{"edition":"denver","organization":"Hunger Free Colorado","organizationId":"org:hunger-free-colorado","boundaryVersion":"OMB-23-01-2023-07-21","updated":"2026-10-07","display":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":484413.2485650832,"canonicalPriceUSDPerTenEquivalentYears":4844132.485650832,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"listDisplay":{"metric":{"id":"daly-equivalent","years":1,"label":"DALY","priceLabel":"$ / DALY"},"priceUSD":484413.2485650832,"canonicalPriceUSDPerTenEquivalentYears":4844132.485650832,"conversion":"display only; QALYs and income equivalents are not measured clinical DALYs"},"model":{"version":"denver-hfc-beta-20261007","costScope":"FY June2025 full annual cost is $5,030,480: $5,007,591 functional expenses plus $22,889 netted fundraising expenses. Comparable FY2024 $5,550,876 and FY2023 $6,295,996 give mean $5,625,784. Recognized client-services expense $3,008,512 is an annual channel sensitivity without fully allocated overhead, not a marginal gift. Whole annual cost against a limited SNAP service channel is conservative on omitted benefits but not whole-portfolio EV. The59.6MB2025 annual report exceeded web retrieval limits and was not reviewed; matched original IRS native narrative was read. Current health 0.031150386968986737 and signed resource equivalents 10.353536685280094 give $4844132.49 per better life versus $4,716,794.07 previously. The modest change comes from requiring actual modeled SNAP receipt for clinical benefit, not observed HFC deterioration. The original payer formula is retained and clarified: beneficiary geography selects corresponding transfers; global payer welfare itself is not geographically discounted. An adverse local-benefit/all-statewide-payer boundary can be nonpositive because nonlocal recipient gains are omitted. Its paired all-statewide benefits-and-payers reference is $2184958.38, not a Denver ranking. Recognized client-services cost is not fully allocated SNAP-only or marginal cost.","geographicAttribution":"Current own donation HTML links the EveryAction form endpoint, which returned HTTP 200 without any transaction or verified receipt. Added annual donor capacity remains unmeasured. FoodGain $2,000 is judged net restricted food-consumption resources after withdrawals/offsets, not gross SNAP entitlement, retail food or wages. Positive resource gains receive .6 overlap; negative gains and $10 NET additional access/time costs versus county/self-application remain full. Approved and other application households have separate joint same-year logs. The central global public-payer loss equals the full $2,000 transfer associated with modeled Denver recipients, with no overlap discount. Payer distribution over 10,000 households and $50,000 baseline is a judgment, not empirical federal incidence. A Denver-only taxpayer-share case is separately labeled and not confused with allocating recipient transfers. Household $15,000 baseline, one-year receipt and .1-year engagement delay are judgments. School recipient households and engagement households are assumed distinct in standalone sensitivities; child wages, cafeteria gross salaries and implementation from passing a bill are not counted.","formula":"SNAP health=[N*unique*b*success*eligible*completion*response*q*discountedYears - N*unique*fullProcessHarm*discount]*g. Resources=.5*people*discountedYears*log(after/before), joint same-household gains/full costs; full corresponding global transfer payer losses separate. Price=10*C/(health+signed resource equivalents). School policy standalone only.","counterfactual":"County and self application, other navigators and public food programs; external Pennsylvania elderly trial transported only as mechanism evidence.","attribution":"Mabli and Worthington studied about 3,000 households with children using cross-sectional and longitudinal quasi-experimental comparisons and found roughly one-third lower odds of child food insecurity after six months. Food insecurity is not measured QALYs or a utility conversion. Reference additionality .15, receipt .6, health-compatible household share .3, completed dose 1, response .2 and utility .01 for one year remain conditional hypotheses. Clinical index-person health now requires receipt: N*unique*b*success*eligible*completion*response. Application household grouping does not count every child as an independently treated patient. No receipt or additionality retains full applicant burdens but no SNAP health. County application, self-application and other navigators are alternatives. Public school meals actually launched in 2023–24 at participating school food authorities; wage and local-purchasing components depend on appropriations. Coalition influence, extra participation and causal health remain unknown. Standalone school-policy scenarios test finite hypothetical children and distinct advocate households, not an observed HFC cohort, and cannot be added to the overlapping SNAP ledger.","uncertainty":"Hypotheses and boundary sensitivities, not empirical HFC EV or confidence intervals. FY2025 reach cannot establish current eligibility or donor capacity.","nativeOutcomes":"The original FY June2025 filing reports online SNAP applications for more than17,357 households submitted by HFC and partners. Thirty thousand individual connections are not added to this household count. Request unique approvals, continued receipt, HFC versus partner contribution, Denver residence, alternative application access and actual net resources. Current eligibility changes can alter reachable capacity; descriptive applications are not proof of treatment or improved nutrition. The current May 2026 recipient notice reports eligibility changes, so FY2025 reach does not establish October 2026 donor-dependent capacity. The navigation trial studied 30,000 likely eligible Pennsylvania seniors; nine-month enrollment was 6% control, 11% information and 18% information plus assistance. That is an intention-to-treat contact experiment, not a 12% approval increment per HFC application.","inputs":[{"name":"C","value":5030480,"unit":"USD annual","basis":"observed","sourceIds":["finance"],"rationale":"Observed matched FY June2025 full IRS expenses, including $22,889 netted fundraising."},{"name":"N","value":17357,"unit":"annual application households (FY2025 observed envelope)","basis":"observed","sourceIds":["finance"],"rationale":"Observed 17,357 annual HFC-plus-partner application households; not approvals or HFC-only outcomes."},{"name":"unique","value":1,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"b","value":0.15,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"success","value":0.6,"unit":"model parameter","basis":"judgment","sourceIds":["snap-rct","snap-foodsecurity"],"rationale":"Judged .6 receipt probability, shared by SNAP resources and SNAP-dependent health; external randomized navigation trial is not a per-application estimate."},{"name":"eligible","value":0.3,"unit":"model parameter","basis":"judgment","sourceIds":["snap-rct","snap-foodsecurity"],"rationale":"Judged .3 health-compatible index-person household subgroup, not SNAP financial eligibility or a measured patient cohort."},{"name":"completion","value":1,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"response","value":0.2,"unit":"model parameter","basis":"judgment","sourceIds":["snap-rct","snap-foodsecurity"],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"q","value":0.01,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"T","value":1,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"g","value":0.45,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Judged .45 ten-county Denver recipient share; selects corresponding transfers, not taxpayer residence."},{"name":"delay","value":0.1,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"r","value":0.03,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"harm","value":0.00005,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"workGain","value":0,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"foodGain","value":2000,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Judged $2,000 net constrained food consumption after offsets/withdrawals, with full corresponding public-payer transfer loss."},{"name":"overlap","value":0.6,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"cost","value":10,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Judged $10 NET incremental time/access burden relative to county/self application, on all exposed households even failed receipt."},{"name":"baseline","value":15000,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"payerLoss","value":2000,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Full public-payer transfer cost per changed household, without positive-overlap reduction."},{"name":"externalCost","value":0,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"payerPeople","value":10000,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"payerBaseline","value":50000,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"payerShare","value":1,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Global taxpayer welfare share 1; Denver-only share sensitivity is a separate judgment."},{"name":"schoolN","value":0,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"schoolAttribution","value":0.01,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"schoolAdditional","value":0.5,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"schoolImplementation","value":1,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"schoolQ","value":0.001,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"schoolYears","value":1,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"schoolHousehold","value":0.8,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"schoolFoodGain","value":300,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"schoolPayerLoss","value":500,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"schoolEngaged","value":0,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"schoolCost","value":10,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."},{"name":"schoolHarm","value":0.00005,"unit":"model parameter","basis":"judgment","sourceIds":[],"rationale":"Explicit finite conditional judgment; not observed HFC clinical utility, net resources or causal policy attribution."}],"scenarios":[{"id":"central","label":"central","overrides":{},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":10.353536685280094,"incomeUnknown":false,"totalEquivalent":10.384687072249081,"price10":4844132.485650832,"pricePer10Qalys":4844132.485650832,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"clinical-null","label":"clinical null","overrides":{"q":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":-0.3893798371123342,"allPopulationQalys":-0.8652885269162982,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":10.353536685280094,"incomeUnknown":false,"totalEquivalent":9.96415684816776,"price10":5048575.68648673,"pricePer10Qalys":5048575.68648673,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"financial-only","label":"financial only","overrides":{"q":0,"harm":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":10.353536685280094,"incomeUnknown":false,"totalEquivalent":10.353536685280094,"price10":4858706.8872339735,"pricePer10Qalys":4858706.8872339735,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"failed-benefits-full-burdens","label":"failed benefits full burdens","overrides":{"b":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":0,"changed":0,"clinicalPeople":0,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":0,"transferSourceShare":0.45,"editionQalys":-0.3893798371123342,"allPopulationQalys":-0.8652885269162982,"incomePathways":[{"id":"other-exposed-households","people":17357,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-2.5967312540408782,"incomeUnknown":false,"totalEquivalent":-2.9861110911532123,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"no-receipt-full-burdens","label":"no receipt full burdens","overrides":{"success":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":0,"clinicalPeople":0,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":0,"transferSourceShare":0.45,"editionQalys":-0.3893798371123342,"allPopulationQalys":-0.8652885269162982,"incomePathways":[{"id":"other-exposed-households","people":17357,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-2.5967312540408782,"incomeUnknown":false,"totalEquivalent":-2.9861110911532123,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"no-exposure","label":"no exposure","overrides":{"N":0},"inputs":{"C":5030480,"N":0,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":0,"union":0,"changed":0,"clinicalPeople":0,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":0,"transferSourceShare":0.45,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"no-gift-no-exposure","label":"no gift no exposure","overrides":{"N":0,"C":0},"inputs":{"C":0,"N":0,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":0,"exposed":0,"union":0,"changed":0,"clinicalPeople":0,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":0,"transferSourceShare":0.45,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"adverse","label":"adverse","overrides":{"q":-0.02,"workGain":-500,"harm":0.005},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":-0.02,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.005,"workGain":-500,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":-39.77904415939606,"allPopulationQalys":-88.39787590976901,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":690,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-0.6398946753113819,"incomeUnknown":false,"totalEquivalent":-40.41893883470744,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"unknown","label":"unknown","overrides":{"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005,"clinicalUnknown":true,"incomeUnknown":true,"costUnknown":true},"costUSD":null,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":null,"allPopulationQalys":null,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":10.353536685280094,"incomeUnknown":true,"totalEquivalent":null,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"no-recipient-resources-full-payer-loss","label":"no recipient resources full payer loss","overrides":{"foodGain":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":0,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-16.634150097699152,"incomeUnknown":false,"totalEquivalent":-16.602999710730167,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"clinical-response-null","label":"clinical response null","overrides":{"response":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":0,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":-0.3893798371123342,"allPopulationQalys":-0.8652885269162982,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":10.353536685280094,"incomeUnknown":false,"totalEquivalent":9.96415684816776,"price10":5048575.68648673,"pricePer10Qalys":5048575.68648673,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"short-health","label":"short health","overrides":{"T":0.25},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":0.25,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":-0.284247281092004,"allPopulationQalys":-0.6316606246488977,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":10.353536685280094,"incomeUnknown":false,"totalEquivalent":10.06928940418809,"price10":4995863.956306278,"pricePer10Qalys":4995863.956306278,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"low-additionality","label":"low additionality","overrides":{"b":0.1},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.1,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":1735.7,"changed":1041.42,"clinicalPeople":62.4852,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":937278.0000000001,"transferSourceShare":0.45,"editionQalys":-0.10902635439145361,"allPopulationQalys":-0.24228078753656357,"incomePathways":[{"id":"approved-added-households","people":1041.42,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":16315.58,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-93.72780000000002,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":6.041173910662229,"incomeUnknown":false,"totalEquivalent":5.932147556270775,"price10":8480031.813575445,"pricePer10Qalys":8480031.813575445,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"all-additionality","label":"all additionality","overrides":{"b":1},"inputs":{"C":5030480,"N":17357,"unique":1,"b":1,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":17357,"changed":10414.199999999999,"clinicalPeople":624.852,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":9372779.999999998,"transferSourceShare":0.45,"editionQalys":2.4141549900964723,"allPopulationQalys":5.3647888668810495,"incomePathways":[{"id":"approved-added-households","people":10414.199999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":6942.800000000001,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-937.2779999999998,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":82.98302019372353,"incomeUnknown":false,"totalEquivalent":85.39717518382001,"price10":589068.6652306401,"pricePer10Qalys":589068.6652306401,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"half-local-transfers-full-corresponding-global-payers","label":"half local transfers full corresponding global payers","overrides":{"g":0.225},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.225,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":702958.4999999999,"transferSourceShare":0.225,"editionQalys":0.015575193484493368,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.225,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.225,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-70.29584999999999,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":5.181709152085106,"incomeUnknown":false,"totalEquivalent":5.197284345569599,"price10":9679054.80154883,"pricePer10Qalys":9679054.80154883,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"no-local-benefits-no-corresponding-transfers","label":"no local benefits no corresponding transfers","overrides":{"g":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":0,"transferSourceShare":0,"editionQalys":0,"allPopulationQalys":0,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":0,"incomeUnknown":false,"totalEquivalent":0,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"all-statewide-benefits-and-payers","label":"all statewide benefits and payers","overrides":{"g":1},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":1,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":3124259.9999999995,"transferSourceShare":1,"editionQalys":0.06922308215330386,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-312.42599999999993,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":22.95400719927123,"incomeUnknown":false,"totalEquivalent":23.023230281424535,"price10":2184958.382689966,"pricePer10Qalys":2184958.382689966,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"all-statewide-payers-local-benefits-adverse-boundary","label":"all statewide payers local benefits adverse boundary","overrides":{"localTransferOnly":false},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":false,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":3124259.9999999995,"transferSourceShare":1,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-312.42599999999993,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-6.857160669431227,"incomeUnknown":false,"totalEquivalent":-6.82601028246224,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"Denver-only-payer-incidence-hypothesis","label":"Denver only payer incidence hypothesis","overrides":{"payerShare":0.01},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":0.01,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":0.01,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":24.250581340501785,"incomeUnknown":false,"totalEquivalent":24.28173172747077,"price10":2071713.8532211203,"pricePer10Qalys":2071713.8532211203,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"no-payer-loss-diagnostic","label":"no payer loss diagnostic","overrides":{"payerShare":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":0,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":0,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":24.390955528938367,"incomeUnknown":false,"totalEquivalent":24.422105915907352,"price10":2059805.987788872,"pricePer10Qalys":2059805.987788872,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"no-positive-overlap","label":"no positive overlap","overrides":{"overlap":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-16.634150097699152,"incomeUnknown":false,"totalEquivalent":-16.602999710730167,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"full-positive-overlap","label":"full positive overlap","overrides":{"overlap":1},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":1,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1990,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":27.25575658890135,"incomeUnknown":false,"totalEquivalent":27.286906975870334,"price10":1843550.8298717868,"pricePer10Qalys":1843550.8298717868,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"negative-overlap-zero","label":"negative overlap zero","overrides":{"foodGain":-500,"workGain":-500,"overlap":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":-500,"foodGain":-500,"overlap":0,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-1010,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-40.8288390907844,"incomeUnknown":false,"totalEquivalent":-40.79768870381541,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"negative-overlap-one","label":"negative overlap one","overrides":{"foodGain":-500,"workGain":-500,"overlap":1},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":-500,"foodGain":-500,"overlap":1,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-1010,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-40.8288390907844,"incomeUnknown":false,"totalEquivalent":-40.79768870381541,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"no-net-access-cost","label":"no net access cost","overrides":{"cost":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":0,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1200,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":0,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":12.932951051764892,"incomeUnknown":false,"totalEquivalent":12.964101438733879,"price10":3880315.210254398,"pricePer10Qalys":3880315.210254398,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"high-net-access-cost","label":"high net access cost","overrides":{"cost":100},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":100,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1100,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-100,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-12.938444239213052,"incomeUnknown":false,"totalEquivalent":-12.907293852244065,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"higher-full-transfer-cost","label":"higher full transfer cost","overrides":{"payerLoss":4000},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":4000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":2811833.9999999995,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-281.18339999999995,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-3.7235202860877656,"incomeUnknown":false,"totalEquivalent":-3.6923698991187788,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"outside-provider-cost","label":"outside provider cost","overrides":{"externalCost":100},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":100,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":2186982,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-218.6982,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":2.5378574016687345,"incomeUnknown":false,"totalEquivalent":2.5690077886377214,"price10":19581412.023151297,"pricePer10Qalys":19581412.023151297,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"program-recognized-cost","label":"program recognized cost","overrides":{"C":3008512},"inputs":{"C":3008512,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":3008512,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":10.353536685280094,"incomeUnknown":false,"totalEquivalent":10.384687072249081,"price10":2897065.630450843,"pricePer10Qalys":2897065.630450843,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"three-full-year-mean-cost","label":"three full year mean cost","overrides":{"C":5625784},"inputs":{"C":5625784,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5625784,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":10.353536685280094,"incomeUnknown":false,"totalEquivalent":10.384687072249081,"price10":5417384.232052345,"pricePer10Qalys":5417384.232052345,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"full-annual-resource-cost","label":"full annual resource cost","overrides":{"C":6500000},"inputs":{"C":6500000,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":6500000,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":10.353536685280094,"incomeUnknown":false,"totalEquivalent":10.384687072249081,"price10":6259216.050303431,"pricePer10Qalys":6259216.050303431,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"half-cohort","label":"half cohort","overrides":{"N":8678.5},"inputs":{"C":5030480,"N":8678.5,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":8678.5,"union":1301.7749999999999,"changed":781.0649999999999,"clinicalPeople":46.8639,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":702958.4999999999,"transferSourceShare":0.45,"editionQalys":0.015575193484493368,"allPopulationQalys":0.03461154107665193,"incomePathways":[{"id":"approved-added-households","people":781.0649999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":7897.435,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-70.29584999999999,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":5.181709152085106,"incomeUnknown":false,"totalEquivalent":5.197284345569599,"price10":9679054.80154883,"pricePer10Qalys":9679054.80154883,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"household-deduplication","label":"household deduplication","overrides":{"unique":0.7},"inputs":{"C":5030480,"N":17357,"unique":0.7,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":12149.9,"union":1822.485,"changed":1093.491,"clinicalPeople":65.60946,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":984141.9,"transferSourceShare":0.45,"editionQalys":0.021805270878290713,"allPopulationQalys":0.04845615750731269,"incomePathways":[{"id":"approved-added-households","people":1093.491,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":11056.409,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-98.41419,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":7.251627518465744,"incomeUnknown":false,"totalEquivalent":7.273432789344035,"price10":6916239.065781869,"pricePer10Qalys":6916239.065781869,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"higher-net-food-resources","label":"higher net food resources","overrides":{"foodGain":4000,"payerLoss":4000},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":4000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":4000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":2811833.9999999995,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":2390,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-281.18339999999995,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":21.33361915850798,"incomeUnknown":false,"totalEquivalent":21.364769545476964,"price10":2354567.873663294,"pricePer10Qalys":2354567.873663294,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"no-health-compatible-subgroup","label":"no health compatible subgroup","overrides":{"eligible":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":0,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":-0.3893798371123342,"allPopulationQalys":-0.8652885269162982,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":10.353536685280094,"incomeUnknown":false,"totalEquivalent":9.96415684816776,"price10":5048575.68648673,"pricePer10Qalys":5048575.68648673,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"no-completed-health-dose","label":"no completed health dose","overrides":{"completion":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":0,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":0,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":-0.3893798371123342,"allPopulationQalys":-0.8652885269162982,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":10.353536685280094,"incomeUnknown":false,"totalEquivalent":9.96415684816776,"price10":5048575.68648673,"pricePer10Qalys":5048575.68648673,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"public-transfer-null","label":"public transfer null","overrides":{"foodGain":0,"payerLoss":0},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":0,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":0,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":0,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-2.5967312540408787,"incomeUnknown":false,"totalEquivalent":-2.565580867071892,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"withdrawals-and-fees","label":"withdrawals and fees","overrides":{"foodGain":-500,"payerLoss":2000},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":-500,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-510,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-28.522734301722586,"incomeUnknown":false,"totalEquivalent":-28.4915839147536,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"one-year-delay","label":"one year delay","overrides":{"delay":1},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":1405916.9999999998,"transferSourceShare":0.45,"editionQalys":0.030332621359223346,"allPopulationQalys":0.06740582524271854,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"delayYears":1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"years":1,"editionShare":1,"delayYears":1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":10.081733761962457,"incomeUnknown":false,"totalEquivalent":10.11206638332168,"price10":4974730.000088818,"pricePer10Qalys":4974730.000088818,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"half-year-resource-receipt-hypothesis","label":"half year resource receipt hypothesis","overrides":{"foodGain":1000,"payerLoss":1000},"inputs":{"C":5030480,"N":17357,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":1000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":1000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":0,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":0,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"changed":1562.1299999999999,"clinicalPeople":93.7278,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":702958.4999999999,"transferSourceShare":0.45,"editionQalys":0.031150386968986737,"allPopulationQalys":0.06922308215330386,"incomePathways":[{"id":"approved-added-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":590,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-70.29584999999999,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":4.143071110375037,"incomeUnknown":false,"totalEquivalent":4.174221497344024,"price10":12051301.070632683,"pricePer10Qalys":12051301.070632683,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"standalone-school-implemented-policy","label":"standalone school implemented policy","overrides":{"N":0,"schoolN":10000,"schoolEngaged":100},"inputs":{"C":5030480,"N":0,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":10000,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":100,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":0,"union":0,"changed":0,"clinicalPeople":0,"schoolChanged":50,"schoolHouseholds":40,"payerLoss":11250,"transferSourceShare":0.45,"editionQalys":0.02019023180279431,"allPopulationQalys":0.04486718178398735,"incomePathways":[{"id":"standalone-school-resource-households","people":40,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":180,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"school-engagement-households","people":100,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-1.125,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-0.020089659601823004,"incomeUnknown":false,"totalEquivalent":0.00010057220097130573,"price10":500185931243.0924,"pricePer10Qalys":500185931243.0924,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"standalone-school-no-implementation","label":"standalone school no implementation","overrides":{"N":0,"schoolN":10000,"schoolEngaged":100,"schoolImplementation":0},"inputs":{"C":5030480,"N":0,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":10000,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":0,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":100,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":0,"union":0,"changed":0,"clinicalPeople":0,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":0,"transferSourceShare":0.45,"editionQalys":-0.0022433590891993674,"allPopulationQalys":-0.004985242420443039,"incomePathways":[{"id":"school-engagement-households","people":100,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-0.014960714720521278,"incomeUnknown":false,"totalEquivalent":-0.017204073809720645,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"standalone-school-no-recipient-contribution","label":"standalone school no recipient contribution","overrides":{"N":0,"schoolN":10000,"schoolEngaged":100,"schoolAttribution":0},"inputs":{"C":5030480,"N":0,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":10000,"schoolAttribution":0,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":100,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":0,"union":0,"changed":0,"clinicalPeople":0,"schoolChanged":0,"schoolHouseholds":0,"payerLoss":0,"transferSourceShare":0.45,"editionQalys":-0.0022433590891993674,"allPopulationQalys":-0.004985242420443039,"incomePathways":[{"id":"school-engagement-households","people":100,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-0.014960714720521278,"incomeUnknown":false,"totalEquivalent":-0.017204073809720645,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"standalone-school-clinical-null","label":"standalone school clinical null","overrides":{"N":0,"schoolN":10000,"schoolEngaged":100,"schoolQ":0},"inputs":{"C":5030480,"N":0,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":10000,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":100,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":0,"union":0,"changed":0,"clinicalPeople":0,"schoolChanged":50,"schoolHouseholds":40,"payerLoss":11250,"transferSourceShare":0.45,"editionQalys":-0.0022433590891993674,"allPopulationQalys":-0.004985242420443039,"incomePathways":[{"id":"standalone-school-resource-households","people":40,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":180,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"school-engagement-households","people":100,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-1.125,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-0.020089659601823004,"incomeUnknown":false,"totalEquivalent":-0.02233301869102237,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"standalone-school-adverse-health","label":"standalone school adverse health","overrides":{"N":0,"schoolN":10000,"schoolEngaged":100,"schoolQ":-0.001},"inputs":{"C":5030480,"N":0,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":10000,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":-0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":100,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":0,"union":0,"changed":0,"clinicalPeople":0,"schoolChanged":50,"schoolHouseholds":40,"payerLoss":11250,"transferSourceShare":0.45,"editionQalys":-0.02467694998119304,"allPopulationQalys":-0.054837666624873424,"incomePathways":[{"id":"standalone-school-resource-households","people":40,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":180,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"school-engagement-households","people":100,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-1.125,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-0.020089659601823004,"incomeUnknown":false,"totalEquivalent":-0.044766609583016044,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"standalone-school-matched-local-transfer","label":"standalone school matched local transfer","overrides":{"N":0,"schoolN":10000,"schoolEngaged":100,"localTransferOnly":true},"inputs":{"C":5030480,"N":0,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":10000,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":1,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":100,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":0,"union":0,"changed":0,"clinicalPeople":0,"schoolChanged":50,"schoolHouseholds":40,"payerLoss":11250,"transferSourceShare":0.45,"editionQalys":0.02019023180279431,"allPopulationQalys":0.04486718178398735,"incomePathways":[{"id":"standalone-school-resource-households","people":40,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":180,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"school-engagement-households","people":100,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-1.125,"years":1,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-0.020089659601823004,"incomeUnknown":false,"totalEquivalent":0.00010057220097130573,"price10":500185931243.0924,"pricePer10Qalys":500185931243.0924,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"standalone-school-short-duration","label":"standalone school short duration","overrides":{"N":0,"schoolN":10000,"schoolEngaged":100,"schoolYears":0.5},"inputs":{"C":5030480,"N":0,"unique":1,"b":0.15,"success":0.6,"eligible":0.3,"completion":1,"response":0.2,"q":0.01,"T":1,"g":0.45,"delay":0.1,"r":0.03,"harm":0.00005,"workGain":0,"foodGain":2000,"overlap":0.6,"cost":10,"baseline":15000,"payerLoss":2000,"externalCost":0,"payerPeople":10000,"payerBaseline":50000,"payerShare":1,"localTransferOnly":true,"schoolN":10000,"schoolAttribution":0.01,"schoolAdditional":0.5,"schoolImplementation":1,"schoolQ":0.001,"schoolYears":0.5,"schoolHousehold":0.8,"schoolFoodGain":300,"schoolPayerLoss":500,"schoolEngaged":100,"schoolCost":10,"schoolHarm":0.00005},"costUSD":5030480,"exposed":0,"union":0,"changed":0,"clinicalPeople":0,"schoolChanged":50,"schoolHouseholds":40,"payerLoss":11250,"transferSourceShare":0.45,"editionQalys":0.00897343635679747,"allPopulationQalys":0.019940969681772155,"incomePathways":[{"id":"standalone-school-resource-households","people":40,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":180,"years":0.5,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"school-engagement-households","people":100,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]},{"id":"distinct-federal-public-payer-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-1.125,"years":0.5,"editionShare":1,"delayYears":0.1,"discountRate":0.03,"rationale":"Same-household NET consumption/after-tax work jointly logged with full incremental access/time costs relative to self/county application. Positive overlap never discounts negative costs. Federal payer incidence is a separate geographic choice.","counterfactual":"County/self-application, other navigators/partners and existing federal school-meal programs. SNAP money is a transfer: recipients and distinct public payers both assessed.","sourceIds":["services","finance","cg-cost","snap-rct"]}],"incomeEquivalent":-0.017525187161172143,"incomeUnknown":false,"totalEquivalent":-0.008551750804374673,"price10":null,"pricePer10Qalys":null,"assumptions":"FullFY2025 recipient cost against a conditional SNAP-navigation channel; native applications not approvals. Local recipient welfare plus separately assessed global public-payer losses; central counts full global payer losses associated with Denver transfers. The explicitly asymmetric full-state payer stress omits other-state recipient gains; paired statewide welfare is available. School policy is a standalone finite sensitivity, never additive to overlapping SNAP households. All causal/resource/utility/geographic coefficients judged, not empirical HFC EV."},{"id":"historical-alpha-central","label":"Historical alpha diagnostic: original own health and signed income","overrides":{},"costUSD":5030480,"exposed":17357,"union":2603.5499999999997,"clinicalPeople":156.213,"editionQalys":0.3115038696898674,"allPopulationQalys":0.6922308215330386,"incomePathways":[{"id":"changed-households","people":1562.1299999999999,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":1190,"years":1,"editionShare":0.45,"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, statewide partners and other food-benefit navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"other-exposed-households","people":15794.87,"annualIncomeBeforeUSD":15000,"annualIncomeGainUSD":-10,"years":1,"editionShare":0.45,"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, statewide partners and other food-benefit navigators without this recipient.","sourceIds":["services","finance","cg-cost"]},{"id":"distinct-payer-provider-households","people":10000,"annualIncomeBeforeUSD":50000,"annualIncomeGainUSD":-140.59169999999997,"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, statewide partners and other food-benefit navigators without this recipient.","sourceIds":["services","finance","cg-cost"]}],"incomeEquivalent":10.353536685280094,"incomeUnknown":false,"totalEquivalent":10.665040554969961,"price10":4716794.06568761,"costPer10Qalys":4716794.06568761,"incomeEquivalentYears":10.353536685280094,"combinedEquivalentYears":10.665040554969961,"assumptions":"Preserved original diagnostic, not current price."}],"sensitivity":["Receipt gates dependent clinical health; success zero retains full access costs and process harms.","Central full global payer losses correspond only to Denver transfers. Local-benefit/all-statewide payer case exposes asymmetric scope; all-statewide benefits-and-payers pairs it.","School meals are implemented, but HFC-specific increment is unknown; standalone numerical sensitivity is not additive to SNAP.","Recognized program-cost, complete three-year mean, half-year receipt, alternative providers and signed losses tested."],"missingInputs":["Unique approved current household cohort by county and partner","Net resource amounts, duration and public payer incidence","Causal nutrition utility and other-provider alternative access","Policy implementation, attribution, displacement and finite benefits","Next-gift capacity and allocated client-service costs","Actual new approvals and sustained receipt relative to self/county application","Index-person utility and actual household consumption/withdrawals","Implemented school-meal increment, household overlap and federal payer incidence"]},"sources":[{"id":"finance","title":"Original FY June2025 IRS990","url":"https://projects.propublica.org/nonprofits/full_text/202600639349301700/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance2024","title":"Original FY June2024 IRS990","url":"https://projects.propublica.org/nonprofits/full_text/202510629349302151/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"finance2023","title":"Original FY June2023 IRS990","url":"https://projects.propublica.org/nonprofits/full_text/202420619349300292/IRS990","publisher":"IRS original filing","published":null,"retrieved":"2026-10-06"},{"id":"services","title":"Current recipient food, hotline and policy services","url":"https://hungerfreecolorado.org/","publisher":"Hunger Free Colorado","published":null,"retrieved":"2026-10-06"},{"id":"resources","title":"Current publications index; annualPDF body not reviewed","url":"https://hungerfreecolorado.org/resources/","publisher":"Hunger Free Colorado","published":null,"retrieved":"2026-10-06"},{"id":"donor","title":"Recipient donation page and EveryAction intake","url":"https://hungerfreecolorado.org/donate/","publisher":"Hunger Free Colorado","published":null,"retrieved":"2026-10-06"},{"id":"cg-cost","title":"Health and net consumption comparison","url":"https://coefficientgiving.org/research/cost-effectiveness/","publisher":"Coefficient Giving","published":null,"retrieved":"2026-10-06"},{"id":"snap-rct","title":"Take-up and targeting: original randomized SNAP information and assistance study","publisher":"Finkelstein and Notowidigdo / MIT / Quarterly Journal of Economics","url":"https://economics.mit.edu/sites/default/files/2022-08/aaFinkelstein_Noto_QJE_August_2019%20(1).pdf","published":null,"retrieved":"2026-10-07"},{"id":"snap-foodsecurity","title":"SNAP participation and child food security: original quasi-experimental study","publisher":"Mabli and Worthington / Pediatrics / PubMed","url":"https://pubmed.ncbi.nlm.nih.gov/24590744/","published":null,"retrieved":"2026-10-07"},{"id":"school-gov","title":"Healthy School Meals for All implementation and appropriations","publisher":"Colorado Department of Education","url":"https://ed.cde.state.co.us/nutrition/nutrition-programs/healthy-school-meals-for-all-program","published":null,"retrieved":"2026-10-07"},{"id":"school-org","title":"Healthy School Meals for All coalition and program updates","publisher":"Hunger Free Colorado","url":"https://hungerfreecolorado.org/healthy-school-meals-for-all/","published":null,"retrieved":"2026-10-07"},{"id":"school-primary","title":"Universal Free School Meals Policy and Childhood Obesity","publisher":"Localio et al / Pediatrics / PubMed","url":"https://pubmed.ncbi.nlm.nih.gov/38495019/","published":null,"retrieved":"2026-10-07"}]}