAdditionalityDonorHarm","inputs":{"id":"nullAdditionalityDonorHarm","sfShare":0.65,"fitness":{"cost":600,"additionality":0,"trialQaly":0.027,"transfer":0.2},"mental":{"cost":1500,"additionality":0,"response":0.2,"utility":0.1,"effectiveYears":0.5},"family":{"cost":500,"additionality":0,"response":0.2,"utility":0.02,"effectiveYears":0.25},"dpp":{"cost":600,"additionality":0,"baselineThreeYearRisk":0.08,"relativeReduction":0.3,"diabetesDelayYears":2,"utilityLossPerYear":0.05},"donorHarm":{"sf":0.1,"restBay":0.1},"outputs":{"fitnessQaly":0,"mentalQaly":0,"familyQaly":0,"dppQaly":0,"grossBayQaly":0,"sfNetQaly":-0.1,"restBayNetQaly":-0.1,"bayIncludingSfNetQaly":-0.2,"donorCost":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null,"inducedResourceStressUsd":100000,"sfStressUsdPer10Qaly":null,"bayStressUsdPer10Qaly":null}},"output":{"fitnessQaly":0,"mentalQaly":0,"familyQaly":0,"dppQaly":0,"grossBayQaly":0,"sfNetQaly":-0.1,"restBayNetQaly":-0.1,"bayIncludingSfNetQaly":-0.2,"donorCost":100000,"sfUsdPer10Qaly":null,"bayUsdPer10Qaly":null}}]},"earlierDiabetesOnly":{"capturedAt":"2026-10-04T17:57:03.769Z","status":"Earlier program-only historical diagnostic; not current portfolio estimate","source":{"path":"lib/large-bay-impact-model.mjs","sha256":"46e446fa6de1234ebd50c401616711eefff69c1f5e86b98320e42b9193004cd3"},"model":{"version":"ymca-dpp-v1","organization":"YMCA of Greater San Francisco","program":"Additional SF diabetes-prevention offers","geography":"Conditional San Francisco resident cohort; adult program, not children","verifiedMarginalOffer":false,"reviewed":"2026-09-07","denominator":"USD per 10 incremental QALYs","formula":"Q = fundingAdditionality × (extraKg × utilityPerKg × transfer × Σ retention[t]/1.03^(t+0.5) − harmQalys); price = 10 × cost / Q if Q > 0","scenarios":[{"name":"Favorable joint scenario","cost":200,"extraKg":3.4,"utilityPerKg":0.002,"transfer":1,"retention":[0.5,1,1,1,1,0.5],"fundingAdditionality":0.8,"harmQalys":0},{"name":"Central best guess","cost":600,"extraKg":2.3,"utilityPerKg":0.0014,"transfer":0.75,"retention":[0.5,1,0.75,0.25],"fundingAdditionality":0.5,"harmQalys":0},{"name":"Pessimistic positive scenario","cost":1200,"extraKg":1.1,"utilityPerKg":0.0007,"transfer":0.25,"retention":[0.25,0.25],"fundingAdditionality":0.2,"harmQalys":0}],"sources":[{"publisher":"YMCA Greater SF","title":"Current local diabetes prevention program","url":"https://www.ymcasf.org/program/diabetes-prevention/","published":"Undated","sourceType":"Provider program disclosure","retrieved":"2026-09-07"},{"publisher":"American Journal of Public Health","title":"Ackermann et al.: randomized YMCA offer trial","url":"https://pubmed.ncbi.nlm.nih.gov/26378828/","published":"2015-09-17","sourceType":"Randomized trial","retrieved":"2026-09-07"},{"publisher":"Obesity","title":"Ackermann et al.: weight change and health utility","url":"https://onlinelibrary.wiley.com/doi/10.1038/oby.2009.114","published":"2009","sourceType":"Observational utility association","retrieved":"2026-09-07"},{"publisher":"Diabetes Care","title":"Kuo et al.: prospective NDPP cost and QALY analysis","url":"https://pmc.ncbi.nlm.nih.gov/articles/PMC12178621/","published":"2024-11-20","sourceType":"Nonrandomized prospective comparison","retrieved":"2026-09-07"},{"publisher":"SF Health Service System","title":"YMCA partnership and existing funded cohorts","url":"https://sfhss.org/dpp","published":"Undated","sourceType":"Public payer program","retrieved":"2026-09-07"},{"publisher":"DHCS","title":"Medi-Cal diabetes prevention benefit","url":"https://www.dhcs.ca.gov/services/medi-cal-resources/diabetes-prevention-program-diabetes-prevention-program/","published":"Undated","sourceType":"Public benefit rules","retrieved":"2026-09-07"}]},"evaluated":[{"name":"Favorable joint scenario","inputs":{"name":"Favorable joint scenario","cost":200,"extraKg":3.4,"utilityPerKg":0.002,"transfer":1,"retention":[0.5,1,1,1,1,0.5],"fundingAdditionality":0.8,"harmQalys":0},"output":{"netQalys":0.024916328096154565,"costPerTenQalys":80268.64922800033,"maximumCostFor100k":249.16328096154564,"equivalentYears":4.580207370616648}},{"name":"Central best guess","inputs":{"name":"Central best guess","cost":600,"extraKg":2.3,"utilityPerKg":0.0014,"transfer":0.75,"retention":[0.5,1,0.75,0.25],"fundingAdditionality":0.5,"harmQalys":0},"output":{"netQalys":0.0028633441268691526,"costPerTenQalys":2095451.9380667459,"maximumCostFor100k":28.633441268691527,"equivalentYears":2.3712994839496093}},{"name":"Pessimistic positive scenario","inputs":{"name":"Pessimistic positive scenario","cost":1200,"extraKg":1.1,"utilityPerKg":0.0007,"transfer":0.25,"retention":[0.25,0.25],"fundingAdditionality":0.2,"harmQalys":0},"output":{"netQalys":0.00001869136158614814,"costPerTenQalys":642007803.6954249,"maximumCostFor100k":0.1869136158614814,"equivalentYears":0.48548991132852304}}]},"comparisonDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"canonicalSourceUnit":"ten modeled equivalent years","priceUSDByCanonicalField":{"current.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"current.geography.sf.donorUSDPer10CombinedEquivalentYears":1981636.7060606007,"current.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"current.geography.restBay.donorUSDPer10CombinedEquivalentYears":3680182.4541125447,"current.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"current.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1288063.8589393906,"evaluated.0.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.0.geography.sf.donorUSDPer10CombinedEquivalentYears":1981636.7060606007,"evaluated.0.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.0.geography.restBay.donorUSDPer10CombinedEquivalentYears":3680182.4541125447,"evaluated.0.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.0.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1288063.8589393906,"evaluated.1.geography.sf.donorUSDPer10ClinicalHealthyYears":null,"evaluated.1.geography.sf.donorUSDPer10CombinedEquivalentYears":null,"evaluated.1.geography.restBay.donorUSDPer10ClinicalHealthyYears":null,"evaluated.1.geography.restBay.donorUSDPer10CombinedEquivalentYears":null,"evaluated.1.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":null,"evaluated.1.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":null,"evaluated.2.geography.sf.donorUSDPer10ClinicalHealthyYears":null,"evaluated.2.geography.sf.donorUSDPer10CombinedEquivalentYears":null,"evaluated.2.geography.restBay.donorUSDPer10ClinicalHealthyYears":null,"evaluated.2.geography.restBay.donorUSDPer10CombinedEquivalentYears":null,"evaluated.2.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":null,"evaluated.2.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":null,"evaluated.3.geography.sf.donorUSDPer10ClinicalHealthyYears":1066135.9314135846,"evaluated.3.geography.sf.donorUSDPer10CombinedEquivalentYears":1066135.9314135846,"evaluated.3.geography.restBay.donorUSDPer10ClinicalHealthyYears":1979966.7297680862,"evaluated.3.geography.restBay.donorUSDPer10CombinedEquivalentYears":1979966.7297680862,"evaluated.3.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":692988.3554188301,"evaluated.3.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":692988.3554188301,"evaluated.4.geography.sf.donorUSDPer10ClinicalHealthyYears":1504588.9238236232,"evaluated.4.geography.sf.donorUSDPer10CombinedEquivalentYears":1504588.9238236232,"evaluated.4.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.4.geography.restBay.donorUSDPer10CombinedEquivalentYears":3680182.4541125447,"evaluated.4.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1067966.4259973364,"evaluated.4.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1067966.4259973364,"evaluated.5.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.5.geography.sf.donorUSDPer10CombinedEquivalentYears":1621915.2185045069,"evaluated.5.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.5.geography.restBay.donorUSDPer10CombinedEquivalentYears":3680182.4541125447,"evaluated.5.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.5.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1125770.2701376681,"evaluated.6.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.6.geography.sf.donorUSDPer10CombinedEquivalentYears":1698196.7325123933,"evaluated.6.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.6.geography.restBay.donorUSDPer10CombinedEquivalentYears":3153793.931808731,"evaluated.6.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.6.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1103827.8761330557,"evaluated.7.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.7.geography.sf.donorUSDPer10CombinedEquivalentYears":1698196.7325123933,"evaluated.7.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.7.geography.restBay.donorUSDPer10CombinedEquivalentYears":3153793.931808731,"evaluated.7.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.7.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1103827.8761330557,"evaluated.8.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.8.geography.sf.donorUSDPer10CombinedEquivalentYears":1751621.5515217106,"evaluated.8.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.8.geography.restBay.donorUSDPer10CombinedEquivalentYears":3253011.452826035,"evaluated.8.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.8.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1138554.0084891121,"evaluated.9.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.9.geography.sf.donorUSDPer10CombinedEquivalentYears":1939672.0376656826,"evaluated.9.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.9.geography.restBay.donorUSDPer10CombinedEquivalentYears":3602248.0699505536,"evaluated.9.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.9.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1260786.8244826938,"evaluated.10.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.10.geography.sf.donorUSDPer10CombinedEquivalentYears":1906789.8828554577,"evaluated.10.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.10.geography.restBay.donorUSDPer10CombinedEquivalentYears":3541181.2110172794,"evaluated.10.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.10.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1239413.4238560474,"evaluated.11.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.11.geography.sf.donorUSDPer10CombinedEquivalentYears":1809565.0930819504,"evaluated.11.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.11.geography.restBay.donorUSDPer10CombinedEquivalentYears":3680182.4541125447,"evaluated.11.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.11.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1213084.8728258996,"evaluated.12.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.12.geography.sf.donorUSDPer10CombinedEquivalentYears":3920283.3035276122,"evaluated.12.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.12.geography.restBay.donorUSDPer10CombinedEquivalentYears":5288876.9066246655,"evaluated.12.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.12.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":2251442.6243335595,"evaluated.13.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.13.geography.sf.donorUSDPer10CombinedEquivalentYears":2190009.8076774166,"evaluated.13.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.13.geography.restBay.donorUSDPer10CombinedEquivalentYears":3680182.4541125447,"evaluated.13.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.13.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1372976.439121134,"evaluated.14.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.14.geography.sf.donorUSDPer10CombinedEquivalentYears":1990869.2572725383,"evaluated.14.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.14.geography.restBay.donorUSDPer10CombinedEquivalentYears":3697328.620649,"evaluated.14.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.14.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1294065.01722715,"evaluated.15.geography.sf.donorUSDPer10ClinicalHealthyYears":null,"evaluated.15.geography.sf.donorUSDPer10CombinedEquivalentYears":null,"evaluated.15.geography.restBay.donorUSDPer10ClinicalHealthyYears":26046872.67373684,"evaluated.15.geography.restBay.donorUSDPer10CombinedEquivalentYears":26046872.67373684,"evaluated.15.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":null,"evaluated.15.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":null,"evaluated.16.geography.sf.donorUSDPer10ClinicalHealthyYears":3963273.4121212014,"evaluated.16.geography.sf.donorUSDPer10CombinedEquivalentYears":3963273.4121212014,"evaluated.16.geography.restBay.donorUSDPer10ClinicalHealthyYears":7360364.908225089,"evaluated.16.geography.restBay.donorUSDPer10CombinedEquivalentYears":7360364.908225089,"evaluated.16.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":2576127.7178787813,"evaluated.16.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":2576127.7178787813,"evaluated.17.geography.sf.donorUSDPer10ClinicalHealthyYears":null,"evaluated.17.geography.sf.donorUSDPer10CombinedEquivalentYears":null,"evaluated.17.geography.restBay.donorUSDPer10ClinicalHealthyYears":null,"evaluated.17.geography.restBay.donorUSDPer10CombinedEquivalentYears":null,"evaluated.17.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":null,"evaluated.17.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":null,"evaluated.18.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.18.geography.sf.donorUSDPer10CombinedEquivalentYears":1981636.7060606007,"evaluated.18.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.18.geography.restBay.donorUSDPer10CombinedEquivalentYears":3680182.4541125447,"evaluated.18.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.18.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1288063.8589393906,"evaluated.19.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.19.geography.sf.donorUSDPer10CombinedEquivalentYears":1981636.7060606007,"evaluated.19.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.19.geography.restBay.donorUSDPer10CombinedEquivalentYears":3680182.4541125447,"evaluated.19.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.19.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1288063.8589393906,"evaluated.20.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.20.geography.sf.donorUSDPer10CombinedEquivalentYears":1469599.282017454,"evaluated.20.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.20.geography.restBay.donorUSDPer10CombinedEquivalentYears":3381786.553721541,"evaluated.20.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.20.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1024422.9709938981,"evaluated.21.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606007,"evaluated.21.geography.sf.donorUSDPer10CombinedEquivalentYears":1931893.528829928,"evaluated.21.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125447,"evaluated.21.geography.restBay.donorUSDPer10CombinedEquivalentYears":3587802.2678270102,"evaluated.21.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.8589393906,"evaluated.21.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1255730.7937394534,"evaluated.22.geography.sf.donorUSDPer10ClinicalHealthyYears":1951473.240231447,"evaluated.22.geography.sf.donorUSDPer10CombinedEquivalentYears":1951473.240231447,"evaluated.22.geography.restBay.donorUSDPer10ClinicalHealthyYears":3624164.5890012593,"evaluated.22.geography.restBay.donorUSDPer10CombinedEquivalentYears":3624164.5890012593,"evaluated.22.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1268457.6061504404,"evaluated.22.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1268457.6061504404,"evaluated.23.geography.sf.donorUSDPer10ClinicalHealthyYears":null,"evaluated.23.geography.sf.donorUSDPer10CombinedEquivalentYears":null,"evaluated.23.geography.restBay.donorUSDPer10ClinicalHealthyYears":null,"evaluated.23.geography.restBay.donorUSDPer10CombinedEquivalentYears":null,"evaluated.23.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":null,"evaluated.23.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":null,"evaluated.24.geography.sf.donorUSDPer10ClinicalHealthyYears":1981636.7060606014,"evaluated.24.geography.sf.donorUSDPer10CombinedEquivalentYears":1981636.7060606014,"evaluated.24.geography.restBay.donorUSDPer10ClinicalHealthyYears":3680182.4541125456,"evaluated.24.geography.restBay.donorUSDPer10CombinedEquivalentYears":3680182.4541125456,"evaluated.24.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1288063.858939391,"evaluated.24.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1288063.858939391,"evaluated.25.geography.sf.donorUSDPer10ClinicalHealthyYears":2184650.9876698577,"evaluated.25.geography.sf.donorUSDPer10CombinedEquivalentYears":2184650.9876698577,"evaluated.25.geography.restBay.donorUSDPer10ClinicalHealthyYears":4057208.9771011644,"evaluated.25.geography.restBay.donorUSDPer10CombinedEquivalentYears":4057208.9771011644,"evaluated.25.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1420023.1419854076,"evaluated.25.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1420023.1419854076,"evaluated.26.geography.sf.donorUSDPer10ClinicalHealthyYears":2000410.3894779608,"evaluated.26.geography.sf.donorUSDPer10CombinedEquivalentYears":2000410.3894779608,"evaluated.26.geography.restBay.donorUSDPer10ClinicalHealthyYears":3715047.866173356,"evaluated.26.geography.restBay.donorUSDPer10CombinedEquivalentYears":3715047.866173356,"evaluated.26.geography.bayIncludingSF.donorUSDPer10ClinicalHealthyYears":1300266.7531606746,"evaluated.26.geography.bayIncludingSF.donorUSDPer10CombinedEquivalentYears":1300266.7531606746,"historical.model.scenarios.0.outputs.sfUsdPer10Qaly":950364.6589718049,"historical.model.scenarios.0.outputs.bayUsdPer10Qaly":617737.0283316734,"historical.model.scenarios.0.outputs.sfStressUsdPer10Qaly":1900729.3179436098,"historical.model.scenarios.0.outputs.bayStressUsdPer10Qaly":1235474.0566633467,"historical.model.scenarios.1.outputs.sfUsdPer10Qaly":44727.56918070366,"historical.model.scenarios.1.outputs.bayUsdPer10Qaly":33545.67688552775,"historical.model.scenarios.1.outputs.sfStressUsdPer10Qaly":89455.13836140731,"historical.model.scenarios.1.outputs.bayStressUsdPer10Qaly":67091.3537710555,"historical.model.scenarios.2.outputs.sfUsdPer10Qaly":191211279.50897917,"historical.model.scenarios.2.outputs.bayUsdPer10Qaly":76484511.80359168,"historical.model.scenarios.2.outputs.sfStressUsdPer10Qaly":382422559.01795834,"historical.model.scenarios.2.outputs.bayStressUsdPer10Qaly":152969023.60718337,"historical.model.scenarios.3.outputs.sfUsdPer10Qaly":null,"historical.model.scenarios.3.outputs.bayUsdPer10Qaly":null,"historical.model.scenarios.3.outputs.sfStressUsdPer10Qaly":null,"historical.model.scenarios.3.outputs.bayStressUsdPer10Qaly":null,"historical.model.scenarios.4.outputs.sfUsdPer10Qaly":null,"historical.model.scenarios.4.outputs.bayUsdPer10Qaly":null,"historical.model.scenarios.4.outputs.sfStressUsdPer10Qaly":null,"historical.model.scenarios.4.outputs.bayStressUsdPer10Qaly":null,"historical.model.scenarios.5.outputs.sfUsdPer10Qaly":19146935.2136003,"historical.model.scenarios.5.outputs.bayUsdPer10Qaly":null,"historical.model.scenarios.5.outputs.sfStressUsdPer10Qaly":38293870.4272006,"historical.model.scenarios.5.outputs.bayStressUsdPer10Qaly":null,"historical.model.scenarios.6.outputs.sfUsdPer10Qaly":null,"historical.model.scenarios.6.outputs.bayUsdPer10Qaly":null,"historical.model.scenarios.6.outputs.sfStressUsdPer10Qaly":null,"historical.model.scenarios.6.outputs.bayStressUsdPer10Qaly":null,"historical.evaluated.0.inputs.outputs.sfUsdPer10Qaly":950364.6589718049,"historical.evaluated.0.inputs.outputs.bayUsdPer10Qaly":617737.0283316734,"historical.evaluated.0.inputs.outputs.sfStressUsdPer10Qaly":1900729.3179436098,"historical.evaluated.0.inputs.outputs.bayStressUsdPer10Qaly":1235474.0566633467,"historical.evaluated.0.output.sfUsdPer10Qaly":950364.6589718049,"historical.evaluated.0.output.bayUsdPer10Qaly":617737.0283316734,"historical.evaluated.1.inputs.outputs.sfUsdPer10Qaly":44727.56918070366,"historical.evaluated.1.inputs.outputs.bayUsdPer10Qaly":33545.67688552775,"historical.evaluated.1.inputs.outputs.sfStressUsdPer10Qaly":89455.13836140731,"historical.evaluated.1.inputs.outputs.bayStressUsdPer10Qaly":67091.3537710555,"historical.evaluated.1.output.sfUsdPer10Qaly":44727.56918070366,"historical.evaluated.1.output.bayUsdPer10Qaly":33545.67688552775,"historical.evaluated.2.inputs.outputs.sfUsdPer10Qaly":191211279.50897917,"historical.evaluated.2.inputs.outputs.bayUsdPer10Qaly":76484511.80359168,"historical.evaluated.2.inputs.outputs.sfStressUsdPer10Qaly":382422559.01795834,"historical.evaluated.2.inputs.outputs.bayStressUsdPer10Qaly":152969023.60718337,"historical.evaluated.2.output.sfUsdPer10Qaly":191211279.50897917,"historical.evaluated.2.output.bayUsdPer10Qaly":76484511.80359168,"historical.evaluated.3.inputs.outputs.sfUsdPer10Qaly":null,"historical.evaluated.3.inputs.outputs.bayUsdPer10Qaly":null,"historical.evaluated.3.inputs.outputs.sfStressUsdPer10Qaly":null,"historical.evaluated.3.inputs.outputs.bayStressUsdPer10Qaly":null,"historical.evaluated.3.output.sfUsdPer10Qaly":null,"historical.evaluated.3.output.bayUsdPer10Qaly":null,"historical.evaluated.4.inputs.outputs.sfUsdPer10Qaly":null,"historical.evaluated.4.inputs.outputs.bayUsdPer10Qaly":null,"historical.evaluated.4.inputs.outputs.sfStressUsdPer10Qaly":null,"historical.evaluated.4.inputs.outputs.bayStressUsdPer10Qaly":null,"historical.evaluated.4.output.sfUsdPer10Qaly":null,"historical.evaluated.4.output.bayUsdPer10Qaly":null,"historical.evaluated.5.inputs.outputs.sfUsdPer10Qaly":19146935.2136003,"historical.evaluated.5.inputs.outputs.bayUsdPer10Qaly":null,"historical.evaluated.5.inputs.outputs.sfStressUsdPer10Qaly":38293870.4272006,"historical.evaluated.5.inputs.outputs.bayStressUsdPer10Qaly":null,"historical.evaluated.5.output.sfUsdPer10Qaly":19146935.2136003,"historical.evaluated.5.output.bayUsdPer10Qaly":null,"historical.evaluated.6.inputs.outputs.sfUsdPer10Qaly":null,"historical.evaluated.6.inputs.outputs.bayUsdPer10Qaly":null,"historical.evaluated.6.inputs.outputs.sfStressUsdPer10Qaly":null,"historical.evaluated.6.inputs.outputs.bayStressUsdPer10Qaly":null,"historical.evaluated.6.output.sfUsdPer10Qaly":null,"historical.evaluated.6.output.bayUsdPer10Qaly":null,"earlierDiabetesOnly.evaluated.0.output.costPerTenQalys":8026.864922800033,"earlierDiabetesOnly.evaluated.1.output.costPerTenQalys":209545.1938066746,"earlierDiabetesOnly.evaluated.2.output.costPerTenQalys":64200780.369542494},"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."}}