{"edition":"denver","organization":"Benefits in Action","organizationId":"org:benefits-in-action","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-06","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":1431982.8211146747,"canonicalPriceUSDPerTenEquivalentYears":14319828.211146746,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":1431982.8211146747,"canonicalPriceUSDPerTenEquivalentYears":14319828.211146746,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"benefits-in-action-initial-20261006","costScope":"Historical whole FY2024 annual entity expense with current navigation-only benefit hypothesis; no claim current budget, all-portfolio EV or next-gift offer.","geographicAttribution":"Statewide navigation and Colorado Springs co-locations; g.6 judged beneficiary share in ten-county Denver CBSA19740. Former Jefferson/Denver/Adams/Arapahoe food footprint is not current navigation share.","formula":"Health = N × unique × b × eligible × completion × response × q × finite discounted T × g minus full exposed harms. Same-household net resources including access costs are joint logged; distinct government payer loses full transferred resources localized once. Price=10C/(health + signed income equivalents) when positive.","counterfactual":"Public self-application, county eligibility offices, insurer assistance and other navigators without this recipient; approved benefit may have arrived anyway.","attribution":"Incremental benefit access b.2 is distinct from health eligibility/clinical response and resource recipient fraction. Enrollment and submitted applications are not additionality.","uncertainty":"Finite one-year conditional reference, no local controlled health or disposable-income effect. Current unique cohort/budget and approval additionality unknown; food closure breaks portfolio comparability.","nativeOutcomes":"2025 mixed16000 individuals/families and28000 applications;87% Medicaid descriptive statement; current fooddelivery ceased2026. No counts converted to deaths prevented, completed treatments or net income automatically.","inputs":[{"name":"C","value":4368504,"unit":"USD annual","basis":"observed","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["finance"]},{"name":"N","value":16000,"unit":"annual participant household-equivalent hypothesis","basis":"judgment","rationale":"2025 recipient descriptive mixed individuals/families envelope16000, not unique successful households.","sourceIds":["services","cg-cost"]},{"name":"unique","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Judged.5 conversion/deduplication of mixed units into household equivalents.","sourceIds":["services","cg-cost"]},{"name":"eligible","value":0.2,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"completion","value":1,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"b","value":0.2,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"response","value":0.3,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"q","value":0.01,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"T","value":1,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"g","value":0.6,"unit":"model parameter","basis":"judgment","rationale":"Judged.6 Denver ten-county local beneficiary share for statewide navigation.","sourceIds":["services","cg-cost"]},{"name":"delay","value":0.1,"unit":"model parameter","basis":"judgment","rationale":".1year modeled navigation engagement resource period, not capitalizing known early costs.","sourceIds":["services","cg-cost"]},{"name":"r","value":0.03,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"harm","value":0.0001,"unit":"model parameter","basis":"judgment","rationale":"Judged full.0001 stress/disutility per exposed household including failed applications.","sourceIds":["services","cg-cost"]},{"name":"success","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"workGain","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"medicalGain","value":2400,"unit":"model parameter","basis":"judgment","rationale":"Judged actual net disposable public benefit resources2400/year, NOT insurance/medical retail value; fullmatching payer transfer loss retained.","sourceIds":["services","cg-cost"]},{"name":"overlap","value":0.5,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"cost","value":25,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"baseline","value":15000,"unit":"model parameter","basis":"judgment","rationale":"Judged15000 household consumption baseline for lower-income recipients, not observed average income.","sourceIds":["services","cg-cost"]},{"name":"payerLoss","value":2400,"unit":"model parameter","basis":"judgment","rationale":"Full2400 public transfer resources per changed household, distinct taxpayer loss not positive-overlap attenuated.","sourceIds":["services","cg-cost"]},{"name":"externalCost","value":0,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerPeople","value":10000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]},{"name":"payerBaseline","value":50000,"unit":"model parameter","basis":"judgment","rationale":"Explicit conditional judgment, not a measured causal recipient coefficient; adverse and null scenarios test this assumption.","sourceIds":["services","cg-cost"]}],"scenarios":[{"id":"central","label":"central","overrides":{},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":3.050667882034715,"price10":14319828.211146746,"costPer10Qalys":14319828.211146746,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":3.050667882034715,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":-0.47858327236253173,"allPopulationQalys":-0.7976387872708862,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":2.476367955199677,"price10":17640770.996197753,"costPer10Qalys":17640770.996197753,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":2.476367955199677,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"financial-only","label":"financial only","overrides":{"q":0,"harm":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":2.9549512275622085,"price10":14783675.477459408,"costPer10Qalys":14783675.477459408,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":2.9549512275622085,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"zero-benefit-full-burdens","label":"zero benefit full burdens","overrides":{"b":0},"costUSD":4368504,"exposed":8000,"union":0,"clinicalPeople":0,"editionQalys":-0.47858327236253173,"allPopulationQalys":-0.7976387872708862,"incomePathways":[{"id":"other-exposed-households","people":8000,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-3.9915211286956844,"incomeUnknown":false,"totalEquivalent":-4.470104401058216,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-3.9915211286956844,"combinedEquivalentYears":-4.470104401058216,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0},"costUSD":4368504,"exposed":0,"union":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"no-gift-no-exposure","label":"no gift no exposure","overrides":{"N":0,"C":0},"costUSD":0,"exposed":0,"union":0,"clinicalPeople":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"adverse","label":"adverse","overrides":{"q":-0.02,"workGain":-500,"harm":0.005},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":-25.07776347179666,"allPopulationQalys":-41.79627245299444,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":675,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-4.558747251195724,"incomeUnknown":false,"totalEquivalent":-29.636510722992384,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-4.558747251195724,"combinedEquivalentYears":-29.636510722992384,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"unknown","label":"unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":null,"allPopulationQalys":null,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"no-recipient-resources-full-payer-loss","label":"no recipient resources full payer loss","overrides":{"workGain":0,"medicalGain":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-15.490771895048521,"incomeUnknown":false,"totalEquivalent":-15.395055240576015,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-15.490771895048521,"combinedEquivalentYears":-15.395055240576015,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"clinical-response-null","label":"clinical response null","overrides":{"response":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":0,"editionQalys":-0.47858327236253173,"allPopulationQalys":-0.7976387872708862,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":2.476367955199677,"price10":17640770.996197753,"costPer10Qalys":17640770.996197753,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":2.476367955199677,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"short-health","label":"short health","overrides":{"T":0.25},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":-0.33500829065377224,"allPopulationQalys":-0.5583471510896204,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":2.619942936908436,"price10":16674042.546723887,"costPer10Qalys":16674042.546723887,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":2.619942936908436,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"one-year-health","label":"one year health","overrides":{"T":1},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":3.050667882034715,"price10":14319828.211146746,"costPer10Qalys":14319828.211146746,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":3.050667882034715,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"low-additionality","label":"low additionality","overrides":{"b":0.1},"costUSD":4368504,"exposed":8000,"union":800,"clinicalPeople":48,"editionQalys":-0.19143330894501273,"allPopulationQalys":-0.31905551490835454,"incomePathways":[{"id":"changed-households","people":400,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7600,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-57.6,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-0.5149693460354028,"incomeUnknown":false,"totalEquivalent":-0.7064026549804155,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-0.5149693460354028,"combinedEquivalentYears":-0.7064026549804155,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"all-additionality","label":"all additionality","overrides":{"b":1},"costUSD":4368504,"exposed":8000,"union":8000,"clinicalPeople":480,"editionQalys":2.3929163618126585,"allPopulationQalys":3.988193936354431,"incomePathways":[{"id":"changed-households","people":4000,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":4000,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-576,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":30.473742369558437,"incomeUnknown":false,"totalEquivalent":32.866658731371096,"price10":1329159.7529597008,"costPer10Qalys":1329159.7529597008,"incomeEquivalentYears":30.473742369558437,"combinedEquivalentYears":32.866658731371096,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"half-geography","label":"half geography","overrides":{"g":0.5},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.07976387872708857,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.5,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.5,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-96,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.4643023035571936,"incomeUnknown":false,"totalEquivalent":2.5440661822842823,"price10":17171345.739431903,"costPer10Qalys":17171345.739431903,"incomeEquivalentYears":2.4643023035571936,"combinedEquivalentYears":2.5440661822842823,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"no-local-share","label":"no local share","overrides":{"g":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":0,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":0,"combinedEquivalentYears":0,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"no-positive-overlap","label":"no positive overlap","overrides":{"overlap":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-15.490771895048521,"incomeUnknown":false,"totalEquivalent":-15.395055240576015,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-15.490771895048521,"combinedEquivalentYears":-15.395055240576015,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"full-positive-overlap","label":"full positive overlap","overrides":{"overlap":1},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":2375,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":20.07998903585475,"incomeUnknown":false,"totalEquivalent":20.17570569032726,"price10":2165229.8398139155,"costPer10Qalys":2165229.8398139155,"incomeEquivalentYears":20.07998903585475,"combinedEquivalentYears":20.17570569032726,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"negative-overlap-zero","label":"negative overlap zero","overrides":{"workGain":-500,"overlap":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-525,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-23.6169054129292,"incomeUnknown":false,"totalEquivalent":-23.52118875845669,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-23.6169054129292,"combinedEquivalentYears":-23.52118875845669,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"negative-overlap-one","label":"negative overlap one","overrides":{"workGain":-500,"overlap":1},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1875,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":13.092875534433418,"incomeUnknown":false,"totalEquivalent":13.188592188905924,"price10":3312335.3405943736,"costPer10Qalys":3312335.3405943736,"incomeEquivalentYears":13.092875534433418,"combinedEquivalentYears":13.188592188905924,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"mixed-resources","label":"mixed resources","overrides":{"medicalGain":300,"workGain":-300},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-17.89976844369127,"incomeUnknown":false,"totalEquivalent":-17.80405178921876,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-17.89976844369127,"combinedEquivalentYears":-17.80405178921876,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"no-access-cost","label":"no access cost","overrides":{"cost":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1200,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":6.916882689325018,"incomeUnknown":false,"totalEquivalent":7.012599343797524,"price10":6229507.470527084,"costPer10Qalys":6229507.470527084,"incomeEquivalentYears":6.916882689325018,"combinedEquivalentYears":7.012599343797524,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"high-access-cost","label":"high access cost","overrides":{"cost":200},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1000,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-200,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-24.96387092657531,"incomeUnknown":false,"totalEquivalent":-24.868154272102803,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-24.96387092657531,"combinedEquivalentYears":-24.868154272102803,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"higher-payer-incidence","label":"higher payer incidence","overrides":{"payerLoss":4000},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-192,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-4.72597846102753,"incomeUnknown":false,"totalEquivalent":-4.6302618065550245,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-4.72597846102753,"combinedEquivalentYears":-4.6302618065550245,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"external-care-cost","label":"external care cost","overrides":{"externalCost":100},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-163.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-1.8442428219039328,"incomeUnknown":false,"totalEquivalent":-1.7485261674314265,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-1.8442428219039328,"combinedEquivalentYears":-1.7485261674314265,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"double-cost","label":"double cost","overrides":{"C":8737008},"costUSD":8737008,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":3.050667882034715,"price10":28639656.42229349,"costPer10Qalys":28639656.42229349,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":3.050667882034715,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"program-recognized-cost","label":"program recognized cost","overrides":{"C":3853488},"costUSD":3853488,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":3.050667882034715,"price10":12631620.841760807,"costPer10Qalys":12631620.841760807,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":3.050667882034715,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"half-cohort","label":"half cohort","overrides":{"N":8000},"costUSD":4368504,"exposed":4000,"union":800,"clinicalPeople":48,"editionQalys":0.04785832723625314,"allPopulationQalys":0.07976387872708857,"incomePathways":[{"id":"changed-households","people":400,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":3600,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-57.6,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":1.4807912183124392,"incomeUnknown":false,"totalEquivalent":1.5286495455486924,"price10":28577537.688221224,"costPer10Qalys":28577537.688221224,"incomeEquivalentYears":1.4807912183124392,"combinedEquivalentYears":1.5286495455486924,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"undated-growth-envelope","label":"undated growth envelope","overrides":{"N":32000},"costUSD":4368504,"exposed":16000,"union":3200,"clinicalPeople":192,"editionQalys":0.19143330894501256,"allPopulationQalys":0.31905551490835427,"incomePathways":[{"id":"changed-households","people":1600,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":14400,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-230.4,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":5.883316275947397,"incomeUnknown":false,"totalEquivalent":6.07474958489241,"price10":7191249.513995186,"costPer10Qalys":7191249.513995186,"incomeEquivalentYears":5.883316275947397,"combinedEquivalentYears":6.07474958489241,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"household-deduplication","label":"household deduplication","overrides":{"unique":0.7},"costUSD":4368504,"exposed":11200,"union":2240,"clinicalPeople":134.4,"editionQalys":0.13400331626150877,"allPopulationQalys":0.22333886043584797,"incomePathways":[{"id":"changed-households","people":1120,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":10080,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-161.28,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":4.129494469542113,"incomeUnknown":false,"totalEquivalent":4.263497785803621,"price10":10246291.236613335,"costPer10Qalys":10246291.236613335,"incomeEquivalentYears":4.129494469542113,"combinedEquivalentYears":4.263497785803621,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"no-net-work-gain","label":"no net work gain","overrides":{"workGain":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":3.050667882034715,"price10":14319828.211146746,"costPer10Qalys":14319828.211146746,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":3.050667882034715,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"higher-net-benefit-resources","label":"higher net benefit resources","overrides":{"medicalGain":4000,"payerLoss":4000},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1975,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-192,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":6.825785327749827,"incomeUnknown":false,"totalEquivalent":6.921501982222333,"price10":6311497.145013278,"costPer10Qalys":6311497.145013278,"incomeEquivalentYears":6.825785327749827,"combinedEquivalentYears":6.921501982222333,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"no-eligible-subgroup","label":"no eligible subgroup","overrides":{"eligible":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":0,"editionQalys":-0.47858327236253173,"allPopulationQalys":-0.7976387872708862,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":2.476367955199677,"price10":17640770.996197753,"costPer10Qalys":17640770.996197753,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":2.476367955199677,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"no-completed-dose","label":"no completed dose","overrides":{"completion":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":0,"editionQalys":-0.47858327236253173,"allPopulationQalys":-0.7976387872708862,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":2.476367955199677,"price10":17640770.996197753,"costPer10Qalys":17640770.996197753,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":2.476367955199677,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"low-health-access-response","label":"low health access response","overrides":{"response":0.05},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":16,"editionQalys":-0.38286661789002535,"allPopulationQalys":-0.638111029816709,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":2.572084609672183,"price10":16984293.53207309,"costPer10Qalys":16984293.53207309,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":2.572084609672183,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"public-transfer-null","label":"public transfer null","overrides":{"medicalGain":0,"payerLoss":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-3.991521128695684,"incomeUnknown":false,"totalEquivalent":-3.8958044742231777,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-3.991521128695684,"combinedEquivalentYears":-3.8958044742231777,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"withdrawal-and-fees","label":"withdrawal and fees","overrides":{"medicalGain":-500,"payerLoss":0},"costUSD":4368504,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-525,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":-12.117654646576362,"incomeUnknown":false,"totalEquivalent":-12.021937992103856,"price10":null,"costPer10Qalys":null,"incomeEquivalentYears":-12.117654646576362,"combinedEquivalentYears":-12.021937992103856,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"id":"two-full-year-mean-cost","label":"two full year mean cost","overrides":{"C":3447207},"costUSD":3447207,"exposed":8000,"union":1600,"clinicalPeople":96,"editionQalys":0.09571665447250628,"allPopulationQalys":0.15952775745417713,"incomePathways":[{"id":"changed-households","people":800,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1175,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":7200,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-25,"years":1,"editionShare":0.6,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-115.2,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same household net resources jointly logged; positive-only overlap adjustment, full access costs and negative earnings retained.","counterfactual":"Public self-application, county agencies, insurer assistance and other benefits navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":2.9549512275622085,"incomeUnknown":false,"totalEquivalent":3.050667882034715,"price10":11299843.618836686,"costPer10Qalys":11299843.618836686,"incomeEquivalentYears":2.9549512275622085,"combinedEquivalentYears":3.050667882034715,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."}],"sensitivity":[{"label":"clinical null","pricePer10Qalys":17640770.996197753,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"financial only","pricePer10Qalys":14783675.477459408,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"zero benefit full burdens","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"no exposure","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"no gift no exposure","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"adverse","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"unknown","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"no recipient resources full payer loss","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"clinical response null","pricePer10Qalys":17640770.996197753,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"short health","pricePer10Qalys":16674042.546723887,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"one year health","pricePer10Qalys":14319828.211146746,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"low additionality","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"all additionality","pricePer10Qalys":1329159.7529597008,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"half geography","pricePer10Qalys":17171345.739431903,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"no local share","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"no positive overlap","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"full positive overlap","pricePer10Qalys":2165229.8398139155,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"negative overlap zero","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"negative overlap one","pricePer10Qalys":3312335.3405943736,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"mixed resources","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"no access cost","pricePer10Qalys":6229507.470527084,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"high access cost","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"higher payer incidence","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"external care cost","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"double cost","pricePer10Qalys":28639656.42229349,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"program recognized cost","pricePer10Qalys":12631620.841760807,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"half cohort","pricePer10Qalys":28577537.688221224,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"undated growth envelope","pricePer10Qalys":7191249.513995186,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"household deduplication","pricePer10Qalys":10246291.236613335,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"no net work gain","pricePer10Qalys":14319828.211146746,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"higher net benefit resources","pricePer10Qalys":6311497.145013278,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"no eligible subgroup","pricePer10Qalys":17640770.996197753,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"no completed dose","pricePer10Qalys":17640770.996197753,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"low health access response","pricePer10Qalys":16984293.53207309,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"public transfer null","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"withdrawal and fees","pricePer10Qalys":null,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."},{"label":"two full year mean cost","pricePer10Qalys":11299843.618836686,"assumptions":"Conditional finite benefits-navigation reference using FY2024 historical full cost and2025 mixed-unit navigation envelope; fooddeliveryceased2026, currentbudget/uniqueapprovals/utility/netresources not measured."}],"missingInputs":["Current unique households and additional approvals","Current post-food-closure annual navigation costs","Net beneficiary resources after offsets and public payer incidence","Local causal health utility and eligible dose","New donor capacity and fully allocated navigation costs"]},"sources":[{"id":"finance","title":"Original full FY2024 IRS990","url":"https://projects.propublica.org/nonprofits/full_text/202512259349300131/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance2023","title":"Original full FY2023 IRS990","url":"https://projects.propublica.org/nonprofits/full_text/202423199349303877/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance2022","title":"Original SIXMONTH July–December2022 IRS990","url":"https://projects.propublica.org/nonprofits/full_text/202333199349327348/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"services","title":"Current free application assistance and benefit programs","url":"https://www.benefitsinaction.org/application-assistance","publisher":"Benefits in Action","published":null,"retrieved":"2026-10-06"},{"id":"outputs","title":"Current homepage2025 mixed-unit impact","url":"https://www.benefitsinaction.org/","publisher":"Benefits in Action","published":null,"retrieved":"2026-10-06"},{"id":"closure","title":"Official food-delivery closure April30,2026","url":"https://www.benefitsinaction.org/food","publisher":"Benefits in Action","published":null,"retrieved":"2026-10-06"},{"id":"donor","title":"Official legal payee, EIN and donor route","url":"https://www.benefitsinaction.org/donate","publisher":"Benefits in Action","published":null,"retrieved":"2026-10-06"},{"id":"intake","title":"Recipient ColoradoGives donation intake","url":"https://www.coloradogives.org/donate/Benefits-In-Action","publisher":"Benefits in Action","published":null,"retrieved":"2026-10-06"},{"id":"cg-cost","title":"Health and net-income comparison framework","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-06"}]}